{"text_format":"1","workbook":"xlsx","n_sheets":90,"sheets":["Settings","AnnualCosts","WA_Comments","WW_Comments","PA_Comments","TR_Comments","SW_Comments","AnnualDemand","AnnualDevelopment","WA_FutureAssets","WW_FutureAssets","SW_FutureAssets","TR_FutureAssets","PA_FutureAssets","ChargeAreaSumm","LandUseTypes","WA_FutureAssets_Output","WW_FutureAssets_Output","SW_FutureAssets_Output","TR_FutureAssets_Output","PA_FutureAssets_Output","Developer","Model Contents","Modelling Criteria","Service Areas","Development Projections","Water - Edit History","Sewer - Edit History","Parks - Edit History","Trans - Edit History","Storm - Edit History","Escalation Indices","Discount Rate Calculator","Annualised Water Demand","Water - Existing Infrastructure","Water - Future Infrastructure","Water Cons Cost NPV Calcs","Water Servicing Cost","Water Summary Expenditure","Water Rev - Average","Water Rev - Marginal","Water - Schedule of Works Table","Annualised Sewer Demand","Sewer - Existing Infrastructure","Sewer - Future Infrastructure","Sewer Cons Cost NPV Calcs","Sewer Servicing Cost","Sewer Summary Expenditure","Sewer Rev - Average","Sewer Rev - Marginal","Sewer - Schedule of Works Table","Annualised Stormwater Demand","Storm - Existing Infrastructure","Storm - Future Infrastructure","Storm Servicing Cost","Storm Cons Cost NPV Calcs","Storm Summary Expenditure","Storm Rev - Average","Storm Rev - Marginal","Storm - Schedule of Works Table","Annualised Trans Demand","Trans - Existing Infrastructure","Trans - Future Infrastructure","Trans Cons Cost NPV Calcs","Trans Servicing Cost","Trans Summary Expenditure","Trans Rev - Average","Trans Rev - Marginal","Trans - Schedule of Works Table","Annualised Parks Demand","Parks - Existing Infrastructure","Parks - Future Infrastructure","Parks - Apportionment","Parks Cons Cost NPV Calcs","Parks Servicing Cost","Parks Summary Expenditure","Parks Rev - Average","Parks Rev - Marginal","Parks - Schedule of Works Table","Future Servicing Cost","Land Use Categories","Charge Rate Movements - CA1","Charge Rate Movements - CA2","Charge Rate Movements - CA3","Charge Rate Movements - CA4","Charge Rate Movements - CA5","Detailed Revenue","Detailed Cashflow","Cashflow EDQ","SheetRanges"],"not_rendered":{"charts":8,"images":72,"macros":1,"external_links":0,"defined_names":419,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Settings","index":0,"n_rows":13,"n_cols":2,"rows_kept":13,"cut":false,"hidden":true,"merged":[]}
["Key","Value"]
["Model_MSY","2016"]
["Model_MEY","2027"]
["WA_TotalFeatures","0"]
["WA_TotalCost","0"]
["WW_TotalFeatures","0"]
["WW_TotalCost","0"]
["TR_TotalFeatures","0"]
["TR_TotalCost","0"]
["SW_TotalFeatures","0"]
["SW_TotalCost","0"]
["PA_TotalFeatures","0"]
["PA_TotalCost","0"]

{"sheet":"AnnualCosts","index":1,"n_rows":839,"n_cols":22,"rows_kept":839,"cut":false,"hidden":true,"merged":[]}
["Network","FC_Name","OID","ItemId","ItemType","LandTiming","LandCost","WorksTiming","WorksTimingEnd","WorksCost","Cost_2016","Cost_2017","Cost_2018","Cost_2019","Cost_2020","Cost_2021","Cost_2022","Cost_2023","Cost_2024","Cost_2025","Cost_2026","Cost_2027"]
["WA","WA_Point_Future",1,"DMA210","Valve",null,null,2021,2021,96584.1875,null,null,null,null,null,96584.1875]
["WA","WA_Point_Future",2,"DMA214","Valve",null,null,2021,2021,83902.188750000001,null,null,null,null,null,83902.188750000001]
["WA","WA_Line_Future",12,"PIP_IC14A","Trunk Water Main",null,null,2017,2017,214871.209505987,null,214871.209505987]
["WA","WA_Line_Future",13,"PIP_IC13_P1","Trunk Water Main",null,null,2021,2021,145401.194560164,null,null,null,null,null,145401.194560164]
["WA","WA_Line_Future",14,"PIP_IC13_P2","Trunk Water Main",null,null,2021,2021,393236.35443284101,null,null,null,null,null,393236.35443284101]
["WA","WA_Line_Future",17,"PIP_NEWAUG14_P2","Trunk Water Main",null,null,2020,2020,476388.686005052,null,null,null,null,476388.686005052]
["WA","WA_Line_Future",18,"PIP_NEWAUG14_P1","Trunk Water Main",null,null,2020,2020,771877.37612355303,null,null,null,null,771877.37612355303]
["WA","WA_Line_Future",24,"PIP_IC9_Opt2","Trunk Water Main",null,null,2020,2020,248694.13778754399,null,null,null,null,248694.13778754399]
["WW","WW_Point_Future",9,"SPS25","Pump Station",null,null,2036,2036,136921.875]
["WW","WW_Point_Future",10,"SPS53","Pump Station",null,null,2036,2036,90921.875]
["WW","WW_Point_Future",11,"SPS65","Pump Station",null,null,2036,2036,136921.875]
["WW","WW_Point_Future",12,"SPS12","Pump Station",null,null,2017,2017,130812.5,null,130812.5]
["WW","WW_Point_Future",13,"SPS100","Pump Station",null,null,2036,2036,199093.75]
["WW","WW_Point_Future",14,"SPS33","Pump Station",null,null,2036,2036,637157.5]
["WW","WW_Point_Future",15,"SPS35","Pump Station",null,null,2017,2017,3162500,null,3162500]
["WW","WW_Point_Future",16,"SPS42","Pump Station",null,null,2036,2036,177531.25]
["WW","WW_Point_Future",17,"SPS68","Pump Station",null,null,2021,2021,136921.875,null,null,null,null,null,136921.875]
["WW","WW_Point_Future",18,"SPS138","Pump Station",null,null,2017,2017,136921.875,null,136921.875]
["WW","WW_Point_Future",19,"SPS69","Pump Station",null,null,2026,2026,71875,null,null,null,null,null,null,null,null,null,null,71875]
["WW","WW_Point_Future",20,"SPS70","Pump Station",null,null,2026,2026,71875,null,null,null,null,null,null,null,null,null,null,71875]
["WW","WW_Point_Future",21,"SPS71","Pump Station",null,null,2026,2026,6296250,null,null,null,null,null,null,null,null,null,null,6296250]
["WW","WW_Point_Future",22,"SPS72","Pump Station",null,null,2026,2026,71875,null,null,null,null,null,null,null,null,null,null,71875]
["WW","WW_Point_Future",23,"SPS103","Pump Station",null,null,2036,2036,71875]
["WW","WW_Point_Future",24,"CAP_STP_17","Treatment Plant",null,null,2017,2017,133759.375,null,133759.375]
["WW","WW_Point_Future",25,"CAP_STP_18","Treatment Plant",null,null,2018,2018,1228918.75,null,null,1228918.75]
["WW","WW_Point_Future",26,"CAP_STP_26","Treatment Plant",null,null,2026,2026,209875,null,null,null,null,null,null,null,null,null,null,209875]
["WW","WW_Point_Future",27,"CLE_STP_18","Treatment Plant",null,null,2018,2018,17250,null,null,17250]
["WW","WW_Point_Future",28,"CLE_STP_19","Treatment Plant",null,null,2019,2019,155250,null,null,null,155250]
["WW","WW_Point_Future",29,"CLE_STP_20","Treatment Plant",null,null,2020,2020,567812.5,null,null,null,null,567812.5]
["WW","WW_Point_Future",30,"CLE_STP_22","Treatment Plant",null,null,2022,2022,215625,null,null,null,null,null,null,215625]
["WW","WW_Point_Future",31,"CLE_STP_23","Treatment Plant",null,null,2023,2023,6933062.5,null,null,null,null,null,null,null,6933062.5]
["WW","WW_Point_Future",32,"CLE_STP_25","Treatment Plant",null,null,2025,2025,3113625,null,null,null,null,null,null,null,null,null,3113625]
["WW","WW_Point_Future",33,"THORNE_STP_19","Treatment Plant",null,null,2019,2019,129375,null,null,null,129375]
["WW","WW_Point_Future",34,"THORNE_STP_20","Treatment Plant",null,null,2020,2020,510312.5,null,null,null,null,510312.5]
["WW","WW_Point_Future",35,"MC_STP_18","Treatment Plant",null,null,2018,2018,28750,null,null,28750]
["WW","WW_Point_Future",36,"MC_STP_19","Treatment Plant",null,null,2019,2019,669875,null,null,null,669875]
["WW","WW_Point_Future",37,"MC_STP_20","Treatment Plant",null,null,2020,2020,431250,null,null,null,null,431250]
["WW","WW_Point_Future",38,"MC_STP_21","Treatment Plant",null,null,2021,2021,4240625,null,null,null,null,null,4240625]
["WW","WW_Point_Future",39,"MC_STP_22","Treatment Plant",null,null,2022,2022,8855000,null,null,null,null,null,null,8855000]
["WW","WW_Point_Future",40,"MC_STP_23","Treatment Plant",null,null,2023,2023,7848750,null,null,null,null,null,null,null,7848750]
["WW","WW_Point_Future",41,"MC_STP_24","Treatment Plant",null,null,2024,2024,747500,null,null,null,null,null,null,null,null,747500]
["WW","WW_Point_Future",42,"DUN_STP_21","Treatment Plant",null,null,2021,2021,339000,null,null,null,null,null,339000]
["WW","WW_Line_Future",42,"FGM_CA_01","Gravity Main",null,null,2036,2036,29788.419839246901]
["WW","WW_Line_Future",43,"FGM_CA_02","Gravity Main",null,null,2036,2036,37447.275029457604]
["WW","WW_Line_Future",44,"FGM_CA_03","Gravity Main",null,null,2017,2017,2871.4273008799901,null,2871.4273008799901]
["WW","WW_Line_Future",45,"FGM_CA_04","Gravity Main",null,null,2017,2017,32404.127853018901,null,32404.127853018901]
["WW","WW_Line_Future",46,"FGM_CA_05","Gravity Main",null,null,2036,2036,2339.6628084548802]
["WW","WW_Line_Future",47,"FGM_CA_07","Gravity Main",null,null,2036,2036,19187.782448608901]
["WW","WW_Line_Future",48,"FGM_CA_08","Gravity Main",null,null,2036,2036,78043.7040318535]
["WW","WW_Line_Future",49,"FGM_CA_11","Gravity Main",null,null,2036,2036,78655.1527719968]
["WW","WW_Line_Future",50,"FGM_CA_12","Gravity Main",null,null,2036,2036,134749.97450871099]
["WW","WW_Line_Future",51,"FGM_CA_09","Gravity Main",null,null,2036,2036,36350.924826713497]
["WW","WW_Line_Future",52,"FGM_CA_10","Gravity Main",null,null,2036,2036,56002.750843252201]
["WW","WW_Line_Future",53,"FGM_CA_06","Gravity Main",null,null,2036,2036,17892.621414015]
["WW","WW_Line_Future",54,"FGM_CL_06","Gravity Main",null,null,2036,2036,62223.134204471302]
["WW","WW_Line_Future",55,"FGM_CL_03","Gravity Main",null,null,2017,2017,123267.28146368101,null,123267.28146368101]
["WW","WW_Line_Future",56,"FGM_CL_04","Gravity Main",null,null,2017,2017,246378.72666973999,null,246378.72666973999]
["WW","WW_Line_Future",57,"FGM_CL_07","Gravity Main",null,null,2017,2017,93849.651687507998,null,93849.651687507998]
["WW","WW_Line_Future",58,"FRM_CL_01","Rising Main",null,null,2036,2036,11475.965005406]
["WW","WW_Line_Future",59,"FGM_CL_01","Gravity Main",null,null,2036,2036,127477.42505663499]
["WW","WW_Line_Future",60,"FGM_CL_05","Gravity Main",null,null,2036,2036,3169.5795855534102]
["WW","WW_Line_Future",61,"FGM_CL_08","Gravity Main",null,null,2026,2026,53669.360434061098,null,null,null,null,null,null,null,null,null,null,53669.360434061098]
["WW","WW_Line_Future",62,"FGM_CL_02","Gravity Main",null,null,2036,2036,138801.08781336201]
["WW","WW_Line_Future",63,"FGM_CL_13","Gravity Main",null,null,2017,2016,13299.9706946158]
["WW","WW_Line_Future",64,"FGM_CL_09","Gravity Main",null,null,2036,2036,6299.2829317340402]
["WW","WW_Line_Future",65,"FGM_CL_10","Gravity Main",null,null,2017,2016,20136.9475788278]
["WW","WW_Line_Future",66,"FGM_CL_11","Gravity Main",null,null,2017,2016,15244.780350158]
["WW","WW_Line_Future",67,"FGM_CL_12","Gravity Main",null,null,2017,2017,23713.599081119901,null,23713.599081119901]
["WW","WW_Line_Future",68,"FGM_CL_14","Gravity Main",null,null,2026,2026,143514.28825418299,null,null,null,null,null,null,null,null,null,null,143514.28825418299]
["WW","WW_Line_Future",69,"FRM_TH_03","Rising Main",null,null,2017,2017,3016.9981757918199,null,3016.9981757918199]
["WW","WW_Line_Future",70,"FGM_TH_02","Gravity Main",null,null,2021,2021,97280.808964860102,null,null,null,null,null,97280.808964860102]
["WW","WW_Line_Future",71,"FRM_TH_01","Rising Main",null,null,2017,2017,582327.17070126696,null,582327.17070126696]
["WW","WW_Line_Future",72,"FGM_TH_03","Gravity Main",null,null,2036,2036,134972.47475794499]
["WW","WW_Line_Future",73,"FRM_TH_02","Rising Main",null,null,2017,2017,4126.4612987803202,null,4126.4612987803202]
["WW","WW_Line_Future",74,"FGM_TH_01","Gravity Main",null,null,2017,2017,19545.503438424399,null,19545.503438424399]
["WW","WW_Line_Future",75,"FGM_VP_22","Gravity Main",null,null,2021,2021,45119.074468453502,null,null,null,null,null,45119.074468453502]
["WW","WW_Line_Future",76,"FGM_VP_23","Gravity Main",null,null,2021,2021,32294.886728150301,null,null,null,null,null,32294.886728150301]
["WW","WW_Line_Future",77,"FGM_VP_24","Gravity Main",null,null,2021,2021,173955.16880979401,null,null,null,null,null,173955.16880979401]
["WW","WW_Line_Future",78,"FGM_VP_25","Gravity Main",null,null,2036,2036,6088.2811819461904]
["WW","WW_Line_Future",79,"FGM_VP_26","Gravity Main",null,null,2036,2036,8378.0566156001605]
["WW","WW_Line_Future",80,"FGM_VP_27","Gravity Main",null,null,2036,2036,2698.23635064163]
["WW","WW_Line_Future",81,"FRM_MC_01","Rising Main",null,null,2017,2017,33217.9282209351,null,33217.9282209351]
["WW","WW_Line_Future",82,"FRM_MC_02","Rising Main",null,null,2017,2017,93510.118160658094,null,93510.118160658094]
["WW","WW_Line_Future",83,"FRM_MC_03","Rising Main",null,null,2017,2017,274630.42566287098,null,274630.42566287098]
["WW","WW_Line_Future",84,"FRM_MC_04","Rising Main",null,null,2017,2017,60116.8151331298,null,60116.8151331298]
["WW","WW_Line_Future",85,"FGM_PT_08","Gravity Main",null,null,2017,2017,107655.066187409,null,107655.066187409]
["WW","WW_Line_Future",86,"FGM_PT_11","Gravity Main",null,null,2017,2017,82824.713478720107,null,82824.713478720107]
["WW","WW_Line_Future",87,"FGM_PT_09","Gravity Main",null,null,2017,2017,45202.468209950901,null,45202.468209950901]
["WW","WW_Line_Future",88,"FGM_PT_02","Gravity Main",null,null,2017,2017,224831.74223388601,null,224831.74223388601]
["WW","WW_Line_Future",89,"FGM_PT_04","Gravity Main",null,null,2017,2017,42141.927347092998,null,42141.927347092998]
["WW","WW_Line_Future",90,"FGM_PT_07","Gravity Main",null,null,2017,2017,77419.959032937593,null,77419.959032937593]
["WW","WW_Line_Future",91,"FGM_PT_05","Gravity Main",null,null,2017,2017,25573.8634440432,null,25573.8634440432]
["WW","WW_Line_Future",92,"FGM_PT_01","Gravity Main",null,null,2017,2017,152640.88988353001,null,152640.88988353001]
["WW","WW_Line_Future",93,"FGM_PT_03","Gravity Main",null,null,2017,2017,49822.244046129497,null,49822.244046129497]
["WW","WW_Line_Future",94,"FGM_PT_06","Gravity Main",null,null,2017,2017,45788.2345289164,null,45788.2345289164]
["WW","WW_Line_Future",95,"FGM_PT_10","Gravity Main",null,null,2017,2017,51304.075151286299,null,51304.075151286299]
["WW","WW_Line_Future",99,"FRM_PT_01","Rising Main",null,null,2023,2023,1205295.0683058701,null,null,null,null,null,null,null,1205295.0683058701]
["TR","TR_Point_Future",4,"TR-P-4","Intersection",2022,62720.670391061503,2022,2024,502687.87387836498,null,null,null,null,null,null,230283.295017183,167562.62462612201,167562.62462612201]
["TR","TR_Point_Future",6,"TR-P-6","Intersection",null,null,2026,2026,727771.99651046901,null,null,null,null,null,null,null,null,null,null,727771.99651046901]
["TR","TR_Point_Future",7,"TR-P-7","Intersection",2026,20906.8901303538,2026,2026,727771.99651046901,null,null,null,null,null,null,null,null,null,null,748678.88664082298]
["TR","TR_Point_Future",8,"TR-P-8","Intersection",null,null,2021,2021,1102912.2008973099,null,null,null,null,null,1102912.2008973099]
["TR","TR_Point_Future",9,"TR-P-9","Intersection",null,null,2021,2021,735274.80059820495,null,null,null,null,null,735274.80059820495]
["TR","TR_Point_Future",10,"TR-P-10","Intersection",null,null,2027,2027,300112.16350947198,null,null,null,null,null,null,null,null,null,null,null,300112.16350947198]
["TR","TR_Point_Future",11,"TR-P-11","Intersection",null,null,2026,2026,502687.87387836498,null,null,null,null,null,null,null,null,null,null,502687.87387836498]
["TR","TR_Point_Future",12,"TR-P-12","Intersection",null,null,2027,2027,300112.16350947198,null,null,null,null,null,null,null,null,null,null,null,300112.16350947198]
["TR","TR_Point_Future",13,"TR-P-13","Intersection",null,null,2027,2027,300112.16350947198,null,null,null,null,null,null,null,null,null,null,null,300112.16350947198]
["TR","TR_Point_Future",14,"TR-P-14","Intersection",null,null,2021,2021,52519.628614157496,null,null,null,null,null,52519.628614157496]
["TR","TR_Point_Future",15,"TR-P-15","Intersection",null,null,2021,2021,502687.87387836498,null,null,null,null,null,502687.87387836498]
["TR","TR_Point_Future",16,"TR-P-16","Intersection",null,null,2021,2021,1102912.2008973099,null,null,null,null,null,1102912.2008973099]
["TR","TR_Point_Future",17,"TR-P-17","Intersection",null,null,2017,2021,502687.87387836498,null,100537.574775673,100537.574775673,100537.574775673,100537.574775673,100537.574775673]
["TR","TR_Point_Future",19,"TR-P-19","Intersection",null,null,2017,2021,727771.99651046901,null,145554.39930209401,145554.39930209401,145554.39930209401,145554.39930209401,145554.39930209401]
["TR","TR_Point_Future",20,"TR-P-20","Intersection",null,null,2017,2021,555207.50249252305,null,111041.500498505,111041.500498505,111041.500498505,111041.500498505,111041.500498505]
["TR","TR_Point_Future",21,"TR-P-21","Intersection",null,null,2027,2027,727771.99651046901,null,null,null,null,null,null,null,null,null,null,null,727771.99651046901]
["TR","TR_Point_Future",26,"TR-P-26","Intersection",null,null,2027,2027,735274.80059820495,null,null,null,null,null,null,null,null,null,null,null,735274.80059820495]
["TR","TR_Point_Future",38,"TR-P-27","Public Transport Corridor",null,null,2021,2023]
["TR","TR_Point_Future",39,"TR-P-28","Public Transport Corridor",null,null,2019,2021]
["TR","TR_Line_Future",79,"TR-L-115","Trunk Road",2017,794461.824953445,2017,2021,2483728.26520439,null,1291207.47799432,496745.65304087702,496745.65304087702,496745.65304087702,496745.65304087702]
["TR","TR_Line_Future",80,"TR-L-80","Trunk Road",2026,68417.797951582907,2022,2026,1021131.63634098,null,null,null,null,null,null,204226.32726819499,204226.32726819499,204226.32726819499,204226.32726819499,272644.12521977798]
["TR","TR_Line_Future",83,"TR-L-83","Trunk Road",null,null,2027,2031,1876986.7333497501,null,null,null,null,null,null,null,null,null,null,null,375397.34666995]
["TR","TR_Line_Future",84,"TR-L-84","Trunk Road",2022,1088611.31564246,2022,2026,14986100.884845501,null,null,null,null,null,null,4085831.4926115498,2997220.17696909,2997220.17696909,2997220.17696909,2997220.17696909]
["TR","TR_Line_Future",85,"TR-L-85","Trunk Road",2027,null,2027,2031,4301807.7517447704,null,null,null,null,null,null,null,null,null,null,null,860361.55034895299]
["TR","TR_Line_Future",86,"TR-L-86","Trunk Road",2027,null,2027,2031,2257143.5817547399,null,null,null,null,null,null,null,null,null,null,null,451428.71635094698]
["TR","TR_Line_Future",87,"TR-L-87","Trunk Road",2027,null,2027,2031,6010346.2986041903,null,null,null,null,null,null,null,null,null,null,null,1202069.25972084]
["TR","TR_Line_Future",90,"TR-L-90","Trunk Road",2027,null,2027,2031,2296158.1630109702,null,null,null,null,null,null,null,null,null,null,null,459231.63260219397]
["TR","TR_Line_Future",91,"TR-L-91","Trunk Road",null,null,2019,2019,3304685.0884845499,null,null,null,3304685.0884845499]
["TR","TR_Line_Future",92,"TR-L-92","Trunk Road",2017,1213127.5265363101,2019,2019,5622151.2151046898,null,1213127.5265363101,null,5622151.2151046898]
["TR","TR_Line_Future",93,"TR-L-93","Trunk Road",null,null,2022,2026,3618752.4675972098,null,null,null,null,null,null,723750.49351944204,723750.49351944204,723750.49351944204,723750.49351944204,723750.49351944204]
["TR","TR_Line_Future",94,"TR-L-94","Trunk Road",2022,634524.11545623804,2022,2026,7339543.0707876403,null,null,null,null,null,null,2102432.7296137698,1467908.61415753,1467908.61415753,1467908.61415753,1467908.61415753]
["TR","TR_Line_Future",95,"TR-L-95","Trunk Road",null,null,2022,2026,909114.77131106704,null,null,null,null,null,null,181822.954262213,181822.954262213,181822.954262213,181822.954262213,181822.954262213]
["TR","TR_Line_Future",96,"TR-L-96","Trunk Road",2022,null,2022,2026,939125.98766201397,null,null,null,null,null,null,187825.19753240299,187825.19753240299,187825.19753240299,187825.19753240299,187825.19753240299]
["TR","TR_Line_Future",97,"TR-L-97","Trunk Road",null,null,2022,2026,2123293.5568295098,null,null,null,null,null,null,424658.71136590198,424658.71136590198,424658.71136590198,424658.71136590198,424658.71136590198]
["TR","TR_Line_Future",98,"TR-L-98","Trunk Road",2022,null,2022,2026,1375263.9892821501,null,null,null,null,null,null,275052.79785643099,275052.79785643099,275052.79785643099,275052.79785643099,275052.79785643099]
["TR","TR_Line_Future",99,"TR-L-99","Trunk Road",null,null,2022,2026,745778.72632103704,null,null,null,null,null,null,149155.74526420701,149155.74526420701,149155.74526420701,149155.74526420701,149155.74526420701]
["TR","TR_Line_Future",100,"TR-L-100","Trunk Road",2017,656005.94506517705,2017,2021,6396890.7652043896,null,1935384.0981060499,1279378.1530408801,1279378.1530408801,1279378.1530408801,1279378.1530408801]
["TR","TR_Line_Future",101,"TR-L-101","Trunk Road",null,null,2027,2031,462866.77179526503,null,null,null,null,null,null,null,null,null,null,null,92573.354359053003]
["TR","TR_Line_Future",102,"TR-L-102","Trunk Road",2022,null,2021,2026,1490056.89182453,null,null,null,null,null,248342.815304088,248342.815304088,248342.815304088,248342.815304088,248342.815304088,248342.815304088]
["TR","TR_Line_Future",103,"TR-L-103","Trunk Road",2017,824233.23649906903,2017,2021,5573382.9885344002,null,1938909.8342059499,1114676.59770688,1114676.59770688,1114676.59770688,1114676.59770688]
["TR","TR_Line_Future",104,"TR-L-104","Trunk Road",null,null,2022,2026,16165241.575274199,null,null,null,null,null,null,3233048.3150548302,3233048.3150548302,3233048.3150548302,3233048.3150548302,3233048.3150548302]
["TR","TR_Line_Future",105,"TR-L-105","Trunk Road",null,null,2020,2020,9825972.3454636093,null,null,null,null,9825972.3454636093]
["TR","TR_Line_Future",106,"TR-L-106","Trunk Road",null,null,2022,2026,1708388.4907776699,null,null,null,null,null,null,341677.698155533,341677.698155533,341677.698155533,341677.698155533,341677.698155533]
["TR","TR_Line_Future",107,"TR-L-107","Trunk Road",null,null,2022,2026,2663495.4511465598,null,null,null,null,null,null,532699.09022931196,532699.09022931196,532699.09022931196,532699.09022931196,532699.09022931196]
["TR","TR_Line_Future",108,"TR-L-108","Trunk Road",null,null,2022,2026,3468096.1615154501,null,null,null,null,null,null,693619.23230309098,693619.23230309098,693619.23230309098,693619.23230309098,693619.23230309098]
["TR","TR_Line_Future",109,"TR-L-109","Trunk Road",2022,null,2022,2026,1958231.8668992999,null,null,null,null,null,null,391646.37337986002,391646.37337986002,391646.37337986002,391646.37337986002,391646.37337986002]
["TR","TR_Line_Future",110,"TR-L-110","Trunk Road",2017,null,2017,2021,1638612.4127617099,null,327722.48255234299,327722.48255234299,327722.48255234299,327722.48255234299,327722.48255234299]
["TR","TR_Line_Future",111,"TR-L-111","Trunk Road",null,88310.703910614495,2018,2018,2929094.7158524399,null,null,2929094.7158524399]
["TR","TR_Line_Future",112,"TR-L-112","Trunk Road",null,null,2017,2021,805200.93469591194,null,161040.18693918199,161040.18693918199,161040.18693918199,161040.18693918199,161040.18693918199]
["TR","TR_Line_Future",113,"TR-L-113","Public Transport Corridor",null,null,2027,2031]
["TR","TR_Line_Future",116,"TR-L-114","Cycleway",2017,313477.91061452503,2017,2021,1491557.4526420699,null,611789.40114294004,298311.49052841502,298311.49052841502,298311.49052841502,298311.49052841502]
["TR","TR_Line_Future",118,"TR-L-78","Trunk Road",2017,1552336.5921787701,2017,2021,3817546.7647058801,null,2315845.94511995,763509.35294117697,763509.35294117697,763509.35294117697,763509.35294117697]
["TR","TR_Line_Future",119,"TR-L-79","Trunk Road",2017,669020.48417132196,2017,2021,1440538.3848454601,null,957128.161140415,288107.67696909298,288107.67696909298,288107.67696909298,288107.67696909298]
["TR","TR_Line_Future",120,"TR-L-120","Cycleway",null,null,2022,2026,114083.712663468,null,null,null,null,null,null,22816.742532693501,22816.742532693501,22816.742532693501,22816.742532693501,22816.742532693501]
["TR","TR_Line_Future",121,"TR-L-121","Cycleway",null,null,2022,2026,42054.042340859502,null,null,null,null,null,null,8410.8084681718901,8410.8084681718901,8410.8084681718901,8410.8084681718901,8410.8084681718901]
["TR","TR_Line_Future",122,"TR-L-122","Cycleway",null,null,2022,2026,61654.084047236203,null,null,null,null,null,null,12330.8168094472,12330.8168094472,12330.8168094472,12330.8168094472,12330.8168094472]
["TR","TR_Line_Future",123,"TR-L-123","Cycleway",null,null,2022,2026,59258.458023318002,null,null,null,null,null,null,11851.6916046636,11851.6916046636,11851.6916046636,11851.6916046636,11851.6916046636]
["TR","TR_Line_Future",124,"TR-L-124","Cycleway",null,null,2017,2021,52691.103732083597,null,10538.2207464167,10538.2207464167,10538.2207464167,10538.2207464167,10538.2207464167]
["TR","TR_Line_Future",125,"TR-L-125","Cycleway",null,null,2017,2021,15670.3119827228,null,3134.0623965445502,3134.0623965445502,3134.0623965445502,3134.0623965445502,3134.0623965445502]
["TR","TR_Line_Future",126,"TR-L-126","Cycleway",null,null,2017,2021,96971.372118294996,null,19394.274423659001,19394.274423659001,19394.274423659001,19394.274423659001,19394.274423659001]
["TR","TR_Line_Future",127,"TR-L-127","Cycleway",null,null,2017,2021,269806.21832372301,null,53961.243664744601,53961.243664744601,53961.243664744601,53961.243664744601,53961.243664744601]
["TR","TR_Line_Future",128,"TR-L-128","Cycleway",null,null,2017,2021,86274.377968483706,null,17254.875593696699,17254.875593696699,17254.875593696699,17254.875593696699,17254.875593696699]
["TR","TR_Line_Future",129,"TR-L-129","Cycleway",null,null,2017,2021,76847.617725305099,null,15369.523545061,15369.523545061,15369.523545061,15369.523545061,15369.523545061]
["TR","TR_Line_Future",130,"TR-L-130","Cycleway",null,null,2022,2026,137417.98740409099,null,null,null,null,null,null,27483.597480818102,27483.597480818102,27483.597480818102,27483.597480818102,27483.597480818102]
["TR","TR_Line_Future",131,"TR-L-131","Cycleway",null,null,2022,2026,178511.789470463,null,null,null,null,null,null,35702.357894092696,35702.357894092696,35702.357894092696,35702.357894092696,35702.357894092696]
["TR","TR_Line_Future",132,"TR-L-132","Cycleway",null,null,2022,2026,97666.729713991605,null,null,null,null,null,null,19533.3459427983,19533.3459427983,19533.3459427983,19533.3459427983,19533.3459427983]
["TR","TR_Line_Future",133,"TR-L-133","Cycleway",null,null,2017,2021,97999.500561513007,null,19599.900112302599,19599.900112302599,19599.900112302599,19599.900112302599,19599.900112302599]
["TR","TR_Line_Future",134,"TR-L-134","Cycleway",null,null,2017,2021,53540.278604238702,null,10708.0557208477,10708.0557208477,10708.0557208477,10708.0557208477,10708.0557208477]
["TR","TR_Line_Future",135,"TR-L-135","Cycleway",null,null,2017,2021,162189.012917257,null,32437.802583451401,32437.802583451401,32437.802583451401,32437.802583451401,32437.802583451401]
["TR","TR_Line_Future",136,"TR-L-136","Cycleway",null,null,2017,2021,109840.757183465,null,21968.151436693101,21968.151436693101,21968.151436693101,21968.151436693101,21968.151436693101]
["TR","TR_Line_Future",137,"TR-L-137","Cycleway",null,null,2017,2021,108498.19726288199,null,21699.639452576401,21699.639452576401,21699.639452576401,21699.639452576401,21699.639452576401]
["TR","TR_Line_Future",138,"TR-L-138","Cycleway",null,null,2017,2021,103122.537207346,null,20624.507441469301,20624.507441469301,20624.507441469301,20624.507441469301,20624.507441469301]
["TR","TR_Line_Future",139,"TR-L-139","Cycleway",null,null,2017,2021,226363.65313333299,null,45272.730626666598,45272.730626666598,45272.730626666598,45272.730626666598,45272.730626666598]
["TR","TR_Line_Future",140,"TR-L-140","Cycleway",null,null,2017,2021,75714.524775896105,null,15142.9049551792,15142.9049551792,15142.9049551792,15142.9049551792,15142.9049551792]
["TR","TR_Line_Future",141,"TR-L-141","Cycleway",null,null,2017,2021,34324.895223813503,null,6864.9790447627001,6864.9790447627001,6864.9790447627001,6864.9790447627001,6864.9790447627001]
["TR","TR_Line_Future",142,"TR-L-142","Cycleway",null,null,2017,2021,80135.870891120299,null,16027.174178224101,16027.174178224101,16027.174178224101,16027.174178224101,16027.174178224101]
["TR","TR_Line_Future",143,"TR-L-143","Cycleway",null,null,2017,2021,84283.668347092796,null,16856.733669418601,16856.733669418601,16856.733669418601,16856.733669418601,16856.733669418601]
["TR","TR_Line_Future",144,"TR-L-144","Cycleway",null,null,2017,2021,38311.270775759403,null,7662.2541551518798,7662.2541551518798,7662.2541551518798,7662.2541551518798,7662.2541551518798]
["TR","TR_Line_Future",145,"TR-L-145","Cycleway",null,null,2017,2021,82511.857910058694,null,16502.3715820117,16502.3715820117,16502.3715820117,16502.3715820117,16502.3715820117]
["TR","TR_Line_Future",146,"TR-L-146","Cycleway",null,null,2017,2021,96512.419495844602,null,19302.483899168899,19302.483899168899,19302.483899168899,19302.483899168899,19302.483899168899]
["TR","TR_Line_Future",147,"TR-L-147","Cycleway",null,null,2017,2021,146284.95162681999,null,29256.990325364099,29256.990325364099,29256.990325364099,29256.990325364099,29256.990325364099]
["TR","TR_Line_Future",148,"TR-L-148","Cycleway",null,null,2017,2021,54141.8399024354,null,10828.367980487101,10828.367980487101,10828.367980487101,10828.367980487101,10828.367980487101]
["TR","TR_Line_Future",149,"TR-L-149","Cycleway",null,null,2017,2021,101844.32408342201,null,20368.8648166844,20368.8648166844,20368.8648166844,20368.8648166844,20368.8648166844]
["TR","TR_Line_Future",150,"TR-L-150","Cycleway",null,null,2017,2021,50467.651891759197,null,10093.530378351799,10093.530378351799,10093.530378351799,10093.530378351799,10093.530378351799]
["TR","TR_Line_Future",151,"TR-L-151","Cycleway",null,null,2017,2021,45199.153610243098,null,9039.8307220486204,9039.8307220486204,9039.8307220486204,9039.8307220486204,9039.8307220486204]
["TR","TR_Line_Future",152,"TR-L-152","Cycleway",null,null,2017,2021,183834.85423633299,null,36766.970847266501,36766.970847266501,36766.970847266501,36766.970847266501,36766.970847266501]
["TR","TR_Line_Future",153,"TR-L-153","Cycleway",null,null,2017,2021,237373.355739525,null,47474.671147904999,47474.671147904999,47474.671147904999,47474.671147904999,47474.671147904999]
["TR","TR_Line_Future",154,"TR-L-154","Cycleway",null,null,2017,2021,33435.291685328899,null,6687.0583370657796,6687.0583370657796,6687.0583370657796,6687.0583370657796,6687.0583370657796]
["TR","TR_Line_Future",155,"TR-L-155","Cycleway",null,null,2017,2021,107585.50824438701,null,21517.1016488774,21517.1016488774,21517.1016488774,21517.1016488774,21517.1016488774]
["TR","TR_Line_Future",156,"TR-L-156","Cycleway",null,null,2017,2021,119783.00021302501,null,23956.6000426051,23956.6000426051,23956.6000426051,23956.6000426051,23956.6000426051]
["TR","TR_Line_Future",157,"TR-L-157","Cycleway",null,null,2017,2021,33074.278215523504,null,6614.8556431047,6614.8556431047,6614.8556431047,6614.8556431047,6614.8556431047]
["TR","TR_Line_Future",158,"TR-L-158","Cycleway",null,null,2017,2021,105322.756750014,null,21064.551350002701,21064.551350002701,21064.551350002701,21064.551350002701,21064.551350002701]
["TR","TR_Line_Future",159,"TR-L-159","Cycleway",null,null,2017,2021,53813.891327383601,null,10762.7782654767,10762.7782654767,10762.7782654767,10762.7782654767,10762.7782654767]
["TR","TR_Line_Future",160,"TR-L-160","Cycleway",null,null,2017,2021,112154.53093447701,null,22430.906186895401,22430.906186895401,22430.906186895401,22430.906186895401,22430.906186895401]
["TR","TR_Line_Future",161,"TR-L-161","Cycleway",null,null,2017,2021,64939.020650498896,null,12987.804130099799,12987.804130099799,12987.804130099799,12987.804130099799,12987.804130099799]
["TR","TR_Line_Future",162,"TR-L-162","Cycleway",null,null,2017,2021,42477.423181535698,null,8495.4846363071392,8495.4846363071392,8495.4846363071392,8495.4846363071392,8495.4846363071392]
["TR","TR_Line_Future",163,"TR-L-163","Cycleway",null,null,2017,2021,29342.767445217502,null,5868.5534890435001,5868.5534890435001,5868.5534890435001,5868.5534890435001,5868.5534890435001]
["TR","TR_Line_Future",164,"TR-L-164","Cycleway",null,null,2017,2021,86964.894264224495,null,17392.978852844899,17392.978852844899,17392.978852844899,17392.978852844899,17392.978852844899]
["TR","TR_Line_Future",165,"TR-L-165","Cycleway",null,null,2017,2021,90359.655369121203,null,18071.931073824198,18071.931073824198,18071.931073824198,18071.931073824198,18071.931073824198]
["TR","TR_Line_Future",166,"TR-L-166","Cycleway",null,null,2017,2021,42629.889113694597,null,8525.9778227389306,8525.9778227389306,8525.9778227389306,8525.9778227389306,8525.9778227389306]
["TR","TR_Line_Future",167,"TR-L-167","Cycleway",null,null,2022,2026,37207.384740977701,null,null,null,null,null,null,7441.47694819555,7441.47694819555,7441.47694819555,7441.47694819555,7441.47694819555]
["TR","TR_Line_Future",168,"TR-L-168","Cycleway",null,null,2022,2026,56316.0390200646,null,null,null,null,null,null,11263.2078040129,11263.2078040129,11263.2078040129,11263.2078040129,11263.2078040129]
["TR","TR_Line_Future",169,"TR-L-169","Cycleway",null,null,2022,2026,198383.91669678499,null,null,null,null,null,null,39676.783339357004,39676.783339357004,39676.783339357004,39676.783339357004,39676.783339357004]
["TR","TR_Line_Future",170,"TR-L-170","Cycleway",null,null,2022,2026,91772.415166460298,null,null,null,null,null,null,18354.483033292101,18354.483033292101,18354.483033292101,18354.483033292101,18354.483033292101]
["TR","TR_Line_Future",171,"TR-L-171","Cycleway",null,null,2022,2026,93911.292663735498,null,null,null,null,null,null,18782.258532747099,18782.258532747099,18782.258532747099,18782.258532747099,18782.258532747099]
["TR","TR_Line_Future",172,"TR-L-172","Cycleway",null,null,2022,2026,79771.183909106505,null,null,null,null,null,null,15954.236781821301,15954.236781821301,15954.236781821301,15954.236781821301,15954.236781821301]
["TR","TR_Line_Future",173,"TR-L-173","Cycleway",null,null,2022,2026,53913.959850331397,null,null,null,null,null,null,10782.791970066301,10782.791970066301,10782.791970066301,10782.791970066301,10782.791970066301]
["TR","TR_Line_Future",174,"TR-L-174","Cycleway",null,null,2022,2026,29568.847196179398,null,null,null,null,null,null,5913.7694392358799,5913.7694392358799,5913.7694392358799,5913.7694392358799,5913.7694392358799]
["TR","TR_Line_Future",175,"TR-L-175","Cycleway",null,null,2022,2026,54102.592064552198,null,null,null,null,null,null,10820.5184129104,10820.5184129104,10820.5184129104,10820.5184129104,10820.5184129104]
["TR","TR_Line_Future",176,"TR-L-176","Cycleway",null,null,2022,2026,32587.189975330901,null,null,null,null,null,null,6517.4379950661796,6517.4379950661796,6517.4379950661796,6517.4379950661796,6517.4379950661796]
["TR","TR_Line_Future",179,"TR-L-179","Cycleway",null,null,2022,2026,167666.39665273699,null,null,null,null,null,null,33533.279330547397,33533.279330547397,33533.279330547397,33533.279330547397,33533.279330547397]
["TR","TR_Line_Future",180,"TR-L-180","Cycleway",null,null,2022,2026,111278.56903947701,null,null,null,null,null,null,22255.713807895299,22255.713807895299,22255.713807895299,22255.713807895299,22255.713807895299]
["TR","TR_Line_Future",181,"TR-L-181","Cycleway",null,null,2022,2026,48629.6019947799,null,null,null,null,null,null,9725.9203989559792,9725.9203989559792,9725.9203989559792,9725.9203989559792,9725.9203989559792]
["TR","TR_Line_Future",182,"TR-L-182","Cycleway",null,null,2022,2026,93189.608849789001,null,null,null,null,null,null,18637.9217699578,18637.9217699578,18637.9217699578,18637.9217699578,18637.9217699578]
["TR","TR_Line_Future",183,"TR-L-183","Cycleway",null,null,2022,2026,216092.066449676,null,null,null,null,null,null,43218.413289935197,43218.413289935197,43218.413289935197,43218.413289935197,43218.413289935197]
["TR","TR_Line_Future",184,"TR-L-184","Cycleway",null,null,2022,2026,69462.361367721198,null,null,null,null,null,null,13892.472273544199,13892.472273544199,13892.472273544199,13892.472273544199,13892.472273544199]
["TR","TR_Line_Future",185,"TR-L-185","Cycleway",null,null,2017,2021,54412.9720182565,null,10882.594403651299,10882.594403651299,10882.594403651299,10882.594403651299,10882.594403651299]
["TR","TR_Line_Future",186,"TR-L-186","Cycleway",null,null,2017,2021,185371.55984205901,null,37074.311968411697,37074.311968411697,37074.311968411697,37074.311968411697,37074.311968411697]
["TR","TR_Line_Future",187,"TR-L-187","Cycleway",null,null,2017,2021,67123.795424859607,null,13424.7590849719,13424.7590849719,13424.7590849719,13424.7590849719,13424.7590849719]
["TR","TR_Line_Future",189,"TR-L-189","Cycleway",null,null,2017,2021,32201.458657835901,null,6440.2917315671903,6440.2917315671903,6440.2917315671903,6440.2917315671903,6440.2917315671903]
["TR","TR_Line_Future",190,"TR-L-190","Cycleway",null,null,2017,2021,149988.105467221,null,29997.621093444199,29997.621093444199,29997.621093444199,29997.621093444199,29997.621093444199]
["TR","TR_Line_Future",191,"TR-L-191","Cycleway",null,null,2017,2021,406745.246804061,null,81349.049360812103,81349.049360812103,81349.049360812103,81349.049360812103,81349.049360812103]
["TR","TR_Line_Future",193,"TR-L-193","Cycleway",null,null,2017,2021,226152.05810499701,null,45230.411620999301,45230.411620999301,45230.411620999301,45230.411620999301,45230.411620999301]
["TR","TR_Line_Future",194,"TR-L-194","Cycleway",null,null,2017,2021,453184.52077489102,null,90636.904154978198,90636.904154978198,90636.904154978198,90636.904154978198,90636.904154978198]
["TR","TR_Line_Future",195,"TR-L-195","Cycleway",null,null,2017,2021,466561.06769723998,null,93312.213539447999,93312.213539447999,93312.213539447999,93312.213539447999,93312.213539447999]
["TR","TR_Line_Future",196,"TR-L-196","Cycleway",null,null,2017,2021,171423.94051514001,null,34284.788103027997,34284.788103027997,34284.788103027997,34284.788103027997,34284.788103027997]
["TR","TR_Line_Future",197,"TR-L-197","Cycleway",null,null,2017,2021,304768.422499237,null,60953.684499847397,60953.684499847397,60953.684499847397,60953.684499847397,60953.684499847397]
["TR","TR_Line_Future",198,"TR-L-198","Cycleway",null,null,2017,2021,215915.07069632501,null,43183.014139265098,43183.014139265098,43183.014139265098,43183.014139265098,43183.014139265098]
["TR","TR_Line_Future",199,"TR-L-199","Cycleway",null,null,2017,2021,213868.28098763901,null,42773.656197527896,42773.656197527896,42773.656197527896,42773.656197527896,42773.656197527896]
["TR","TR_Line_Future",200,"TR-L-200","Cycleway",null,null,2017,2021,347422.514904137,null,69484.502980827398,69484.502980827398,69484.502980827398,69484.502980827398,69484.502980827398]
["TR","TR_Line_Future",201,"TR-L-201","Cycleway",null,null,2017,2021,116030.16884213701,null,23206.0337684275,23206.0337684275,23206.0337684275,23206.0337684275,23206.0337684275]
["TR","TR_Line_Future",202,"TR-L-202","Cycleway",null,null,2022,2026,90635.333734951593,null,null,null,null,null,null,18127.066746990298,18127.066746990298,18127.066746990298,18127.066746990298,18127.066746990298]
["TR","TR_Line_Future",203,"TR-L-203","Cycleway",null,null,2022,2026,103066.552455332,null,null,null,null,null,null,20613.310491066299,20613.310491066299,20613.310491066299,20613.310491066299,20613.310491066299]
["TR","TR_Line_Future",204,"TR-L-204","Cycleway",null,null,2022,2026,203376.09707442601,null,null,null,null,null,null,40675.2194148852,40675.2194148852,40675.2194148852,40675.2194148852,40675.2194148852]
["TR","TR_Line_Future",205,"TR-L-205","Cycleway",null,null,2022,2026,201771.111301789,null,null,null,null,null,null,40354.222260357703,40354.222260357703,40354.222260357703,40354.222260357703,40354.222260357703]
["TR","TR_Line_Future",206,"TR-L-206","Cycleway",null,null,2022,2026,251004.69996442,null,null,null,null,null,null,50200.939992883898,50200.939992883898,50200.939992883898,50200.939992883898,50200.939992883898]
["TR","TR_Line_Future",207,"TR-L-207","Cycleway",null,null,2022,2026,39237.3832231837,null,null,null,null,null,null,7847.4766446367303,7847.4766446367303,7847.4766446367303,7847.4766446367303,7847.4766446367303]
["TR","TR_Line_Future",208,"TR-L-208","Cycleway",null,null,2022,2026,44777.965687690099,null,null,null,null,null,null,8955.5931375380205,8955.5931375380205,8955.5931375380205,8955.5931375380205,8955.5931375380205]
["TR","TR_Line_Future",209,"TR-L-209","Cycleway",null,null,2022,2026,102698.52956456,null,null,null,null,null,null,20539.705912911999,20539.705912911999,20539.705912911999,20539.705912911999,20539.705912911999]
["TR","TR_Line_Future",210,"TR-L-210","Cycleway",null,null,2022,2026,211738.047434415,null,null,null,null,null,null,42347.609486882997,42347.609486882997,42347.609486882997,42347.609486882997,42347.609486882997]
["TR","TR_Line_Future",211,"TR-L-211","Cycleway",null,null,2022,2026,71280.686145236294,null,null,null,null,null,null,14256.137229047299,14256.137229047299,14256.137229047299,14256.137229047299,14256.137229047299]
["TR","TR_Line_Future",212,"TR-L-212","Cycleway",null,null,2022,2026,406447.97121848998,null,null,null,null,null,null,81289.594243697997,81289.594243697997,81289.594243697997,81289.594243697997,81289.594243697997]
["TR","TR_Line_Future",213,"TR-L-213","Cycleway",null,null,2022,2026,83344.616790323504,null,null,null,null,null,null,16668.923358064701,16668.923358064701,16668.923358064701,16668.923358064701,16668.923358064701]
["TR","TR_Line_Future",214,"TR-L-214","Cycleway",null,null,2022,2026,480596.74563431297,null,null,null,null,null,null,96119.349126862595,96119.349126862595,96119.349126862595,96119.349126862595,96119.349126862595]
["TR","TR_Line_Future",215,"TR-L-215","Cycleway",null,null,2022,2026,156573.58881856099,null,null,null,null,null,null,31314.717763712099,31314.717763712099,31314.717763712099,31314.717763712099,31314.717763712099]
["TR","TR_Line_Future",216,"TR-L-216","Cycleway",null,null,2022,2026,532356.90776950796,null,null,null,null,null,null,106471.381553902,106471.381553902,106471.381553902,106471.381553902,106471.381553902]
["TR","TR_Line_Future",217,"TR-L-217","Cycleway",null,null,2022,2026,310295.82165293599,null,null,null,null,null,null,62059.164330587198,62059.164330587198,62059.164330587198,62059.164330587198,62059.164330587198]
["TR","TR_Line_Future",218,"TR-L-218","Cycleway",null,null,2022,2026,151142.99999047001,null,null,null,null,null,null,30228.599998094101,30228.599998094101,30228.599998094101,30228.599998094101,30228.599998094101]
["TR","TR_Line_Future",219,"TR-L-219","Cycleway",null,null,2022,2026,118096.86186421,null,null,null,null,null,null,23619.372372842099,23619.372372842099,23619.372372842099,23619.372372842099,23619.372372842099]
["TR","TR_Line_Future",220,"TR-L-220","Cycleway",null,null,2022,2026,190339.25076531901,null,null,null,null,null,null,38067.850153063802,38067.850153063802,38067.850153063802,38067.850153063802,38067.850153063802]
["TR","TR_Line_Future",221,"TR-L-221","Cycleway",null,null,2022,2026,169604.058337364,null,null,null,null,null,null,33920.811667472903,33920.811667472903,33920.811667472903,33920.811667472903,33920.811667472903]
["TR","TR_Line_Future",222,"TR-L-222","Cycleway",null,null,2022,2026,228865.88566179501,null,null,null,null,null,null,45773.177132359102,45773.177132359102,45773.177132359102,45773.177132359102,45773.177132359102]
["TR","TR_Line_Future",223,"TR-L-223","Cycleway",null,null,2022,2026,377247.11394343502,null,null,null,null,null,null,75449.422788687007,75449.422788687007,75449.422788687007,75449.422788687007,75449.422788687007]
["TR","TR_Line_Future",224,"TR-L-224","Cycleway",null,null,2022,2026,225214.05065382499,null,null,null,null,null,null,45042.810130764999,45042.810130764999,45042.810130764999,45042.810130764999,45042.810130764999]
["TR","TR_Line_Future",225,"TR-L-225","Cycleway",null,null,2022,2026,142166.52057693299,null,null,null,null,null,null,28433.3041153866,28433.3041153866,28433.3041153866,28433.3041153866,28433.3041153866]
["TR","TR_Line_Future",226,"TR-L-226","Cycleway",null,null,2022,2026,43299.559146631698,null,null,null,null,null,null,8659.91182932634,8659.91182932634,8659.91182932634,8659.91182932634,8659.91182932634]
["TR","TR_Line_Future",227,"TR-L-227","Cycleway",null,null,2022,2026,131912.91131128199,null,null,null,null,null,null,26382.582262256401,26382.582262256401,26382.582262256401,26382.582262256401,26382.582262256401]
["TR","TR_Line_Future",228,"TR-L-228","Cycleway",null,null,2022,2026,17091.223898986202,null,null,null,null,null,null,3418.24477979724,3418.24477979724,3418.24477979724,3418.24477979724,3418.24477979724]
["TR","TR_Line_Future",229,"TR-L-229","Cycleway",null,null,2022,2026,126260.773146896,null,null,null,null,null,null,25252.154629379202,25252.154629379202,25252.154629379202,25252.154629379202,25252.154629379202]
["TR","TR_Line_Future",234,"TR-L-234","Cycleway",null,null,2017,2021,560771.27217419306,null,112154.25443483899,112154.25443483899,112154.25443483899,112154.25443483899,112154.25443483899]
["TR","TR_Line_Future",235,"TR-L-235","Cycleway",null,null,2017,2021,312613.267932088,null,62522.653586417699,62522.653586417699,62522.653586417699,62522.653586417699,62522.653586417699]
["TR","TR_Line_Future",236,"TR-L-236","Cycleway",null,null,2017,2021,238516.152369324,null,47703.230473864802,47703.230473864802,47703.230473864802,47703.230473864802,47703.230473864802]
["TR","TR_Line_Future",243,"TR-L-243","Cycleway",null,null,2022,2026,123043.657197302,null,null,null,null,null,null,24608.7314394604,24608.7314394604,24608.7314394604,24608.7314394604,24608.7314394604]
["TR","TR_Line_Future",244,"TR-L-244","Cycleway",null,null,2022,2026,11766.245766656701,null,null,null,null,null,null,2353.24915333133,2353.24915333133,2353.24915333133,2353.24915333133,2353.24915333133]
["TR","TR_Line_Future",246,"TR-L-246","Cycleway",null,null,2022,2026,20167.784216132499,null,null,null,null,null,null,4033.5568432265,4033.5568432265,4033.5568432265,4033.5568432265,4033.5568432265]
["TR","TR_Line_Future",247,"TR-L-247","Cycleway",null,null,2022,2026,123575.63296415799,null,null,null,null,null,null,24715.126592831599,24715.126592831599,24715.126592831599,24715.126592831599,24715.126592831599]
["TR","TR_Line_Future",249,"TR-L-249","Cycleway",null,null,2017,2021,230137.19800092999,null,46027.439600186,46027.439600186,46027.439600186,46027.439600186,46027.439600186]
["TR","TR_Line_Future",254,"TR-L-254","Cycleway",null,null,2017,2021,452313.99022999598,null,90462.798045999196,90462.798045999196,90462.798045999196,90462.798045999196,90462.798045999196]
["TR","TR_Line_Future",255,"TR-L-255","Cycleway",null,null,2017,2021,70131.717172193894,null,14026.343434438801,14026.343434438801,14026.343434438801,14026.343434438801,14026.343434438801]
["TR","TR_Line_Future",256,"TR-L-256","Cycleway",null,null,2017,2021,400890.75279552798,null,80178.150559105605,80178.150559105605,80178.150559105605,80178.150559105605,80178.150559105605]
["TR","TR_Line_Future",257,"TR-L-257","Cycleway",null,null,2017,2021,366358.43926895701,null,73271.687853791402,73271.687853791402,73271.687853791402,73271.687853791402,73271.687853791402]
["TR","TR_Line_Future",258,"TR-L-258","Cycleway",null,null,2017,2021,206784.744166027,null,41356.948833205402,41356.948833205402,41356.948833205402,41356.948833205402,41356.948833205402]
["TR","TR_Line_Future",259,"TR-L-259","Cycleway",null,null,2017,2021,366850.52046471002,null,73370.104092941896,73370.104092941896,73370.104092941896,73370.104092941896,73370.104092941896]
["TR","TR_Line_Future",261,"TR-L-261","Cycleway",null,null,2017,2021,260096.19307226801,null,52019.238614453498,52019.238614453498,52019.238614453498,52019.238614453498,52019.238614453498]
["TR","TR_Line_Future",263,"TR-L-263","Cycleway",null,null,2017,2021,128404.456583861,null,25680.8913167723,25680.8913167723,25680.8913167723,25680.8913167723,25680.8913167723]
["TR","TR_Line_Future",264,"TR-L-264","Cycleway",null,null,2017,2021,84204.866692645301,null,16840.9733385291,16840.9733385291,16840.9733385291,16840.9733385291,16840.9733385291]
["TR","TR_Line_Future",266,"TR-L-266","Cycleway",null,null,2017,2021,145913.67129791799,null,29182.734259583602,29182.734259583602,29182.734259583602,29182.734259583602,29182.734259583602]
["TR","TR_Line_Future",267,"TR-L-267","Cycleway",null,null,2017,2021,42384.132499323801,null,8476.8264998647501,8476.8264998647501,8476.8264998647501,8476.8264998647501,8476.8264998647501]
["TR","TR_Line_Future",268,"TR-L-268","Cycleway",null,null,2017,2021,167317.31013917099,null,33463.462027834197,33463.462027834197,33463.462027834197,33463.462027834197,33463.462027834197]
["TR","TR_Line_Future",270,"TR-L-270","Cycleway",null,null,2017,2021,318165.78586794698,null,63633.157173589301,63633.157173589301,63633.157173589301,63633.157173589301,63633.157173589301]
["TR","TR_Line_Future",271,"TR-L-271","Cycleway",null,null,2017,2021,306398.66443953,null,61279.732887906001,61279.732887906001,61279.732887906001,61279.732887906001,61279.732887906001]
["TR","TR_Line_Future",272,"TR-L-272","Cycleway",null,null,2022,2026,249821.77168772399,null,null,null,null,null,null,49964.354337544697,49964.354337544697,49964.354337544697,49964.354337544697,49964.354337544697]
["TR","TR_Line_Future",273,"TR-L-273","Cycleway",null,null,2022,2026,302449.55246667302,null,null,null,null,null,null,60489.910493334603,60489.910493334603,60489.910493334603,60489.910493334603,60489.910493334603]
["TR","TR_Line_Future",274,"TR-L-274","Cycleway",null,null,2022,2026,153288.58629716199,null,null,null,null,null,null,30657.7172594324,30657.7172594324,30657.7172594324,30657.7172594324,30657.7172594324]
["TR","TR_Line_Future",275,"TR-L-275","Cycleway",null,null,2017,2021,335241.23898538703,null,67048.247797077507,67048.247797077507,67048.247797077507,67048.247797077507,67048.247797077507]
["TR","TR_Line_Future",276,"TR-L-276","Cycleway",null,null,2017,2021,335195.79783767503,null,67039.159567534996,67039.159567534996,67039.159567534996,67039.159567534996,67039.159567534996]
["TR","TR_Line_Future",277,"TR-L-277","Cycleway",null,null,2017,2021,244006.80410099201,null,48801.360820198403,48801.360820198403,48801.360820198403,48801.360820198403,48801.360820198403]
["TR","TR_Line_Future",278,"TR-L-278","Cycleway",null,null,2017,2021,97758.658142121596,null,19551.731628424299,19551.731628424299,19551.731628424299,19551.731628424299,19551.731628424299]
["TR","TR_Line_Future",279,"TR-L-279","Cycleway",null,null,2017,2021,163852.736733695,null,32770.547346739098,32770.547346739098,32770.547346739098,32770.547346739098,32770.547346739098]
["TR","TR_Line_Future",280,"TR-L-280","Cycleway",null,null,2017,2021,163584.013295065,null,32716.802659012999,32716.802659012999,32716.802659012999,32716.802659012999,32716.802659012999]
["TR","TR_Line_Future",285,"TR-L-285","Cycleway",null,null,2022,2026,298173.058003082,null,null,null,null,null,null,59634.611600616401,59634.611600616401,59634.611600616401,59634.611600616401,59634.611600616401]
["TR","TR_Line_Future",286,"TR-L-286","Cycleway",null,null,2022,2026,162183.87103456201,null,null,null,null,null,null,32436.7742069124,32436.7742069124,32436.7742069124,32436.7742069124,32436.7742069124]
["TR","TR_Line_Future",287,"TR-L-287","Cycleway",null,null,2022,2026,278167.73018833,null,null,null,null,null,null,55633.546037665903,55633.546037665903,55633.546037665903,55633.546037665903,55633.546037665903]
["TR","TR_Line_Future",288,"TR-L-288","Cycleway",null,null,2017,2021,168086.74738889601,null,33617.3494777792,33617.3494777792,33617.3494777792,33617.3494777792,33617.3494777792]
["TR","TR_Line_Future",289,"TR-L-289","Cycleway",null,null,2017,2021,53530.597093734199,null,10706.119418746801,10706.119418746801,10706.119418746801,10706.119418746801,10706.119418746801]
["TR","TR_Line_Future",290,"TR-L-290","Cycleway",null,null,2017,2021,137347.109067518,null,27469.421813503599,27469.421813503599,27469.421813503599,27469.421813503599,27469.421813503599]
["TR","TR_Line_Future",291,"TR-L-291","Cycleway",null,null,2017,2021,45594.986623482,null,9118.9973246964091,9118.9973246964091,9118.9973246964091,9118.9973246964091,9118.9973246964091]
["TR","TR_Line_Future",292,"TR-L-292","Cycleway",null,null,2017,2021,103992.707021172,null,20798.541404234398,20798.541404234398,20798.541404234398,20798.541404234398,20798.541404234398]
["TR","TR_Line_Future",293,"TR-L-293","Cycleway",null,null,2017,2021,31627.424918701501,null,6325.4849837402999,6325.4849837402999,6325.4849837402999,6325.4849837402999,6325.4849837402999]
["TR","TR_Line_Future",294,"TR-L-294","Cycleway",null,null,2017,2021,89098.808642415199,null,17819.761728483001,17819.761728483001,17819.761728483001,17819.761728483001,17819.761728483001]
["TR","TR_Line_Future",295,"TR-L-295","Cycleway",null,null,2017,2021,77337.500468836501,null,15467.500093767299,15467.500093767299,15467.500093767299,15467.500093767299,15467.500093767299]
["TR","TR_Line_Future",296,"TR-L-296","Cycleway",null,null,2017,2021,228592.51205136601,null,45718.502410273199,45718.502410273199,45718.502410273199,45718.502410273199,45718.502410273199]
["TR","TR_Line_Future",297,"TR-L-297","Cycleway",null,null,2017,2020,107160.34802008601,null,26790.087005021502,26790.087005021502,26790.087005021502,26790.087005021502]
["TR","TR_Line_Future",298,"TR-L-298","Cycleway",null,null,2017,2021,290719.19683075399,null,58143.8393661507,58143.8393661507,58143.8393661507,58143.8393661507,58143.8393661507]
["TR","TR_Line_Future",299,"TR-L-299","Cycleway",null,null,2017,2021,291825.02394126501,null,58365.004788252998,58365.004788252998,58365.004788252998,58365.004788252998,58365.004788252998]
["TR","TR_Line_Future",300,"TR-L-300","Cycleway",null,null,2017,2021,474133.04500818299,null,94826.609001636505,94826.609001636505,94826.609001636505,94826.609001636505,94826.609001636505]
["TR","TR_Line_Future",301,"TR-L-301","Cycleway",null,null,2017,2021,47311.668749761702,null,9462.3337499523404,9462.3337499523404,9462.3337499523404,9462.3337499523404,9462.3337499523404]
["TR","TR_Line_Future",302,"TR-L-302","Cycleway",null,null,2017,2021,38265.184616541301,null,7653.0369233082502,7653.0369233082502,7653.0369233082502,7653.0369233082502,7653.0369233082502]
["TR","TR_Line_Future",303,"TR-L-303","Cycleway",null,null,2017,2021,91777.081473189493,null,18355.4162946379,18355.4162946379,18355.4162946379,18355.4162946379,18355.4162946379]
["TR","TR_Line_Future",304,"TR-L-304","Cycleway",null,null,2017,2021,66863.143201929299,null,13372.628640385899,13372.628640385899,13372.628640385899,13372.628640385899,13372.628640385899]
["TR","TR_Line_Future",305,"TR-L-305","Cycleway",null,null,2017,2021,142467.201074401,null,28493.4402148802,28493.4402148802,28493.4402148802,28493.4402148802,28493.4402148802]
["TR","TR_Line_Future",306,"TR-L-306","Cycleway",null,null,2017,2021,208747.574387659,null,41749.514877531903,41749.514877531903,41749.514877531903,41749.514877531903,41749.514877531903]
["TR","TR_Line_Future",307,"TR-L-307","Cycleway",null,null,2017,2021,118850.40636115,null,23770.08127223,23770.08127223,23770.08127223,23770.08127223,23770.08127223]
["TR","TR_Line_Future",308,"TR-L-308","Cycleway",null,null,2017,2021,99608.677574503701,null,19921.735514900702,19921.735514900702,19921.735514900702,19921.735514900702,19921.735514900702]
["TR","TR_Line_Future",309,"TR-L-309","Cycleway",null,null,2017,2021,92133.310898587602,null,18426.662179717499,18426.662179717499,18426.662179717499,18426.662179717499,18426.662179717499]
["TR","TR_Line_Future",310,"TR-L-310","Cycleway",null,null,2017,2021,69953.729275941005,null,13990.745855188199,13990.745855188199,13990.745855188199,13990.745855188199,13990.745855188199]
["TR","TR_Line_Future",311,"TR-L-311","Cycleway",null,null,2017,2021,244219.51412089399,null,48843.902824178796,48843.902824178796,48843.902824178796,48843.902824178796,48843.902824178796]
["TR","TR_Line_Future",312,"TR-L-312","Cycleway",null,null,2017,2021,71489.062801942899,null,14297.8125603886,14297.8125603886,14297.8125603886,14297.8125603886,14297.8125603886]
["TR","TR_Line_Future",313,"TR-L-313","Cycleway",null,null,2017,2021,109350.935454387,null,21870.187090877502,21870.187090877502,21870.187090877502,21870.187090877502,21870.187090877502]
["TR","TR_Line_Future",314,"TR-L-314","Cycleway",null,null,2017,2021,159173.61180369501,null,31834.722360738899,31834.722360738899,31834.722360738899,31834.722360738899,31834.722360738899]
["TR","TR_Line_Future",315,"TR-L-315","Cycleway",null,null,2017,2021,128316.804284761,null,25663.3608569522,25663.3608569522,25663.3608569522,25663.3608569522,25663.3608569522]
["TR","TR_Line_Future",316,"TR-L-316","Cycleway",null,null,2017,2021,114429.719628287,null,22885.943925657499,22885.943925657499,22885.943925657499,22885.943925657499,22885.943925657499]
["TR","TR_Line_Future",317,"TR-L-317","Cycleway",null,null,2017,2021,92780.855951639998,null,18556.171190328001,18556.171190328001,18556.171190328001,18556.171190328001,18556.171190328001]
["TR","TR_Line_Future",318,"TR-L-318","Cycleway",null,null,2017,2021,45041.609116279396,null,9008.3218232558902,9008.3218232558902,9008.3218232558902,9008.3218232558902,9008.3218232558902]
["TR","TR_Line_Future",320,"TR-L-320","Cycleway",null,null,2022,2026,78217.131657743899,null,null,null,null,null,null,15643.426331548801,15643.426331548801,15643.426331548801,15643.426331548801,15643.426331548801]
["TR","TR_Line_Future",321,"TR-L-321","Cycleway",null,null,2022,2026,119186.75034349,null,null,null,null,null,null,23837.350068698001,23837.350068698001,23837.350068698001,23837.350068698001,23837.350068698001]
["TR","TR_Line_Future",323,"TR-L-323","Cycleway",null,null,2022,2026,103436.00589570501,null,null,null,null,null,null,20687.201179141,20687.201179141,20687.201179141,20687.201179141,20687.201179141]
["TR","TR_Line_Future",330,"TR-L-330","Cycleway",null,null,2022,2026,215427.86966017701,null,null,null,null,null,null,43085.573932035302,43085.573932035302,43085.573932035302,43085.573932035302,43085.573932035302]
["TR","TR_Line_Future",332,"TR-L-332","Cycleway",null,null,2022,2026,17863.484046862501,null,null,null,null,null,null,3572.6968093725,3572.6968093725,3572.6968093725,3572.6968093725,3572.6968093725]
["TR","TR_Line_Future",333,"TR-L-333","Cycleway",null,null,2022,2026,152780.15364023601,null,null,null,null,null,null,30556.030728047201,30556.030728047201,30556.030728047201,30556.030728047201,30556.030728047201]
["TR","TR_Line_Future",334,"TR-L-334","Cycleway",null,null,2022,2026,177742.644609065,null,null,null,null,null,null,35548.528921812998,35548.528921812998,35548.528921812998,35548.528921812998,35548.528921812998]
["TR","TR_Line_Future",336,"TR-L-336","Cycleway",null,null,2022,2026,191969.972182511,null,null,null,null,null,null,38393.994436502202,38393.994436502202,38393.994436502202,38393.994436502202,38393.994436502202]
["TR","TR_Line_Future",337,"TR-L-337","Cycleway",null,null,2022,2026,144046.916644938,null,null,null,null,null,null,28809.3833289875,28809.3833289875,28809.3833289875,28809.3833289875,28809.3833289875]
["TR","TR_Line_Future",338,"TR-L-338","Cycleway",null,null,2022,2026,80166.290451635301,null,null,null,null,null,null,16033.258090327099,16033.258090327099,16033.258090327099,16033.258090327099,16033.258090327099]
["TR","TR_Line_Future",339,"TR-L-339","Cycleway",null,null,2022,2026,91359.960535280698,null,null,null,null,null,null,18271.992107056099,18271.992107056099,18271.992107056099,18271.992107056099,18271.992107056099]
["TR","TR_Line_Future",340,"TR-L-340","Cycleway",null,null,2022,2026,81423.607242792903,null,null,null,null,null,null,16284.721448558599,16284.721448558599,16284.721448558599,16284.721448558599,16284.721448558599]
["TR","TR_Line_Future",341,"TR-L-341","Cycleway",null,null,2022,2026,93335.973396024303,null,null,null,null,null,null,18667.194679204898,18667.194679204898,18667.194679204898,18667.194679204898,18667.194679204898]
["TR","TR_Line_Future",342,"TR-L-342","Cycleway",null,null,2022,2026,75880.036662357204,null,null,null,null,null,null,15176.007332471399,15176.007332471399,15176.007332471399,15176.007332471399,15176.007332471399]
["TR","TR_Line_Future",345,"TR-L-345","Cycleway",null,null,2022,2026,117141.880872921,null,null,null,null,null,null,23428.376174584198,23428.376174584198,23428.376174584198,23428.376174584198,23428.376174584198]
["TR","TR_Line_Future",346,"TR-L-346","Cycleway",null,null,2022,2026,14343.983659602,null,null,null,null,null,null,2868.7967319204099,2868.7967319204099,2868.7967319204099,2868.7967319204099,2868.7967319204099]
["TR","TR_Line_Future",347,"TR-L-347","Cycleway",null,null,2017,2021,18406.490225503901,null,3681.2980451007902,3681.2980451007902,3681.2980451007902,3681.2980451007902,3681.2980451007902]
["TR","TR_Line_Future",348,"TR-L-348","Cycleway",null,null,2017,2021,69945.493686032903,null,13989.098737206599,13989.098737206599,13989.098737206599,13989.098737206599,13989.098737206599]
["TR","TR_Line_Future",349,"TR-L-349","Cycleway",null,null,2017,2021,16155.638630817901,null,3231.1277261635701,3231.1277261635701,3231.1277261635701,3231.1277261635701,3231.1277261635701]
["TR","TR_Line_Future",350,"TR-L-350","Cycleway",null,null,2017,2021,21830.155815720998,null,4366.03116314419,4366.03116314419,4366.03116314419,4366.03116314419,4366.03116314419]
["TR","TR_Line_Future",352,"TR-L-352","Cycleway",null,null,2017,2021,41433.425635795997,null,8286.6851271592095,8286.6851271592095,8286.6851271592095,8286.6851271592095,8286.6851271592095]
["TR","TR_Line_Future",353,"TR-L-353","Cycleway",null,null,2017,2021,55634.696663379204,null,11126.9393326758,11126.9393326758,11126.9393326758,11126.9393326758,11126.9393326758]
["TR","TR_Line_Future",354,"TR-L-354","Cycleway",null,null,2017,2021,15533.434669638,null,3106.6869339276,3106.6869339276,3106.6869339276,3106.6869339276,3106.6869339276]
["TR","TR_Line_Future",356,"TR-L-356","Cycleway",null,null,2017,2021,58724.473683991397,null,11744.8947367983,11744.8947367983,11744.8947367983,11744.8947367983,11744.8947367983]
["TR","TR_Line_Future",357,"TR-L-357","Cycleway",null,null,2017,2021,31753.102628766901,null,6350.6205257533902,6350.6205257533902,6350.6205257533902,6350.6205257533902,6350.6205257533902]
["TR","TR_Line_Future",358,"TR-L-358","Cycleway",null,null,2022,2026,21815.155646268198,null,null,null,null,null,null,4363.0311292536298,4363.0311292536298,4363.0311292536298,4363.0311292536298,4363.0311292536298]
["TR","TR_Line_Future",359,"TR-L-359","Cycleway",null,null,2022,2026,44989.439798314903,null,null,null,null,null,null,8997.8879596629795,8997.8879596629795,8997.8879596629795,8997.8879596629795,8997.8879596629795]
["TR","TR_Line_Future",361,"TR-L-361","Cycleway",null,null,2022,2026,23846.198463454901,null,null,null,null,null,null,4769.2396926909796,4769.2396926909796,4769.2396926909796,4769.2396926909796,4769.2396926909796]
["TR","TR_Line_Future",362,"TR-L-362","Cycleway",null,null,2022,2026,73913.670156679102,null,null,null,null,null,null,14782.7340313358,14782.7340313358,14782.7340313358,14782.7340313358,14782.7340313358]
["TR","TR_Line_Future",363,"TR-L-363","Cycleway",null,null,2022,2026,17492.771788420101,null,null,null,null,null,null,3498.55435768403,3498.55435768403,3498.55435768403,3498.55435768403,3498.55435768403]
["TR","TR_Line_Future",365,"TR-L-365","Cycleway",null,null,2022,2026,257759.13454636099,null,null,null,null,null,null,51551.826909272197,51551.826909272197,51551.826909272197,51551.826909272197,51551.826909272197]
["TR","TR_Line_Future",366,"TR-L-366","Cycleway",null,null,2022,2026,72212.388559322004,null,null,null,null,null,null,14442.4777118644,14442.4777118644,14442.4777118644,14442.4777118644,14442.4777118644]
["TR","TR_Line_Future",367,"TR-L-367","Cycleway",null,null,2022,2026,262653.36370887299,null,null,null,null,null,null,52530.672741774702,52530.672741774702,52530.672741774702,52530.672741774702,52530.672741774702]
["TR","TR_Line_Future",368,"TR-L-368","Cycleway",null,null,2022,2026,391340.25897308101,null,null,null,null,null,null,78268.0517946162,78268.0517946162,78268.0517946162,78268.0517946162,78268.0517946162]
["TR","TR_Line_Future",369,"TR-L-369","Cycleway",null,null,2022,2026,307063.36144067801,null,null,null,null,null,null,61412.672288135604,61412.672288135604,61412.672288135604,61412.672288135604,61412.672288135604]
["TR","TR_Line_Future",370,"TR-L-370","Cycleway",null,null,2017,2021,220730.09536390801,null,44146.019072781703,44146.019072781703,44146.019072781703,44146.019072781703,44146.019072781703]
["TR","TR_Line_Future",371,"TR-L-371","Cycleway",null,null,2017,2021,79379.067023928204,null,15875.8134047856,15875.8134047856,15875.8134047856,15875.8134047856,15875.8134047856]
["TR","TR_Line_Future",372,"TR-L-372","Cycleway",null,null,2017,2021,354628.13823529403,null,70925.627647058805,70925.627647058805,70925.627647058805,70925.627647058805,70925.627647058805]
["TR","TR_Line_Future",373,"TR-L-373","Cycleway",null,null,2022,2026,137951.357751745,null,null,null,null,null,null,27590.271550349,27590.271550349,27590.271550349,27590.271550349,27590.271550349]
["TR","TR_Line_Future",374,"TR-L-374","Cycleway",null,null,2022,2026,166767.52746759701,null,null,null,null,null,null,33353.505493519398,33353.505493519398,33353.505493519398,33353.505493519398,33353.505493519398]
["TR","TR_Line_Future",375,"TR-L-375","Cycleway",null,null,2022,2026,146279.47028913299,null,null,null,null,null,null,29255.894057826499,29255.894057826499,29255.894057826499,29255.894057826499,29255.894057826499]
["TR","TR_Line_Future",376,"TR-L-376","Cycleway",null,null,2022,2026,646598.25874875404,null,null,null,null,null,null,129319.65174975101,129319.65174975101,129319.65174975101,129319.65174975101,129319.65174975101]
["TR","TR_Line_Future",377,"TR-L-377","Cycleway",null,null,2022,2026,263296.20396311098,null,null,null,null,null,null,52659.240792622099,52659.240792622099,52659.240792622099,52659.240792622099,52659.240792622099]
["TR","TR_Line_Future",379,"TR-L-379","Cycleway",null,null,2022,2026,107740.374164404,null,null,null,null,null,null,21548.0748328808,21548.0748328808,21548.0748328808,21548.0748328808,21548.0748328808]
["TR","TR_Line_Future",382,"TR-L-382","Cycleway",null,null,2022,2026,316475.47911266203,null,null,null,null,null,null,63295.095822532399,63295.095822532399,63295.095822532399,63295.095822532399,63295.095822532399]
["TR","TR_Line_Future",383,"TR-L-383","Cycleway",null,null,2022,2026,192855.67761714899,null,null,null,null,null,null,38571.135523429701,38571.135523429701,38571.135523429701,38571.135523429701,38571.135523429701]
["TR","TR_Line_Future",384,"TR-L-384","Cycleway",null,null,2022,2026,204064.86692422701,null,null,null,null,null,null,40812.9733848455,40812.9733848455,40812.9733848455,40812.9733848455,40812.9733848455]
["TR","TR_Line_Future",385,"TR-L-385","Cycleway",null,null,2022,2026,66169.330034895305,null,null,null,null,null,null,13233.8660069791,13233.8660069791,13233.8660069791,13233.8660069791,13233.8660069791]
["TR","TR_Line_Future",386,"TR-L-386","Cycleway",null,null,2022,2026,71103.174002991,null,null,null,null,null,null,14220.6348005982,14220.6348005982,14220.6348005982,14220.6348005982,14220.6348005982]
["TR","TR_Line_Future",387,"TR-L-387","Cycleway",null,null,2017,2021,199458.74543868401,null,39891.749087736804,39891.749087736804,39891.749087736804,39891.749087736804,39891.749087736804]
["TR","TR_Line_Future",388,"TR-L-388","Cycleway",null,null,2017,2021,351649.82512462599,null,70329.965024925201,70329.965024925201,70329.965024925201,70329.965024925201,70329.965024925201]
["TR","TR_Line_Future",389,"TR-L-389","Cycleway",null,null,2017,2021,168398.937188435,null,33679.7874376869,33679.7874376869,33679.7874376869,33679.7874376869,33679.7874376869]
["TR","TR_Line_Future",390,"TR-L-390","Cycleway",null,null,2017,2021,40113.591999003002,null,8022.7183998006003,8022.7183998006003,8022.7183998006003,8022.7183998006003,8022.7183998006003]
["TR","TR_Line_Future",391,"TR-L-391","Cycleway",null,null,2022,2026,293369.24341974099,null,null,null,null,null,null,58673.848683948199,58673.848683948199,58673.848683948199,58673.848683948199,58673.848683948199]
["TR","TR_Line_Future",392,"TR-L-392","Cycleway",null,null,2017,2021,270095.54513958102,null,54019.109027916304,54019.109027916304,54019.109027916304,54019.109027916304,54019.109027916304]
["TR","TR_Line_Future",393,"TR-L-393","Cycleway",null,null,2017,2021,180906.411714855,null,36181.282342971099,36181.282342971099,36181.282342971099,36181.282342971099,36181.282342971099]
["TR","TR_Line_Future",394,"TR-L-394","Cycleway",null,null,2017,2021,253109.796909272,null,50621.959381854402,50621.959381854402,50621.959381854402,50621.959381854402,50621.959381854402]
["TR","TR_Line_Future",395,"TR-L-395","Cycleway",null,null,2022,2026,325775.95505982102,null,null,null,null,null,null,65155.191011964103,65155.191011964103,65155.191011964103,65155.191011964103,65155.191011964103]
["TR","TR_Line_Future",396,"TR-L-396","Cycleway",null,null,2022,2026,298047.39182452601,null,null,null,null,null,null,59609.478364905299,59609.478364905299,59609.478364905299,59609.478364905299,59609.478364905299]
["TR","TR_Line_Future",397,"TR-L-397","Cycleway",null,null,2022,2026,2854.8397379074099,null,null,null,null,null,null,570.96794758148098,570.96794758148098,570.96794758148098,570.96794758148098,570.96794758148098]
["TR","TR_Line_Future",398,"TR-L-398","Cycleway",null,null,2022,2026,28041.568754199201,null,null,null,null,null,null,5608.3137508398304,5608.3137508398304,5608.3137508398304,5608.3137508398304,5608.3137508398304]
["TR","TR_Line_Future",399,"TR-L-399","Cycleway",null,null,2022,2026,7589.0123092312397,null,null,null,null,null,null,1517.80246184625,1517.80246184625,1517.80246184625,1517.80246184625,1517.80246184625]
["TR","TR_Line_Future",400,"TR-L-400","Cycleway",null,null,2017,2021,17142.963593009001,null,3428.5927186018098,3428.5927186018098,3428.5927186018098,3428.5927186018098,3428.5927186018098]
["TR","TR_Line_Future",401,"TR-L-401","Cycleway",null,null,2017,2021,10381.4440734614,null,2076.2888146922701,2076.2888146922701,2076.2888146922701,2076.2888146922701,2076.2888146922701]
["TR","TR_Line_Future",402,"TR-L-402","Cycleway",null,null,2017,2021,9953.6789782867709,null,1990.7357956573501,1990.7357956573501,1990.7357956573501,1990.7357956573501,1990.7357956573501]
["TR","TR_Line_Future",403,"TR-L-403","Cycleway",null,null,2017,2021,17910.917152461701,null,3582.18343049234,3582.18343049234,3582.18343049234,3582.18343049234,3582.18343049234]
["TR","TR_Line_Future",404,"TR-L-404","Cycleway",null,null,2022,2026,2306.0374700119801,null,null,null,null,null,null,461.207494002396,461.207494002396,461.207494002396,461.207494002396,461.207494002396]
["TR","TR_Line_Future",405,"TR-L-405","Cycleway",null,null,2022,2026,1935.2368445202801,null,null,null,null,null,null,387.04736890405502,387.04736890405502,387.04736890405502,387.04736890405502,387.04736890405502]
["TR","TR_Line_Future",407,"TR-L-407","Cycleway",null,null,2022,2026,2973.3111089460899,null,null,null,null,null,null,594.66222178921805,594.66222178921805,594.66222178921805,594.66222178921805,594.66222178921805]
["TR","TR_Line_Future",408,"TR-L-408","Cycleway",null,null,2022,2026,6395.0055512008203,null,null,null,null,null,null,1279.00111024016,1279.00111024016,1279.00111024016,1279.00111024016,1279.00111024016]
["TR","TR_Line_Future",409,"TR-L-409","Cycleway",null,null,2022,2026,4356.3393829632896,null,null,null,null,null,null,871.26787659265904,871.26787659265904,871.26787659265904,871.26787659265904,871.26787659265904]
["TR","TR_Line_Future",410,"TR-L-410","Cycleway",null,null,2022,2026,1404.30626173511,null,null,null,null,null,null,280.86125234702098,280.86125234702098,280.86125234702098,280.86125234702098,280.86125234702098]
["TR","TR_Line_Future",411,"TR-L-411","Cycleway",null,null,2022,2026,1496.41314113305,null,null,null,null,null,null,299.28262822660997,299.28262822660997,299.28262822660997,299.28262822660997,299.28262822660997]
["TR","TR_Line_Future",412,"TR-L-412","Cycleway",null,null,2022,2026,8955.8069363484701,null,null,null,null,null,null,1791.1613872696901,1791.1613872696901,1791.1613872696901,1791.1613872696901,1791.1613872696901]
["TR","TR_Line_Future",413,"TR-L-413","Cycleway",null,null,2022,2026,3838.2920653647602,null,null,null,null,null,null,767.65841307295102,767.65841307295102,767.65841307295102,767.65841307295102,767.65841307295102]
["TR","TR_Line_Future",414,"TR-L-414","Cycleway",null,null,2022,2026,15566.007124907799,null,null,null,null,null,null,3113.2014249815602,3113.2014249815602,3113.2014249815602,3113.2014249815602,3113.2014249815602]
["TR","TR_Line_Future",415,"TR-L-415","Cycleway",null,null,2022,2026,180067.298105683,null,null,null,null,null,null,36013.459621136601,36013.459621136601,36013.459621136601,36013.459621136601,36013.459621136601]
["TR","TR_Line_Future",416,"TR-L-416","Cycleway",null,null,2017,2021,9445.9990509260097,null,1889.1998101852,1889.1998101852,1889.1998101852,1889.1998101852,1889.1998101852]
["TR","TR_Line_Future",417,"TR-L-417","Cycleway",null,null,2017,2021,8186.3734450496604,null,1637.2746890099299,1637.2746890099299,1637.2746890099299,1637.2746890099299,1637.2746890099299]
["TR","TR_Line_Future",418,"TR-L-418","Cycleway",null,null,2017,2021,6729.8413742153898,null,1345.9682748430801,1345.9682748430801,1345.9682748430801,1345.9682748430801,1345.9682748430801]
["TR","TR_Line_Future",419,"TR-L-419","Cycleway",null,null,2017,2021,1559.77578349808,null,311.95515669961497,311.95515669961497,311.95515669961497,311.95515669961497,311.95515669961497]
["TR","TR_Line_Future",420,"TR-L-420","Cycleway",null,null,2017,2021,2700.1786059094202,null,540.03572118188401,540.03572118188401,540.03572118188401,540.03572118188401,540.03572118188401]
["TR","TR_Line_Future",421,"TR-L-421","Cycleway",null,null,2017,2021,1347.3390666759899,null,269.467813335198,269.467813335198,269.467813335198,269.467813335198,269.467813335198]
["TR","TR_Line_Future",422,"TR-L-422","Cycleway",null,null,2017,2021,16919.7094128059,null,3383.9418825611901,3383.9418825611901,3383.9418825611901,3383.9418825611901,3383.9418825611901]
["TR","TR_Line_Future",423,"TR-L-423","Cycleway",null,null,2017,2021,1440538.3848454601,null,288107.67696909298,288107.67696909298,288107.67696909298,288107.67696909298,288107.67696909298]
["TR","TR_Line_Future",425,"TR-L-425","Cycleway",null,null,2017,2021,10677.1792333104,null,2135.4358466620802,2135.4358466620802,2135.4358466620802,2135.4358466620802,2135.4358466620802]
["TR","TR_Line_Future",426,"TR-L-426","Cycleway",null,null,2017,2021,10224.480456122499,null,2044.8960912245,2044.8960912245,2044.8960912245,2044.8960912245,2044.8960912245]
["TR","TR_Line_Future",427,"TR-L-427","Cycleway",null,null,2017,2021,6330.6994985788997,null,1266.1398997157801,1266.1398997157801,1266.1398997157801,1266.1398997157801,1266.1398997157801]
["TR","TR_Line_Future",428,"TR-L-428","Cycleway",null,null,2017,2021,2409.3756139870302,null,481.87512279740702,481.87512279740702,481.87512279740702,481.87512279740702,481.87512279740702]
["TR","TR_Line_Future",429,"TR-L-429","Cycleway",null,null,2017,2021,3556.14236994051,null,711.228473988102,711.228473988102,711.228473988102,711.228473988102,711.228473988102]
["TR","TR_Line_Future",430,"TR-L-430","Cycleway",null,null,2017,2021,2086.7276776899698,null,417.34553553799401,417.34553553799401,417.34553553799401,417.34553553799401,417.34553553799401]
["TR","TR_Line_Future",431,"TR-L-431","Cycleway",null,null,2017,2021,2314.9387811921201,null,462.98775623842499,462.98775623842499,462.98775623842499,462.98775623842499,462.98775623842499]
["TR","TR_Line_Future",432,"TR-L-432","Cycleway",null,null,2017,2021,2532.4770537989898,null,506.49541075979801,506.49541075979801,506.49541075979801,506.49541075979801,506.49541075979801]
["TR","TR_Line_Future",433,"TR-L-433","Cycleway",null,null,2017,2021,2119.8454296428499,null,423.96908592857,423.96908592857,423.96908592857,423.96908592857,423.96908592857]
["TR","TR_Line_Future",434,"TR-L-434","Cycleway",null,null,2017,2021,3672.1107675083799,null,734.42215350167601,734.42215350167601,734.42215350167601,734.42215350167601,734.42215350167601]
["TR","TR_Line_Future",435,"TR-L-435","Cycleway",null,null,2017,2021,6533.2151453832103,null,1306.64302907664,1306.64302907664,1306.64302907664,1306.64302907664,1306.64302907664]
["TR","TR_Line_Future",436,"TR-L-436","Cycleway",null,null,2017,2021,3627.8594593788598,null,725.57189187577103,725.57189187577103,725.57189187577103,725.57189187577103,725.57189187577103]
["TR","TR_Line_Future",437,"TR-L-437","Cycleway",null,null,2017,2021,6414.8509811600297,null,1282.97019623201,1282.97019623201,1282.97019623201,1282.97019623201,1282.97019623201]
["TR","TR_Line_Future",438,"TR-L-438","Cycleway",null,null,2017,2021,7809.8603773696996,null,1561.9720754739401,1561.9720754739401,1561.9720754739401,1561.9720754739401,1561.9720754739401]
["TR","TR_Line_Future",439,"TR-L-439","Cycleway",null,null,2017,2021,3691.2430384519298,null,738.24860769038696,738.24860769038696,738.24860769038696,738.24860769038696,738.24860769038696]
["TR","TR_Line_Future",441,"TR-L-441","Cycleway",null,null,2022,2026,90626.783867285703,null,null,null,null,null,null,18125.356773457101,18125.356773457101,18125.356773457101,18125.356773457101,18125.356773457101]
["TR","TR_Line_Future",442,"TR-L-442","Cycleway",null,null,2017,2021,220211.59497283099,null,44042.318994566303,44042.318994566303,44042.318994566303,44042.318994566303,44042.318994566303]
["TR","TR_Line_Future",443,"TR-L-443","Cycleway",null,null,2022,2026,198906.86977197701,null,null,null,null,null,null,39781.3739543954,39781.3739543954,39781.3739543954,39781.3739543954,39781.3739543954]
["TR","TR_Line_Future",444,"TR-L-444","Cycleway",null,null,2022,2026,61335.1427668334,null,null,null,null,null,null,12267.028553366699,12267.028553366699,12267.028553366699,12267.028553366699,12267.028553366699]
["TR","TR_Line_Future",445,"TR-L-445","Cycleway",null,null,2017,2021,11167.833624363901,null,2233.56672487279,2233.56672487279,2233.56672487279,2233.56672487279,2233.56672487279]
["TR","TR_Line_Future",446,"TR-L-446","Cycleway",null,null,2017,2021,13518.7513940683,null,2703.7502788136499,2703.7502788136499,2703.7502788136499,2703.7502788136499,2703.7502788136499]
["TR","TR_Line_Future",448,"TR-L-448","Cycleway",null,null,2022,2026,213064.527743902,null,null,null,null,null,null,42612.905548780298,42612.905548780298,42612.905548780298,42612.905548780298,42612.905548780298]
["TR","TR_Line_Future",449,"TR-L-449","Cycleway",null,null,2022,2026,1289.0011514412499,null,null,null,null,null,null,257.80023028825002,257.80023028825002,257.80023028825002,257.80023028825002,257.80023028825002]
["TR","TR_Line_Future",450,"TR-L-450","Cycleway",null,null,2022,2026,1749.7580070026299,null,null,null,null,null,null,349.95160140052599,349.95160140052599,349.95160140052599,349.95160140052599,349.95160140052599]
["TR","TR_Line_Future",451,"TR-L-451","Cycleway",null,null,2022,2026,7854.4028942669402,null,null,null,null,null,null,1570.88057885339,1570.88057885339,1570.88057885339,1570.88057885339,1570.88057885339]
["TR","TR_Line_Future",452,"TR-L-452","Cycleway",null,null,2022,2026,1729.41919058347,null,null,null,null,null,null,345.88383811669399,345.88383811669399,345.88383811669399,345.88383811669399,345.88383811669399]
["TR","TR_Line_Future",453,"TR-L-453","Cycleway",null,null,2022,2026,2851.6172352841299,null,null,null,null,null,null,570.32344705682704,570.32344705682704,570.32344705682704,570.32344705682704,570.32344705682704]
["TR","TR_Line_Future",454,"TR-L-454","Cycleway",null,null,2022,2026,104905.02289881,null,null,null,null,null,null,20981.004579762099,20981.004579762099,20981.004579762099,20981.004579762099,20981.004579762099]
["TR","TR_Line_Future",457,"TR-L-457","Cycleway",null,null,2017,2021,1953730.1844466601,null,390746.036889332,390746.036889332,390746.036889332,390746.036889332,390746.036889332]
["TR","TR_Line_Future",458,"TR-L-458","Cycleway",null,null,2017,2021,585218.71884346998,null,117043.743768694,117043.743768694,117043.743768694,117043.743768694,117043.743768694]
["TR","TR_Line_Future",459,"TR-L-459","Cycleway",null,null,2017,2021,810302.84147557302,null,162060.56829511499,162060.56829511499,162060.56829511499,162060.56829511499,162060.56829511499]
["TR","TR_Line_Future",460,"TR-L-460","Cycleway",null,null,2022,2026,738275.92223330005,null,null,null,null,null,null,147655.18444665999,147655.18444665999,147655.18444665999,147655.18444665999,147655.18444665999]
["TR","TR_Line_Future",461,"TR-L-461","Cycleway",null,null,2022,2026,1305487.9112662,null,null,null,null,null,null,261097.58225323999,261097.58225323999,261097.58225323999,261097.58225323999,261097.58225323999]
["TR","TR_Line_Future",462,"TR-L-462","Cycleway",null,null,2017,2021,270100.94715852401,null,54020.189431704901,54020.189431704901,54020.189431704901,54020.189431704901,54020.189431704901]
["TR","TR_Line_Future",463,"TR-L-463","Cycleway",null,null,2017,2021,1440538.3848454601,null,288107.67696909298,288107.67696909298,288107.67696909298,288107.67696909298,288107.67696909298]
["TR","TR_Line_Future",464,"TR-L-464","Cycleway",null,null,2017,2021,733774.23978065804,null,146754.847956132,146754.847956132,146754.847956132,146754.847956132,146754.847956132]
["TR","TR_Line_Future",465,"TR-L-465","Cycleway",null,null,2022,2026,8385.6869786336993,null,null,null,null,null,null,1677.1373957267399,1677.1373957267399,1677.1373957267399,1677.1373957267399,1677.1373957267399]
["TR","TR_Line_Future",466,"TR-L-466","Cycleway",null,null,2022,2026,6546.9061846188497,null,null,null,null,null,null,1309.3812369237701,1309.3812369237701,1309.3812369237701,1309.3812369237701,1309.3812369237701]
["TR","TR_Line_Future",468,"TR-L-468","Cycleway",null,null,2022,2026,4051514.2073778701,null,null,null,null,null,null,810302.84147557302,810302.84147557302,810302.84147557302,810302.84147557302,810302.84147557302]
["TR","TR_Line_Future",469,"TR-L-469","Cycleway",null,null,2022,2026,17605.660644724299,null,null,null,null,null,null,3521.1321289448601,3521.1321289448601,3521.1321289448601,3521.1321289448601,3521.1321289448601]
["TR","TR_Line_Future",470,"TR-L-470","Cycleway",null,null,2022,2026,17250.405664343802,null,null,null,null,null,null,3450.0811328687601,3450.0811328687601,3450.0811328687601,3450.0811328687601,3450.0811328687601]
["TR","TR_Line_Future",471,"TR-L-471","Cycleway",null,null,2022,2026,45484.451797936897,null,null,null,null,null,null,9096.8903595873708,9096.8903595873708,9096.8903595873708,9096.8903595873708,9096.8903595873708]
["TR","TR_Line_Future",472,"TR-L-472","Cycleway",null,null,2022,2026,1935723.45463609,null,null,null,null,null,null,387144.69092721801,387144.69092721801,387144.69092721801,387144.69092721801,387144.69092721801]
["TR","TR_Line_Future",473,"TR-L-473","Cycleway",null,null,2022,2026,495185.06979062798,null,null,null,null,null,null,99037.013958125593,99037.013958125593,99037.013958125593,99037.013958125593,99037.013958125593]
["TR","TR_Line_Future",474,"TR-L-474","Cycleway",null,null,2022,2026,149489.87990708201,null,null,null,null,null,null,29897.975981416399,29897.975981416399,29897.975981416399,29897.975981416399,29897.975981416399]
["SW","SW_Point_Future",1,"SW-P-3","Gross pollutant trap",null,null,2022,2026,62123,null,null,null,null,null,null,12424.6,12424.6,12424.6,12424.6,12424.6]
["SW","SW_Point_Future",2,"SW-P-8","Gross pollutant trap",null,null,2017,2020,71172.0625,null,17793.015625,17793.015625,17793.015625,17793.015625]
["SW","SW_Point_Future",3,"SW-P-16","Gross pollutant trap",null,null,2022,2026,20471.4375,null,null,null,null,null,null,4094.2874999999999,4094.2874999999999,4094.2874999999999,4094.2874999999999,4094.2874999999999]
["SW","SW_Point_Future",4,"SW-P-25","Gross pollutant trap",null,null,2017,2017,51376.25,null,51376.25]
["SW","SW_Point_Future",5,"SW-P-26","Gross pollutant trap",null,null,2019,2019,51376.25,null,null,null,51376.25]
["SW","SW_Line_Future",6,"SW-L-6","Stormwater Pipe",null,null,2031,2036,61782.3125]
["SW","SW_Line_Future",7,"SW-L-7","Stormwater Pipe",null,null,2031,2036,161058.9375]
["SW","SW_Line_Future",8,"SW-L-8","Stormwater Pipe",null,null,2031,2036,28590.4375]
["SW","SW_Line_Future",9,"SW-L-9","Stormwater Pipe",null,null,2031,2036,47177.3125]
["SW","SW_Line_Future",10,"SW-L-10","Stormwater Pipe",null,null,2031,2036,95041.75]
["SW","SW_Line_Future",11,"SW-L-11","Stormwater Pipe",null,null,2031,2036,120834.8125]
["SW","SW_Line_Future",12,"SW-L-12","Stormwater Pipe",null,null,2031,2036,121990.5625]
["SW","SW_Line_Future",14,"SW-L-14","Stormwater Pipe",null,null,2031,2036,177649.125]
["SW","SW_Line_Future",15,"SW-L-15","Stormwater Pipe",null,null,2031,2036,167671.4375]
["SW","SW_Line_Future",16,"SW-L-16","Stormwater Pipe",null,null,2031,2036,151814.375]
["SW","SW_Line_Future",17,"SW-L-17","Stormwater Pipe",null,null,2021,2026,1216649.6875,null,null,null,null,null,202774.94791666701,202774.94791666701,202774.94791666701,202774.94791666701,202774.94791666701,202774.94791666701]
["SW","SW_Area_Future",184,"SW-A-184","Bio-Retention Basin",null,null,2031,2036,254220.4375]
["SW","SW_Area_Future",185,"SW-A-185","Wetland",null,null,2031,2036,2300369.4375]
["SW","SW_Area_Future",186,"SW-A-186","Wetland",null,null,2031,2036,715780.125]
["SW","SW_Area_Future",187,"SW-A-187","Bio-Retention Basin",null,null,2031,2036,21138.4375]
["SW","SW_Area_Future",188,"SW-A-188","Bio-Retention Basin",null,null,2031,2036,21138.4375]
["SW","SW_Area_Future",189,"SW-A-189","Bio-Retention Basin",null,null,2031,2036,21138.4375]
["SW","SW_Area_Future",190,"SW-A-190","Sediment Basin",null,null,2031,2036,56098.4375]
["SW","SW_Area_Future",191,"SW-A-191","Bio-Retention Basin",null,null,2031,2036,21138.4375]
["SW","SW_Area_Future",192,"SW-A-192","Bio-Retention Basin",null,null,2031,2036,21138.4375]
["SW","SW_Area_Future",193,"SW-A-193","Bio-Retention Basin",null,null,2031,2036,21138.4375]
["SW","SW_Area_Future",194,"SW-A-194","Bio-Retention Basin",null,null,2031,2036,21138.4375]
["SW","SW_Area_Future",195,"SW-A-195","Bio-Retention Basin",null,null,2031,2036,56098.4375]
["SW","SW_Area_Future",196,"SW-A-196","Bio-Retention Basin",null,null,2031,2036,21138.4375]
["SW","SW_Area_Future",197,"SW-A-197","Bio-Retention Basin",null,null,2031,2036,21138.4375]
["SW","SW_Area_Future",198,"SW-A-198","Wetland",null,null,2021,2026,1442476.625,null,null,null,null,null,240412.77083333299,240412.77083333299,240412.77083333299,240412.77083333299,240412.77083333299,240412.77083333299]
["SW","SW_Area_Future",199,"SW-A-199","Wetland",null,null,2017,2021,2243425.75,null,448685.15,448685.15,448685.15,448685.15,448685.15]
["SW","SW_Area_Future",200,"SW-A-200","Bio-Retention Basin",null,null,2026,2031,375391.625,null,null,null,null,null,null,null,null,null,null,62565.270833333299,62565.270833333299]
["SW","SW_Area_Future",201,"SW-A-201","Bio-Retention Basin",2026,86520,2026,2031,222044.875,null,null,null,null,null,null,null,null,null,null,123527.47916666701,37007.479166666701]
["SW","SW_Area_Future",202,"SW-A-202","Bio-Retention Basin",2026,145230,2026,2031,550368.4375,null,null,null,null,null,null,null,null,null,null,236958.07291666701,91728.072916666701]
["SW","SW_Area_Future",203,"SW-A-203","Bio-Retention Basin",null,null,2031,2036,33802.8125]
["SW","SW_Area_Future",204,"SW-A-204","Bio-Retention Basin",2031,12205.5,2031,2036,26861.125]
["SW","SW_Area_Future",205,"SW-A-205","Bio-Retention Basin",null,null,2031,2036,33802.8125]
["SW","SW_Area_Future",206,"SW-A-206","Bio-Retention Basin",2031,12205.5,2031,2036,26861.125]
["SW","SW_Area_Future",207,"SW-A-207","Bio-Retention Basin",2031,30158.400000000001,2031,2036,35940.375]
["SW","SW_Area_Future",208,"SW-A-208","Bio-Retention Basin",2031,12205.5,2031,2036,26861.125]
["SW","SW_Area_Future",209,"SW-A-209","Bio-Retention Basin",2031,15079.2,2031,2036,35940.375]
["SW","SW_Area_Future",210,"SW-A-210","Bio-Retention Basin",2031,15079.2,2031,2036,35940.375]
["SW","SW_Area_Future",211,"SW-A-211","Bio-Retention Basin",2031,15079.2,2031,2036,35940.375]
["SW","SW_Area_Future",212,"SW-A-212","Bio-Retention Basin",2031,13045.98,2031,2036,26566.4375]
["SW","SW_Area_Future",213,"SW-A-213","Bio-Retention Basin",2031,15079.2,2031,2036,35940.375]
["SW","SW_Area_Future",214,"SW-A-214","Bio-Retention Basin",null,null,2031,2036,33802.8125]
["SW","SW_Area_Future",215,"SW-A-215","Bio-Retention Basin",null,null,2031,2036,33802.8125]
["SW","SW_Area_Future",216,"SW-A-216","Bio-Retention Basin",2031,13101.6,2031,2036,26674.25]
["SW","SW_Area_Future",217,"SW-A-217","Bio-Retention Basin",null,null,2031,2036,26803.625]
["SW","SW_Area_Future",218,"SW-A-218","Bio-Retention Basin",null,null,2031,2036,26542]
["SW","SW_Area_Future",219,"SW-A-219","Bio-Retention Basin",null,null,2031,2036,26803.625]
["SW","SW_Area_Future",220,"SW-A-220","Bio-Retention Basin",null,null,2031,2036,26803.625]
["SW","SW_Area_Future",221,"SW-A-221","Bio-Retention Basin",null,null,2031,2036,26803.625]
["SW","SW_Area_Future",222,"SW-A-222","Bio-Retention Basin",2031,13101.6,2031,2036,26674.25]
["SW","SW_Area_Future",223,"SW-A-223","Bio-Retention Basin",2031,13101.6,2031,2036,26674.25]
["SW","SW_Area_Future",224,"SW-A-224","Bio-Retention Basin",2031,13101.6,2031,2036,26674.25]
["SW","SW_Area_Future",225,"SW-A-225","Bio-Retention Basin",2031,13101.6,2031,2036,26674.25]
["SW","SW_Area_Future",226,"SW-A-226","Bio-Retention Basin",2031,13101.6,2031,2036,26674.25]
["SW","SW_Area_Future",227,"SW-A-227","Bio-Retention Basin",2031,13101.6,2031,2036,26674.25]
["SW","SW_Area_Future",228,"SW-A-228","Bio-Retention Basin",2031,13101.6,2031,2036,26674.25]
["SW","SW_Area_Future",229,"SW-A-229","Bio-Retention Basin",2031,13101.6,2031,2036,26674.25]
["SW","SW_Area_Future",230,"SW-A-230","Bio-Retention Basin",2031,12205.5,2031,2036,26861.125]
["SW","SW_Area_Future",231,"SW-A-231","Bio-Retention Basin",2031,12205.5,2031,2036,26861.125]
["SW","SW_Area_Future",232,"SW-A-232","Bio-Retention Basin",2031,12205.5,2031,2036,26861.125]
["SW","SW_Area_Future",233,"SW-A-233","Bio-Retention Basin",2031,12205.5,2031,2036,26861.125]
["SW","SW_Area_Future",234,"SW-A-234","Bio-Retention Basin",null,null,2031,2036,33802.8125]
["SW","SW_Area_Future",235,"SW-A-235","Bio-Retention Basin",2031,12205.5,2031,2036,26861.125]
["SW","SW_Area_Future",236,"SW-A-236","Bio-Retention Basin",2031,13101.6,2031,2036,26674.25]
["SW","SW_Area_Future",237,"SW-A-237","Bio-Retention Basin",null,null,2031,2036,26542]
["SW","SW_Area_Future",238,"SW-A-238","Bio-Retention Basin",2031,13045.98,2031,2036,26566.4375]
["SW","SW_Area_Future",239,"SW-A-239","Bio-Retention Basin",2031,9270,2031,2036,56864.625]
["SW","SW_Area_Future",240,"SW-A-240","Bio-Retention Basin",2031,13045.98,2031,2036,26566.4375]
["SW","SW_Area_Future",241,"SW-A-241","Bio-Retention Basin",2031,13045.98,2031,2036,26566.4375]
["SW","SW_Area_Future",242,"SW-A-242","Bio-Retention Basin",2031,13045.98,2031,2036,26566.4375]
["SW","SW_Area_Future",243,"SW-A-243","Bio-Retention Basin",2031,9270,2031,2036,56864.625]
["SW","SW_Area_Future",244,"SW-A-244","Bio-Retention Basin",2031,13045.98,2031,2036,26566.4375]
["SW","SW_Area_Future",245,"SW-A-245","Bio-Retention Basin",2031,13045.98,2031,2036,26566.4375]
["SW","SW_Area_Future",246,"SW-A-246","Bio-Retention Basin",2031,13045.98,2031,2036,26566.4375]
["SW","SW_Area_Future",247,"SW-A-247","Bio-Retention Basin",2031,13045.98,2031,2036,26566.4375]
["SW","SW_Area_Future",248,"SW-A-248","Bio-Retention Basin",null,null,2031,2036,26803.625]
["SW","SW_Area_Future",249,"SW-A-249","Wetland",null,null,2026,2031,784584.625,null,null,null,null,null,null,null,null,null,null,130764.10416666701,130764.10416666701]
["SW","SW_Area_Future",250,"SW-A-250","Sediment Basin",null,null,2026,2031,253392.4375,null,null,null,null,null,null,null,null,null,null,42232.072916666701,42232.072916666701]
["SW","SW_Area_Future",251,"SW-A-251","Bio-Retention Basin",null,null,2031,2036,29063.375]
["SW","SW_Area_Future",252,"SW-A-252","Bio-Retention Basin",null,null,2031,2036,29063.375]
["SW","SW_Area_Future",253,"SW-A-253","Bio-Retention Basin",null,null,2031,2036,29063.375]
["SW","SW_Area_Future",254,"SW-A-254","Bio-Retention Basin",null,null,2031,2036,29063.375]
["SW","SW_Area_Future",255,"SW-A-255","Bio-Retention Basin",null,null,2031,2036,29063.375]
["SW","SW_Area_Future",256,"SW-A-256","Bio-Retention Basin",null,null,2031,2036,29063.375]
["SW","SW_Area_Future",257,"SW-A-257","Bio-Retention Basin",2017,123600,2017,2021,316365,null,186873,63273,63273,63273,63273]
["SW","SW_Area_Future",258,"SW-A-258","Infiltration Bio-retention Basin",null,null,2017,2021,109658.25,null,21931.65,21931.65,21931.65,21931.65,21931.65]
["SW","SW_Area_Future",262,"SW-A-262","Infiltration Bio-retention Basin",null,null,2017,2021,267760.25,null,53552.05,53552.05,53552.05,53552.05,53552.05]
["SW","SW_Area_Future",263,"SW-A-263","Infiltration Bio-retention Basin",null,null,2017,2021,267760.25,null,53552.05,53552.05,53552.05,53552.05,53552.05]
["SW","SW_Area_Future",264,"SW-A-264","Infiltration Bio-retention Basin",null,null,2017,2021,267760.25,null,53552.05,53552.05,53552.05,53552.05,53552.05]
["SW","SW_Area_Future",266,"SW-A-266","Infiltration Bio-retention Basin",null,null,2017,2021,109658.25,null,21931.65,21931.65,21931.65,21931.65,21931.65]
["SW","SW_Area_Future",267,"SW-A-267","Infiltration Bio-retention Basin",null,null,2017,2021,109658.25,null,21931.65,21931.65,21931.65,21931.65,21931.65]
["SW","SW_Area_Future",268,"SW-A-268","Infiltration Bio-retention Basin",null,null,2017,2021,109658.25,null,21931.65,21931.65,21931.65,21931.65,21931.65]
["SW","SW_Area_Future",269,"SW-A-269","Bio-Retention Basin",null,null,2017,2021,89639.625,null,17927.924999999999,17927.924999999999,17927.924999999999,17927.924999999999,17927.924999999999]
["SW","SW_Area_Future",272,"SW-A-272","Bio-Retention Basin",2017,41200,2017,2021,54317.375,null,52063.474999999999,10863.475,10863.475,10863.475,10863.475]
["SW","SW_Area_Future",275,"SW-A-275","Wetland",2021,127308,2021,2026,1469301.8125,null,null,null,null,null,372191.63541666698,244883.63541666701,244883.63541666701,244883.63541666701,244883.63541666701,244883.63541666701]
["SW","SW_Area_Future",279,"SW-A-279","Bio-Retention Basin",2017,252350,2017,2021,561681.5625,null,364686.3125,112336.3125,112336.3125,112336.3125,112336.3125]
["SW","SW_Area_Future",287,"SW-A-287","Detention Basin",null,null,2017,2021,691578.375,null,138315.67499999999,138315.67499999999,138315.67499999999,138315.67499999999,138315.67499999999]
["SW","SW_Area_Future",295,"SW-A-294","Bio-Retention Basin",null,null,2026,2026,446342.3125,null,null,null,null,null,null,null,null,null,null,446342.3125]
["SW","SW_Area_Future",298,"SW-A-297","Bio-Retention Basin",null,null,2026,2026,271687.5,null,null,null,null,null,null,null,null,null,null,271687.5]
["SW","SW_Area_Future",303,"SW-A-302","Bio-Retention Basin",null,null,2026,2026,455937.625,null,null,null,null,null,null,null,null,null,null,455937.625]
["SW","SW_Area_Future",304,"SW-A-303","Bio-Retention Basin",null,null,2026,2026,455937.625,null,null,null,null,null,null,null,null,null,null,455937.625]
["SW","SW_Area_Future",305,"SW-A-304","Bio-Retention Basin",null,null,2026,2026,455937.625,null,null,null,null,null,null,null,null,null,null,455937.625]
["SW","SW_Area_Future",306,"SW-A-305","Bio-Retention Basin",null,null,2017,2017,210243,null,210243]
["SW","SW_Area_Future",307,"SW-A-306","Bio-Retention Basin",null,null,2019,2019,772089.875,null,null,null,772089.875]
["PA","PA_Point_Future",595,"5001","Park Embellishment",null,null,2031,null,14158.6312323612]
["PA","PA_Point_Future",596,"5003","Park Embellishment",null,null,2031,null,181230.47977422399]
["PA","PA_Point_Future",597,"5005","Park Embellishment",null,null,2027,null,44599.6883819379,null,null,null,null,null,null,null,null,null,null,null,44599.6883819379]
["PA","PA_Point_Future",598,"5006","Park Embellishment",null,null,2031,null,18406.220602069599]
["PA","PA_Point_Future",599,"5008","Park Embellishment",null,null,2031,null,18406.220602069599]
["PA","PA_Point_Future",600,"5010","Park Embellishment",null,null,2031,null,48847.277751646303]
["PA","PA_Point_Future",601,"5011","Park Embellishment",null,null,2031,null,60174.182737535302]
["PA","PA_Point_Future",602,"5020","Park Embellishment",null,null,2031,null,241404.662511759]
["PA","PA_Point_Future",603,"5021","Park Embellishment",null,null,2031,null,14158.6312323612]
["PA","PA_Point_Future",604,"5023","Park Embellishment",null,null,2031,null,714302.94567262498]
["PA","PA_Point_Future",605,"5024","Park Embellishment",null,null,2031,null,193265.31632173099]
["PA","PA_Point_Future",606,"5025","Park Embellishment",null,null,2027,null,4247.5893697083702,null,null,null,null,null,null,null,null,null,null,null,4247.5893697083702]
["PA","PA_Point_Future",607,"5027","Park Embellishment",null,null,2031,null,123180.09172154299]
["PA","PA_Point_Future",608,"5032","Park Embellishment",null,null,2031,null,249191.909689558]
["PA","PA_Point_Future",609,"5035","Park Embellishment",null,null,2031,null,370248.20672624599]
["PA","PA_Point_Future",610,"5038","Park Embellishment",null,null,2027,null,60174.182737535302,null,null,null,null,null,null,null,null,null,null,null,60174.182737535302]
["PA","PA_Point_Future",611,"5041","Park Embellishment",null,null,2031,null,249191.909689558]
["PA","PA_Point_Future",612,"5043","Park Embellishment",null,null,2031,null,402105.12699905899]
["PA","PA_Point_Future",613,"5044","Park Embellishment",null,null,2027,null,14158.6312323612,null,null,null,null,null,null,null,null,null,null,null,14158.6312323612]
["PA","PA_Point_Future",614,"5045","Park Embellishment",null,null,2031,null,263350.54092191899]
["PA","PA_Point_Future",615,"5046","Park Embellishment",null,null,2022,null,710763.28786453395,null,null,null,null,null,null,710763.28786453395]
["PA","PA_Point_Future",616,"5048","Park Embellishment",null,null,2026,null,579795.94896519301,null,null,null,null,null,null,null,null,null,null,579795.94896519301]
["PA","PA_Point_Future",617,"5049","Park Embellishment",null,null,2022,null,505463.13499529602,null,null,null,null,null,null,505463.13499529602]
["PA","PA_Point_Future",618,"5051","Park Embellishment",null,null,2027,null,60174.182737535302,null,null,null,null,null,null,null,null,null,null,null,60174.182737535302]
["PA","PA_Point_Future",619,"5053","Park Embellishment",null,null,2027,null,56634.524929444997,null,null,null,null,null,null,null,null,null,null,null,56634.524929444997]
["PA","PA_Point_Future",620,"5061","Park Embellishment",null,null,2022,null,755362.97624647198,null,null,null,null,null,null,755362.97624647198]
["PA","PA_Point_Future",621,"5064","Park Embellishment",null,null,2031,null,44599.6883819379]
["PA","PA_Point_Future",622,"5069","Park Embellishment",null,null,2031,null,283172.62464722502]
["PA","PA_Point_Future",623,"5075","Park Embellishment",null,null,2031,null,253439.499059266]
["PA","PA_Point_Future",624,"5079","Park Embellishment",null,null,2031,null,18406.220602069599]
["PA","PA_Point_Future",625,"5083","Park Embellishment",null,null,2027,null,104773.871119473,null,null,null,null,null,null,null,null,null,null,null,104773.871119473]
["PA","PA_Point_Future",626,"5087","Park Embellishment",null,null,2027,null,249191.909689558,null,null,null,null,null,null,null,null,null,null,null,249191.909689558]
["PA","PA_Point_Future",627,"5089","Park Embellishment",null,null,2021,null,1886189.2334195699,null,null,null,null,null,1886189.2334195699]
["PA","PA_Point_Future",628,"5090","Park Embellishment",null,null,2027,null,70793.156161806197,null,null,null,null,null,null,null,null,null,null,null,70793.156161806197]
["PA","PA_Point_Future",629,"5092","Park Embellishment",null,null,2031,null,60174.182737535302]
["PA","PA_Point_Future",630,"5095","Park Embellishment",null,null,2031,null,60174.182737535302]
["PA","PA_Point_Future",631,"5104","Park Embellishment",null,null,2031,null,14158.6312323612]
["PA","PA_Point_Future",632,"5106","Park Embellishment",null,null,2031,null,44599.6883819379]
["PA","PA_Point_Future",633,"5108","Park Embellishment",null,null,2031,null,205300.15286923799]
["PA","PA_Point_Future",634,"5111","Park Embellishment",null,null,2027,null,4247.5893697083702,null,null,null,null,null,null,null,null,null,null,null,4247.5893697083702]
["PA","PA_Point_Future",635,"5114","Park Embellishment",null,null,2031,null,134506.996707432]
["PA","PA_Point_Future",636,"5118","Park Embellishment",null,null,2031,null,488472.77751646301]
["PA","PA_Point_Future",637,"5119","Park Embellishment",null,null,2031,null,253439.499059266]
["PA","PA_Point_Future",638,"5120","Park Embellishment",null,null,2031,null,60174.182737535302]
["PA","PA_Point_Future",639,"5123","Park Embellishment",null,null,2031,null,263350.54092191899]
["PA","PA_Point_Future",640,"5124","Park Embellishment",null,null,2031,null,60174.182737535302]
["PA","PA_Point_Future",641,"5125","Park Embellishment",null,null,2027,null,161408.39604891799,null,null,null,null,null,null,null,null,null,null,null,161408.39604891799]
["PA","PA_Point_Future",642,"5128","Park Embellishment",null,null,2031,null,104773.871119473]
["PA","PA_Point_Future",643,"5131","Park Embellishment",null,null,2031,null,518913.83466604003]
["PA","PA_Point_Future",644,"5132","Park Embellishment",null,null,2027,null,60174.182737535302,null,null,null,null,null,null,null,null,null,null,null,60174.182737535302]
["PA","PA_Point_Future",645,"5133","Park Embellishment",null,null,2027,null,60174.182737535302,null,null,null,null,null,null,null,null,null,null,null,60174.182737535302]
["PA","PA_Point_Future",646,"5134","Park Embellishment",null,null,2031,null,449536.54162746901]
["PA","PA_Point_Future",647,"5138","Park Embellishment",null,null,2029,null,264058.47248353699]
["PA","PA_Point_Future",648,"5139","Park Embellishment",null,null,2031,null,63005.908984007503]
["PA","PA_Point_Future",649,"5146","Park Embellishment",null,null,2031,null,148665.62793979299]
["PA","PA_Point_Future",650,"5156","Park Embellishment",null,null,2027,null,147957.69637817499,null,null,null,null,null,null,null,null,null,null,null,147957.69637817499]
["PA","PA_Point_Future",651,"5158","Park Embellishment",null,null,2027,null,14158.6312323612,null,null,null,null,null,null,null,null,null,null,null,14158.6312323612]
["PA","PA_Point_Future",652,"5159","Park Embellishment",null,null,2027,null,846394.04985889001,null,null,null,null,null,null,null,null,null,null,null,846394.04985889001]
["PA","PA_Point_Future",653,"5161","Park Embellishment",null,null,2027,null,249191.909689558,null,null,null,null,null,null,null,null,null,null,null,249191.909689558]
["PA","PA_Point_Future",654,"5166","Park Embellishment",null,null,2031,null,104773.871119473]
["PA","PA_Point_Future",655,"5167","Park Embellishment",null,null,2027,null,60174.182737535302,null,null,null,null,null,null,null,null,null,null,null,60174.182737535302]
["PA","PA_Point_Future",656,"5168","Park Embellishment",null,null,2027,null,18406.220602069599,null,null,null,null,null,null,null,null,null,null,null,18406.220602069599]
["PA","PA_Point_Future",657,"5172","Park Embellishment",null,null,2027,null,60174.182737535302,null,null,null,null,null,null,null,null,null,null,null,60174.182737535302]
["PA","PA_Point_Future",658,"5174","Park Embellishment",null,null,2031,null,44599.6883819379]
["PA","PA_Point_Future",659,"5177","Park Embellishment",null,null,2027,null,63005.908984007503,null,null,null,null,null,null,null,null,null,null,null,63005.908984007503]
["PA","PA_Point_Future",660,"5179","Park Embellishment",null,null,2027,null,60174.182737535302,null,null,null,null,null,null,null,null,null,null,null,60174.182737535302]
["PA","PA_Point_Future",661,"5180","Park Embellishment",null,null,2031,null,4247.5893697083702]
["PA","PA_Point_Future",662,"5190","Park Embellishment",null,null,2027,null,314321.61335842003,null,null,null,null,null,null,null,null,null,null,null,314321.61335842003]
["PA","PA_Point_Future",663,"5192","Park Embellishment",null,null,2027,null,799962.66462841001,null,null,null,null,null,null,null,null,null,null,null,799962.66462841001]
["PA","PA_Point_Future",664,"5194","Park Embellishment",null,null,2027,null,4247.5893697083702,null,null,null,null,null,null,null,null,null,null,null,4247.5893697083702]
["PA","PA_Point_Future",665,"5209","Park Embellishment",null,null,2027,null,31148.988711194699,null,null,null,null,null,null,null,null,null,null,null,31148.988711194699]
["PA","PA_Point_Future",666,"5217","Park Embellishment",null,null,2018,null,31148.988711194699,null,null,31148.988711194699]
["PA","PA_Point_Future",667,"5226","Park Embellishment",null,null,2027,null,4247.5893697083702,null,null,null,null,null,null,null,null,null,null,null,4247.5893697083702]
["PA","PA_Point_Future",668,"5230","Park Embellishment",null,null,2027,null,53802.798682972701,null,null,null,null,null,null,null,null,null,null,null,53802.798682972701]
["PA","PA_Point_Future",669,"5232","Park Embellishment",null,null,2031,null,60174.182737535302]
["PA","PA_Point_Future",670,"5234","Park Embellishment",null,null,2027,null,266890.19873000903,null,null,null,null,null,null,null,null,null,null,null,266890.19873000903]
["PA","PA_Point_Future",671,"5237","Park Embellishment",null,null,2020,null,1110711.4887111899,null,null,null,null,1110711.4887111899]
["PA","PA_Point_Future",672,"5240","Park Embellishment",null,null,2027,null,60174.182737535302,null,null,null,null,null,null,null,null,null,null,null,60174.182737535302]
["PA","PA_Point_Future",673,"5247","Park Embellishment",null,null,2031,null,74332.813969896495]
["PA","PA_Point_Future",674,"5249","Park Embellishment",null,null,2027,null,56634.524929444997,null,null,null,null,null,null,null,null,null,null,null,56634.524929444997]
["PA","PA_Point_Future",675,"5261","Park Embellishment",null,null,2027,null,181230.47977422399,null,null,null,null,null,null,null,null,null,null,null,181230.47977422399]
["PA","PA_Point_Future",676,"5265","Park Embellishment",null,null,2027,null,179814.616650988,null,null,null,null,null,null,null,null,null,null,null,179814.616650988]
["PA","PA_Point_Future",677,"5272","Park Embellishment",null,null,2031,null,511126.58748824103]
["PA","PA_Point_Future",678,"5274","Park Embellishment",null,null,2019,null,547939.02869237994,null,null,null,547939.02869237994]
["PA","PA_Point_Future",679,"5275","Park Embellishment",null,null,2031,null,152913.21730950099]
["PA","PA_Point_Future",680,"5277","Park Embellishment",null,null,2027,null,4247.5893697083702,null,null,null,null,null,null,null,null,null,null,null,4247.5893697083702]
["PA","PA_Point_Future",681,"5289","Park Embellishment",null,null,2031,null,104773.871119473]
["PA","PA_Point_Future",682,"5296","Park Embellishment",null,null,2027,null,60174.182737535302,null,null,null,null,null,null,null,null,null,null,null,60174.182737535302]
["PA","PA_Point_Future",683,"5303","Park Embellishment",null,null,2020,null,723506.05597365997,null,null,null,null,723506.05597365997]
["PA","PA_Point_Future",684,"5305","Park Embellishment",null,null,2027,null,89907.308325493897,null,null,null,null,null,null,null,null,null,null,null,89907.308325493897]
["PA","PA_Point_Future",685,"5313","Park Embellishment",null,null,2029,null,132383.20202257801]
["PA","PA_Point_Future",686,"5314","Park Embellishment",null,null,2031,null,249191.909689558]
["PA","PA_Point_Future",687,"5315","Park Embellishment",null,null,2029,null,414229.21566321701]
["PA","PA_Point_Future",688,"5319","Park Embellishment",null,null,2019,null,239280.86782690501,null,null,null,239280.86782690501]
["PA","PA_Point_Future",689,"5320","Park Embellishment",null,null,2029,null,14158.6312323612]
["PA","PA_Point_Future",690,"5321","Park Embellishment",null,null,2029,null,14158.6312323612]
["PA","PA_Point_Future",691,"5336","Park Embellishment",null,null,2029,null,44599.6883819379]
["PA","PA_Point_Future",692,"5337","Park Embellishment",null,null,2026,null,249191.909689558,null,null,null,null,null,null,null,null,null,null,249191.909689558]
["PA","PA_Point_Future",693,"5340","Park Embellishment",null,null,2026,null,60174.182737535302,null,null,null,null,null,null,null,null,null,null,60174.182737535302]
["PA","PA_Point_Future",694,"5350-16","Park Embellishment",null,null,2021,null,1127734.97765757,null,null,null,null,null,1127734.97765757]
["PA","PA_Point_Future",695,"5350-21","Park Embellishment",null,null,2026,null,134506.996707432,null,null,null,null,null,null,null,null,null,null,134506.996707432]
["PA","PA_Point_Future",696,"5351","Park Embellishment",null,null,2029,null,204592.22130762]
["PA","PA_Point_Future",697,"5353","Park Embellishment",null,null,2022,null,115392.844543744,null,null,null,null,null,null,115392.844543744]
["PA","PA_Point_Future",698,"5356","Park Embellishment",null,null,2029,null,87783.513640639707]
["PA","PA_Point_Future",699,"5361","Park Embellishment",null,null,2029,null,60174.182737535302]
["PA","PA_Point_Future",700,"5365","Park Embellishment",null,null,2029,null,28317.262464722498]
["PA","PA_Point_Future",701,"5367","Park Embellishment",null,null,2021,null,4296436.6474600201,null,null,null,null,null,4296436.6474600201]
["PA","PA_Point_Future",702,"5374","Park Embellishment",null,null,2031,null,60174.182737535302]
["PA","PA_Point_Future",703,"5380","Park Embellishment",null,null,2031,null,44599.6883819379]
["PA","PA_Point_Future",704,"5382","Park Embellishment",null,null,2022,null,60174.182737535302,null,null,null,null,null,null,60174.182737535302]
["PA","PA_Point_Future",705,"5383","Park Embellishment",null,null,2031,null,105481.80268109099]
["PA","PA_Point_Future",706,"5392","Park Embellishment",null,null,2031,null,44599.6883819379]
["PA","PA_Point_Future",707,"5395","Park Embellishment",null,null,2031,null,208839.810677328]
["PA","PA_Point_Future",708,"5414","Park Embellishment",null,null,2029,null,60174.182737535302]
["PA","PA_Point_Future",709,"5416","Park Embellishment",null,null,2019,null,72209.019285042305,null,null,null,72209.019285042305]
["PA","PA_Point_Future",710,"5421","Park Embellishment",null,null,2020,null,14158.6312323612,null,null,null,null,14158.6312323612]
["PA","PA_Point_Future",711,"5425","Park Embellishment",null,null,2022,null,132383.20202257801,null,null,null,null,null,null,132383.20202257801]
["PA","PA_Point_Future",712,"5432","Park Embellishment",null,null,2021,null,2283431.7238946399,null,null,null,null,null,2283431.7238946399]
["PA","PA_Point_Future",713,"5443","Park Embellishment",null,null,2020,null,284588.48777046101,null,null,null,null,284588.48777046101]
["PA","PA_Point_Future",714,"5453","Park Embellishment",null,null,2022,null,44599.6883819379,null,null,null,null,null,null,44599.6883819379]
["PA","PA_Point_Future",715,"5454","Park Embellishment",null,null,2022,null,87783.513640639707,null,null,null,null,null,null,87783.513640639707]
["PA","PA_Point_Future",716,"5456","Park Embellishment",null,null,2022,null,60882.114299153298,null,null,null,null,null,null,60882.114299153298]
["PA","PA_Point_Future",717,"5457","Park Embellishment",null,null,2022,null,14158.6312323612,null,null,null,null,null,null,14158.6312323612]
["PA","PA_Point_Future",718,"5460","Park Embellishment",null,null,2022,null,191141.52163687701,null,null,null,null,null,null,191141.52163687701]
["PA","PA_Point_Future",719,"5467","Park Embellishment",null,null,2022,null,44599.6883819379,null,null,null,null,null,null,44599.6883819379]
["PA","PA_Point_Future",720,"5471","Park Embellishment",null,null,2022,null,56634.524929444997,null,null,null,null,null,null,56634.524929444997]
["PA","PA_Point_Future",721,"5476","Park Embellishment",null,null,2022,null,104773.871119473,null,null,null,null,null,null,104773.871119473]
["PA","PA_Point_Future",722,"5485","Park Embellishment",null,null,2020,null,2988887.0531514599,null,null,null,null,2988887.0531514599]
["PA","PA_Point_Future",723,"5487","Park Embellishment",null,null,2025,null,1254454.72718721,null,null,null,null,null,null,null,null,null,1254454.72718721]
["PA","PA_Point_Future",724,"5506","Park Embellishment",null,null,2029,null,90615.239887111995]
["PA","PA_Point_Future",725,"5508","Park Embellishment",null,null,2021,null,297331.25587958598,null,null,null,null,null,297331.25587958598]
["PA","PA_Point_Future",726,"5509","Park Embellishment",null,null,2029,null,118932.502351834]
["PA","PA_Point_Future",727,"5515","Park Embellishment",null,null,2029,null,56634.524929444997]
["PA","PA_Point_Future",728,"5540","Park Embellishment",null,null,2022,null,148665.62793979299,null,null,null,null,null,null,148665.62793979299]
["PA","PA_Point_Future",729,"5542","Park Embellishment",null,null,2022,null,4247.5893697083702,null,null,null,null,null,null,4247.5893697083702]
["PA","PA_Point_Future",730,"5553","Park Embellishment",null,null,2022,null,147957.69637817499,null,null,null,null,null,null,147957.69637817499]
["PA","PA_Point_Future",731,"5570","Park Embellishment",null,null,2022,null,194681.17944496701,null,null,null,null,null,null,194681.17944496701]
["PA","PA_Point_Future",732,"5579","Park Embellishment",null,null,2027,null,58758.319614299202,null,null,null,null,null,null,null,null,null,null,null,58758.319614299202]
["PA","PA_Point_Future",733,"5583","Park Embellishment",null,null,2022,null,60174.182737535302,null,null,null,null,null,null,60174.182737535302]
["PA","PA_Point_Future",734,"5584","Park Embellishment",null,null,2022,null,134506.996707432,null,null,null,null,null,null,134506.996707432]
["PA","PA_Point_Future",735,"5586","Park Embellishment",null,null,2020,null,74332.813969896495,null,null,null,null,74332.813969896495]
["PA","PA_Point_Future",736,"5590","Park Embellishment",null,null,2022,null,147957.69637817499,null,null,null,null,null,null,147957.69637817499]
["PA","PA_Point_Future",737,"5592","Park Embellishment",null,null,2022,null,249191.909689558,null,null,null,null,null,null,249191.909689558]
["PA","PA_Point_Future",738,"5605","Park Embellishment",null,null,2027,null,241404.662511759,null,null,null,null,null,null,null,null,null,null,null,241404.662511759]
["PA","PA_Point_Future",739,"5608","Park Embellishment",null,null,2027,null,179814.616650988,null,null,null,null,null,null,null,null,null,null,null,179814.616650988]
["PA","PA_Point_Future",740,"5610","Park Embellishment",null,null,2027,null,853057.53174976504,null,null,null,null,null,null,null,null,null,null,null,853057.53174976504]
["PA","PA_Point_Future",741,"5616","Park Embellishment",null,null,2031,null,92031.103010348103]
["PA","PA_Point_Future",742,"5618","Park Embellishment",null,null,2027,null,253439.499059266,null,null,null,null,null,null,null,null,null,null,null,253439.499059266]
["PA","PA_Point_Future",743,"5621","Park Embellishment",null,null,2027,null,4247.5893697083702,null,null,null,null,null,null,null,null,null,null,null,4247.5893697083702]
["PA","PA_Point_Future",744,"5626","Park Embellishment",null,null,2027,null,194681.17944496701,null,null,null,null,null,null,null,null,null,null,null,194681.17944496701]
["PA","PA_Point_Future",745,"5627","Park Embellishment",null,null,2027,null,1267277.2812794,null,null,null,null,null,null,null,null,null,null,null,1267277.2812794]
["PA","PA_Point_Future",746,"5630","Park Embellishment",null,null,2022,null,60174.182737535302,null,null,null,null,null,null,60174.182737535302]
["PA","PA_Point_Future",747,"5636","Park Embellishment",null,null,2022,null,60174.182737535302,null,null,null,null,null,null,60174.182737535302]
["PA","PA_Point_Future",748,"5639","Park Embellishment",null,null,2022,null,249899.841251176,null,null,null,null,null,null,249899.841251176]
["PA","PA_Point_Future",749,"5641","Park Embellishment",null,null,2022,null,253439.499059266,null,null,null,null,null,null,253439.499059266]
["PA","PA_Point_Future",750,"5644","Park Embellishment",null,null,2021,null,56634.524929444997,null,null,null,null,null,56634.524929444997]
["PA","PA_Point_Future",751,"5652","Park Embellishment",null,null,2022,null,4247.5893697083702,null,null,null,null,null,null,4247.5893697083702]
["PA","PA_Point_Future",752,"5656","Park Embellishment",null,null,2022,null,286004.350893697,null,null,null,null,null,null,286004.350893697]
["PA","PA_Point_Future",753,"5659","Park Embellishment",null,null,2022,null,60174.182737535302,null,null,null,null,null,null,60174.182737535302]
["PA","PA_Point_Future",754,"5665","Park Embellishment",null,null,2022,null,191141.52163687701,null,null,null,null,null,null,191141.52163687701]
["PA","PA_Point_Future",755,"5672","Park Embellishment",null,null,2022,null,521037.62935089401,null,null,null,null,null,null,521037.62935089401]
["PA","PA_Point_Future",756,"5675","Park Embellishment",null,null,2022,null,60174.182737535302,null,null,null,null,null,null,60174.182737535302]
["PA","PA_Point_Future",757,"5681","Park Embellishment",null,null,2022,null,440333.43132643501,null,null,null,null,null,null,440333.43132643501]
["PA","PA_Point_Future",758,"5687","Park Embellishment",null,null,2026,null,90615.239887111995,null,null,null,null,null,null,null,null,null,null,90615.239887111995]
["PA","PA_Point_Future",759,"5689","Park Embellishment",null,null,2022,null,74332.813969896495,null,null,null,null,null,null,74332.813969896495]
["PA","PA_Point_Future",760,"5690","Park Embellishment",null,null,2022,null,249191.909689558,null,null,null,null,null,null,249191.909689558]
["PA","PA_Point_Future",761,"5703","Park Embellishment",null,null,2026,null,18406.220602069599,null,null,null,null,null,null,null,null,null,null,18406.220602069599]
["PA","PA_Point_Future",762,"5704","Park Embellishment",null,null,2022,null,724921.91909689596,null,null,null,null,null,null,724921.91909689596]
["PA","PA_Point_Future",763,"5705","Park Embellishment",null,null,2022,null,176274.958842897,null,null,null,null,null,null,176274.958842897]
["PA","PA_Point_Future",764,"5713","Park Embellishment",null,null,2031,null,134506.996707432]
["PA","PA_Point_Future",765,"5714","Park Embellishment",null,null,2031,null,249899.841251176]
["PA","PA_Point_Future",766,"5718","Park Embellishment",null,null,2031,null,4247.5893697083702]
["PA","PA_Point_Future",767,"5720","Park Embellishment",null,null,2031,null,4247.5893697083702]
["PA","PA_Point_Future",768,"5722","Park Embellishment",null,null,2027,null,757486.77093132597,null,null,null,null,null,null,null,null,null,null,null,757486.77093132597]
["PA","PA_Point_Future",769,"5726","Park Embellishment",null,null,2027,null,395733.74294449697,null,null,null,null,null,null,null,null,null,null,null,395733.74294449697]
["PA","PA_Point_Future",770,"5727","Park Embellishment",null,null,2031,null,60174.182737535302]
["PA","PA_Point_Future",771,"5729","Park Embellishment",null,null,2027,null,14158.6312323612,null,null,null,null,null,null,null,null,null,null,null,14158.6312323612]
["PA","PA_Point_Future",772,"5731","Park Embellishment",null,null,2027,null,104773.871119473,null,null,null,null,null,null,null,null,null,null,null,104773.871119473]
["PA","PA_Point_Future",773,"5739","Park Embellishment",null,null,2031,null,136630.79139228599]
["PA","PA_Point_Future",774,"5742","Park Embellishment",null,null,2031,null,370956.13828786497]
["PA","PA_Point_Future",775,"5744","Park Embellishment",null,null,2031,null,475730.00940733799]
["PA","PA_Point_Future",776,"5746","Park Embellishment",null,null,2031,null,74332.813969896495]
["PA","PA_Point_Future",777,"5751","Park Embellishment",null,null,2026,null,90615.239887111995,null,null,null,null,null,null,null,null,null,null,90615.239887111995]
["PA","PA_Point_Future",778,"5756","Park Embellishment",null,null,2031,null,147957.69637817499]
["PA","PA_Point_Future",779,"5760","Park Embellishment",null,null,2031,null,60174.182737535302]
["PA","PA_Point_Future",780,"5764","Park Embellishment",null,null,2027,null,438917.56820319803,null,null,null,null,null,null,null,null,null,null,null,438917.56820319803]
["PA","PA_Point_Future",781,"5768","Park Embellishment",null,null,2027,null,56634.524929444997,null,null,null,null,null,null,null,null,null,null,null,56634.524929444997]
["PA","PA_Point_Future",782,"5772","Park Embellishment",null,null,2019,null,1110744.62017874,null,null,null,1110744.62017874]
["PA","PA_Point_Future",783,"5773","Park Embellishment",null,null,2022,null,56634.524929444997,null,null,null,null,null,null,56634.524929444997]
["PA","PA_Point_Future",784,"5775","Park Embellishment",null,null,2027,null,4247.5893697083702,null,null,null,null,null,null,null,null,null,null,null,4247.5893697083702]
["PA","PA_Point_Future",785,"5777","Park Embellishment",null,null,2022,null,87783.513640639707,null,null,null,null,null,null,87783.513640639707]
["PA","PA_Point_Future",786,"5778","Park Embellishment",null,null,2022,null,134506.996707432,null,null,null,null,null,null,134506.996707432]
["PA","PA_Point_Future",787,"5780","Park Embellishment",null,null,2022,null,18406.220602069599,null,null,null,null,null,null,18406.220602069599]
["PA","PA_Point_Future",788,"5788","Park Embellishment",null,null,2031,null,101942.144873001]
["PA","PA_Point_Future",789,"5801","Park Embellishment",null,null,2027,null,194681.17944496701,null,null,null,null,null,null,null,null,null,null,null,194681.17944496701]
["PA","PA_Point_Future",790,"5804","Park Embellishment",null,null,2027,null,70793.156161806197,null,null,null,null,null,null,null,null,null,null,null,70793.156161806197]
["PA","PA_Point_Future",791,"5805","Park Embellishment",null,null,2031,null,208839.810677328]
["PA","PA_Point_Future",792,"5809","Park Embellishment",null,null,2029,null,87783.513640639707]
["PA","PA_Point_Future",793,"5812","Park Embellishment",null,null,2031,null,134506.996707432]
["PA","PA_Point_Future",794,"5815","Park Embellishment",null,null,2031,null,193265.31632173099]
["PA","PA_Point_Future",795,"5819","Park Embellishment",null,null,2022,null,60174.182737535302,null,null,null,null,null,null,60174.182737535302]
["PA","PA_Point_Future",796,"5821","Park Embellishment",null,null,2022,null,134506.996707432,null,null,null,null,null,null,134506.996707432]
["PA","PA_Point_Future",797,"5822","Park Embellishment",null,null,2022,null,74332.813969896495,null,null,null,null,null,null,74332.813969896495]
["PA","PA_Point_Future",798,"5828","Park Embellishment",null,null,2022,null,44599.6883819379,null,null,null,null,null,null,44599.6883819379]
["PA","PA_Point_Future",799,"5831","Park Embellishment",null,null,2020,null,60174.182737535302,null,null,null,null,60174.182737535302]
["PA","PA_Point_Future",800,"5833","Park Embellishment",null,null,2020,null,60174.182737535302,null,null,null,null,60174.182737535302]
["PA","PA_Point_Future",801,"5838","Park Embellishment",null,null,2027,null,60174.182737535302,null,null,null,null,null,null,null,null,null,null,null,60174.182737535302]
["PA","PA_Point_Future",802,"5840","Park Embellishment",null,null,2029,null,44599.6883819379]
["PA","PA_Point_Future",803,"5844","Park Embellishment",null,null,2031,null,4247.5893697083702]
["PA","PA_Point_Future",804,"5848","Park Embellishment",null,null,2031,null,58758.319614299202]
["PA","PA_Point_Future",805,"5852","Park Embellishment",null,null,2026,null,141586.31232361199,null,null,null,null,null,null,null,null,null,null,141586.31232361199]
["PA","PA_Point_Future",806,"5859","Park Embellishment",null,null,2027,null,134506.996707432,null,null,null,null,null,null,null,null,null,null,null,134506.996707432]
["PA","PA_Point_Future",807,"5861","Park Embellishment",null,null,2029,null,132383.20202257801]
["PA","PA_Point_Future",808,"5862","Park Embellishment",null,null,2029,null,92031.103010348103]
["PA","PA_Point_Future",809,"5863","Park Embellishment",null,null,2029,null,60174.182737535302]
["PA","PA_Point_Future",810,"5864","Park Embellishment",null,null,2029,null,44599.6883819379]
["PA","PA_Point_Future",811,"5865","Park Embellishment",null,null,2029,null,295915.39275634999]
["PA","PA_Point_Future",812,"5866","Park Embellishment",null,null,2029,null,192557.384760113]
["PA","PA_Point_Future",813,"5867","Park Embellishment",null,null,2029,null,146541.833254939]
["PA","PA_Point_Future",814,"5872","Park Embellishment",null,null,2027,null,44599.6883819379,null,null,null,null,null,null,null,null,null,null,null,44599.6883819379]
["PA","PA_Point_Future",815,"5878","Park Embellishment",null,null,2029,null,353965.78080903098]
["PA","PA_Point_Future",816,"5899","Park Embellishment",null,null,2022,null,14158.6312323612,null,null,null,null,null,null,14158.6312323612]
["PA","PA_Point_Future",817,"5905","Park Embellishment",null,null,2027,null,2125918.47953904,null,null,null,null,null,null,null,null,null,null,null,2125918.47953904]
["PA","PA_Point_Future",818,"5906","Park Embellishment",null,null,2026,null,134506.996707432,null,null,null,null,null,null,null,null,null,null,134506.996707432]
["PA","PA_Point_Future",819,"5908","Park Embellishment",null,null,2022,null,241404.662511759,null,null,null,null,null,null,241404.662511759]
["PA","PA_Point_Future",820,"5913","Park Embellishment",null,null,2018,null,4374347.9357949197,null,null,4374347.9357949197]
["PA","PA_Point_Future",821,"5914","Park Embellishment",null,null,2029,null,4344575.9936500499]
["PA","PA_Point_Future",822,"5924","Park Embellishment",null,null,2026,null,249191.909689558,null,null,null,null,null,null,null,null,null,null,249191.909689558]
["PA","PA_Point_Future",823,"5930","Park Embellishment",null,null,2026,null,70793.156161806197,null,null,null,null,null,null,null,null,null,null,70793.156161806197]
["PA","PA_Point_Future",824,"5934","Park Embellishment",null,null,2026,null,193265.31632173099,null,null,null,null,null,null,null,null,null,null,193265.31632173099]
["PA","PA_Point_Future",825,"5942","Park Embellishment",null,null,2026,null,281048.82996237098,null,null,null,null,null,null,null,null,null,null,281048.82996237098]
["PA","PA_Point_Future",826,"5945","Park Embellishment",null,null,2017,null,2342545.5373941702,null,2342545.5373941702]
["PA","PA_Point_Future",827,"5947","Park Embellishment",null,null,2026,null,60174.182737535302,null,null,null,null,null,null,null,null,null,null,60174.182737535302]
["PA","PA_Point_Future",828,"5948","Park Embellishment",null,null,2026,null,192557.384760113,null,null,null,null,null,null,null,null,null,null,192557.384760113]
["PA","PA_Point_Future",829,"5949","Park Embellishment",null,null,2026,null,132383.20202257801,null,null,null,null,null,null,null,null,null,null,132383.20202257801]
["PA","PA_Point_Future",830,"5950","Park Embellishment",null,null,2026,null,192557.384760113,null,null,null,null,null,null,null,null,null,null,192557.384760113]
["PA","PA_Point_Future",831,"5951","Park Embellishment",null,null,2026,null,336975.42333019798,null,null,null,null,null,null,null,null,null,null,336975.42333019798]
["PA","PA_Point_Future",832,"5952","Park Embellishment",null,null,2026,null,87783.513640639707,null,null,null,null,null,null,null,null,null,null,87783.513640639707]
["PA","PA_Point_Future",833,"5953","Park Embellishment",null,null,2026,null,266890.19873000903,null,null,null,null,null,null,null,null,null,null,266890.19873000903]
["PA","PA_Point_Future",834,"5954","Park Embellishment",null,null,2026,null,282464.69308560702,null,null,null,null,null,null,null,null,null,null,282464.69308560702]
["PA","PA_Point_Future",835,"5955","Park Embellishment",null,null,2026,null,266890.19873000903,null,null,null,null,null,null,null,null,null,null,266890.19873000903]
["PA","PA_Point_Future",836,"5956","Park Embellishment",null,null,2026,null,824740.26928504196,null,null,null,null,null,null,null,null,null,null,824740.26928504196]
["PA","PA_Point_Future",837,"5957","Park Embellishment",null,null,2026,null,130967.338899341,null,null,null,null,null,null,null,null,null,null,130967.338899341]
["PA","PA_Point_Future",838,"5958","Park Embellishment",null,null,2026,null,60174.182737535302,null,null,null,null,null,null,null,null,null,null,60174.182737535302]
["PA","PA_Point_Future",839,"5959","Park Embellishment",null,null,2026,null,263350.54092191899,null,null,null,null,null,null,null,null,null,null,263350.54092191899]
["PA","PA_Point_Future",840,"5960","Park Embellishment",null,null,2026,null,60174.182737535302,null,null,null,null,null,null,null,null,null,null,60174.182737535302]
["PA","PA_Point_Future",841,"5961","Park Embellishment",null,null,2026,null,14158.6312323612,null,null,null,null,null,null,null,null,null,null,14158.6312323612]
["PA","PA_Point_Future",842,"5962","Park Embellishment",null,null,2026,null,58758.319614299202,null,null,null,null,null,null,null,null,null,null,58758.319614299202]
["PA","PA_Point_Future",844,"C4N0","New Sport Park",2022,3554171.3221601499,2022,2032,32823246.8544214,null,null,null,null,null,null,6538102.8543802798,2983931.5322201299,2983931.5322201299,2983931.5322201299,2983931.5322201299,2983931.5322201299]
["PA","PA_Point_Future",845,"C4N29","Recreation Park",2025,2299757.9143389198,2025,null,337683.35489181598,null,null,null,null,null,null,null,null,null,2637441.2692307401]
["PA","PA_Point_Future",846,"C4N29-1","Recreation Park",2025,574939.47858472995,2025,null,281048.82996237098,null,null,null,null,null,null,null,null,null,855988.30854710098]
["PA","PA_Point_Future",847,"C4N29-2","Recreation Park",2025,574939.47858472995,2025,null,281048.82996237098,null,null,null,null,null,null,null,null,null,855988.30854710098]
["PA","PA_Point_Future",848,"C4N29-3","Recreation Park",2025,574939.47858472995,2025,null,281048.82996237098,null,null,null,null,null,null,null,null,null,855988.30854710098]
["PA","PA_Point_Future",849,"C4N32-1","Recreation Park",2025,574939.47858472995,2025,null,281048.82996237098,null,null,null,null,null,null,null,null,null,855988.30854710098]
["PA","PA_Point_Future",850,"C4N35-2","Recreation Park",2025,574939.47858472995,2025,null,281048.82996237098,null,null,null,null,null,null,null,null,null,855988.30854710098]
["PA","PA_Point_Future",851,"C4N38-1","Recreation Park",2031,522672.25325884501]
["PA","PA_Point_Future",852,"C4N38-2","Recreation Park",2031,522672.25325884501]
["PA","PA_Point_Future",853,"C4N43","Recreation Park",2017,444271.41527001897,2017,2017,222998.44190969001,null,667269.85717970796]
["PA","PA_Point_Future",854,"C4N45","Recreation Park",2031,444271.41527001897]
["PA","PA_Point_Future",855,"C4N46","Recreation Park",2031,444271.41527001897]
["PA","PA_Point_Future",856,"C4N46-1","Recreation Park",2031,444271.41527001897]
["PA","PA_Point_Future",857,"C4N46-2","Recreation Park",2031,444271.41527001897]
["PA","PA_Point_Future",858,"C6N54-5","Recreation Park",2024,522672.25325884501,2024,null,443873.08913452498,null,null,null,null,null,null,null,null,966545.34239337]
["PA","PA_Point_Future",859,"C6N56","Recreation Park",2023,522672.25325884501,2023,2023,305826.43461900298,null,null,null,null,null,null,null,828498.68787784805]
["PA","PA_Point_Future",860,"C6N57-9","Recreation Park",2024,522672.25325884501,2024,null,44599.6883819379,null,null,null,null,null,null,null,null,567271.94164078298]
["PA","PA_Point_Future",861,"NDCF1","Land For Community Centre",2022,1202146.18249534,2022,null,153762.39483173101,null,null,null,null,null,null,1355908.5773270801]
["PA","PA_Point_Future",862,"RBCF5","Land For Community Centre",2033,1332814.2458100601,2033,null,203509.05198317301]
["PA","PA_Point_Future",863,"SDCF3","Land For Community Centre",2030,1045344.50651769,2030,null,153762.39483173101]
["PA","PA_Point_Future",864,"SDCF4","Land For Community Centre",2026,1777085.6610800701,2026,null,289435.09615384601,null,null,null,null,null,null,null,null,null,null,2066520.75723392]
["PA","PA_Point_Future",865,"SDCFs","Land For Community Centre",2032,888542.83054003702,2032,null,135672.701322115]
["PA","PA_Point_Future",867,"5655","Park Embellishment",null,null,2025,null,1254454.72718721,null,null,null,null,null,null,null,null,null,1254454.72718721]
["PA","PA_Point_Future",868,"5028","Park Embellishment",null,null,2019,null,118224.57079021601,null,null,null,118224.57079021601]
["PA","PA_Point_Future",869,"5915","Park Embellishment",null,null,2021,null,4091844.4261524002,null,null,null,null,null,4091844.4261524002]
["PA","PA_Point_Future",870,"5578","Park Embellishment",null,null,2022,null,2693002.0020578601,null,null,null,null,null,null,2693002.0020578601]
["PA","PA_Point_Future",871,"5150","Park Embellishment",null,null,2024,null,2401303.8570084702,null,null,null,null,null,null,null,null,2401303.8570084702]
["PA","PA_Point_Future",872,"5400","Park Embellishment",null,null,2025,null,1211978.83349012,null,null,null,null,null,null,null,null,null,1211978.83349012]
["PA","PA_Point_Future",873,"5334","Park Embellishment",null,null,2026,null,716426.74035747896,null,null,null,null,null,null,null,null,null,null,716426.74035747896]
["PA","PA_Point_Future",874,"5627","Park Embellishment",null,null,2027,null,1267277.2812794,null,null,null,null,null,null,null,null,null,null,null,1267277.2812794]

{"sheet":"WA_Comments","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"WW_Comments","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"PA_Comments","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"TR_Comments","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"SW_Comments","index":6,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"AnnualDemand","index":7,"n_rows":45,"n_cols":14,"rows_kept":45,"cut":false,"hidden":true,"merged":[]}
["Network","ServiceCatchment","Demand_2016","Demand_2017","Demand_2018","Demand_2019","Demand_2020","Demand_2021","Demand_2022","Demand_2023","Demand_2024","Demand_2025","Demand_2026","Demand_2027"]
["PA","1",31553,31801.4,32049.8,32298.2,32546.6,32795,33085.199999999997,33375.4,33665.599999999999,33955.800000000003,34246,34356]
["PA","2",35506,35717.800000000003,35929.599999999999,36141.4,36353.199999999997,36565,36886.400000000001,37207.800000000003,37529.199999999997,37850.6,38172,38387]
["PA","3",22159,22521.200000000001,22883.4,23245.599999999999,23607.8,23970,24322,24674,25026,25378,25730,25969]
["PA","4",46762,47610.6,48459.199999999997,49307.8,50156.4,51005,52011.199999999997,53017.4,54023.6,55029.8,56036,56549]
["PA","5",7930,8092.2,8254.4,8416.6,8578.7999999999993,8741,8777.7999999999993,8814.6,8851.4,8888.2000000000007,8925,8920]
["PA","6",9752,9870.6,9989.2000000000007,10107.799999999999,10226.4,10345,10523.2,10701.4,10879.6,11057.8,11236,11384]
["SW","Cleveland CBD",121.88,124.08,126.28,128.47999999999999,130.68,132.88,134.94999999999999,137.02000000000001,139.09,141.16,143.22999999999999,144.79]
["SW","Kinross Road Precinct",28.36,29.196000000000002,30.032,30.867999999999999,31.704000000000001,32.54,33.454000000000001,34.368000000000002,35.281999999999996,36.195999999999998,37.11,37.74]
["SW","Lower Tingalpa Creek",34.61,35.020000000000003,35.43,35.840000000000003,36.25,36.659999999999997,37.066000000000003,37.472000000000001,37.878,38.283999999999999,38.69,39.090000000000003]
["SW","Native Dog Creek",28.79,29.675999999999998,30.562000000000001,31.448,32.334000000000003,33.22,33.566000000000003,33.911999999999999,34.258000000000003,34.603999999999999,34.950000000000003,34.950000000000003]
["SW","SE Thornlands Precinct",20.25,20.847999999999999,21.446000000000002,22.044,22.641999999999999,23.24,23.893999999999998,24.547999999999998,25.202000000000002,25.856000000000002,26.51,26.96]
["SW","Torquay Creek",27.36,27.853999999999999,28.347999999999999,28.841999999999999,29.335999999999999,29.83,30.48,31.13,31.78,32.43,33.08,33.49]
["SW","Upper Eprapah Creek",30.43,30.53,30.63,30.73,30.83,30.93,31.094000000000001,31.257999999999999,31.422000000000001,31.585999999999999,31.75,31.82]
["SW","Weinam Creek",58.01,59.058,60.106000000000002,61.154000000000003,62.201999999999998,63.25,64.626000000000005,66.001999999999995,67.378,68.754000000000005,70.13,71.010000000000005]
["SW","Redlands Balance",2089.17,2114.4140000000002,2139.6579999999999,2164.902,2190.1460000000002,2215.39,2244.2719999999999,2273.154,2302.0360000000001,2330.9180000000001,2359.8000000000002,2421.31]
["WA","Alexandra Hills",89613,90433,91253,92073,92893,93713,94562.2,95411.4,96260.6,97109.8,97959,98710]
["WA","Mount Cotton",21165,21310,21455,21600,21745,21890,22105,22320,22535,22750,22965,23164]
["WA","Dunwich",1372,1412.6,1453.2,1493.8,1534.4,1575,1581.4,1587.8,1594.2,1600.6,1607,1612]
["WA","Amity Point",841,849.8,858.6,867.4,876.2,885,888.6,892.2,895.8,899.4,903,909]
["WA","Point Lookout",1132,1132,1132,1132,1132,1132,1132,1132,1132,1132,1132,1132]
["WA","Southern Moreton Bay Islands",6804,7073.8,7343.6,7613.4,7883.2,8153,8424.6,8696.2000000000007,8967.7999999999993,9239.4,9511,9780]
["WA","Heinemann Road",47714,48585,49456,50327,51198,52069,52694.8,53320.6,53946.400000000001,54572.2,55198,55631]
["WW","Capalaba",28110,28268,28426,28584,28742,28900,29077.200000000001,29254.400000000001,29431.599999999999,29608.799999999999,29786,29958]
["WW","Cleveland",41053,41856.6,42660.2,43463.8,44267.4,45071,45649.599999999999,46228.2,46806.8,47385.4,47964,48489]
["WW","Thorneside",42615,42945.599999999999,43276.2,43606.8,43937.4,44268,44582.400000000001,44896.800000000003,45211.199999999997,45525.599999999999,45840,46043]
["WW","Victoria Point",30721,31164.799999999999,31608.6,32052.400000000001,32496.2,32940,33314.6,33689.199999999997,34063.800000000003,34438.400000000001,34813,35099]
["WW","Mount Cotton",4205,4426.8,4648.6000000000004,4870.3999999999996,5092.2,5314,5321.6,5329.2,5336.8,5344.4,5352,5363]
["WW","Dunwich",1003,1115.2,1227.4000000000001,1339.6,1451.8,1564,1565.6,1567.2,1568.8,1570.4,1572,1573]
["WW","Point Lookout",1834,2890.4,3946.8,5003.2,6059.6,7116,7212.8,7309.6,7406.4,7503.2,7600,7600]
["PA","Citywide",153662,155613.79999999999,157565.6,159517.4,161469.20000000001,163421,165606,167791,169976,172161,174346,175565]
["TR","Alexandra Hills",65347,65575,65802,66029,66256,66484,66711,66938,67165,67393,67620,67847]
["TR","Birkdale",53605,53996,54388,54779,55171,55562,55953,56345,56736,57128,57519,57910]
["TR","Capalaba",138401,139597,140793,141989,143185,144381,145577,146773,147969,149165,150362,151558]
["TR","Cleveland",99465,100795,102126,103457,104787,106118,107449,108779,110110,111441,112772,114102]
["TR","Mount Cotton",18756,19069,19382,19694,20007,20320,20633,20946,21258,21571,21884,22197]
["TR","Ormiston",24082,24318,24555,24791,25028,25264,25500,25737,25973,26210,26446,26682]
["TR","Redland Bay",47277,47831,48384,48938,49491,50045,50598,51151,51705,52258,52812,53365]
["TR","Sheldon",7847,7851,7854,7858,7861,7865,7869,7872,7876,7879,7883,7887]
["TR","Thorneside",10214,10234,10254,10274,10294,10315,10335,10355,10375,10395,10415,10435]
["TR","Thornlands",47778,48750,49722,50693,51665,52637,53608,54580,55551,56523,57495,58466]
["TR","Victoria Point",77539,78329,79120,79911,80702,81493,82284,83075,83866,84657,85447,86238]
["TR","Wellington Point",39591,39860,40129,40398,40667,40936,41204,41473,41742,42011,42280,42549]
["TR","Islands",23847,24314,24782,25250,25718,26186,26654,27122,27590,28058,28526,28993]
["TR","Citywide",653748,660519,667290,674061,680832,687604,694375,701146,707917,714688,721459,728230]

{"sheet":"AnnualDevelopment","index":8,"n_rows":15,"n_cols":21,"rows_kept":15,"cut":false,"hidden":true,"merged":[]}
["SCA_ID","PIA","ChargeArea","PA_Catchment","SW_Catchment","TR_Catchment","WA_Catchment","WW_Catchment","DevType","Demand_2016","Demand_2017","Demand_2018","Demand_2019","Demand_2020","Demand_2021","Demand_2022","Demand_2023","Demand_2024","Demand_2025","Demand_2026","Demand_2027"]
[1,"","Redland City","1","Cleveland CBD","Alexandra Hills","Alexandra Hills","Capalaba","DetDw",44731,45231.4,45731.8,46232.2,46732.6,47233,47720,48207,48694,49181,49667,50456]
[1,"","Redland City","2","Kinross Road Precinct","Birkdale","Amity Point","Cleveland","AttDw",7434,7760.2,8088.4,8416.6,8744.7999999999993,9074,9559,10045,10531,11017,11503,11881]
[1,"","Redland City","3","Lower Tingalpa Creek","Capalaba","Dunwich","Dunwich","Retail",911141,929867.4,948593.8,967320.2,986046.6,1004773,1024700.6,1044628.2,1064555.8,1084483.3999999999,1104411,1124416]
[1,"","Redland City","4","Native Dog Creek","Cleveland","Heinemann Road","Mount Cotton","Commercial",180200,182575,184950,187325,189700,192075,193740,195405,197070,198735,200400,201970]
[1,"","Redland City","5","SE Thornlands Precinct","Mount Cotton","Mount Cotton","Point Lookout","Industrial",933570,935594,937618,939642,941666,943690,945668,947646,949624,951602,953580,955558]
[1,"","Redland City","6","Torquay Creek","Ormiston","Point Lookout","Thorneside","Community",622872,626414.4,629956.80000000005,633499.19999999995,637041.6,640584,648777.6,656971.19999999995,665164.80000000005,673358.4,681552,692510]
[1,"","Redland City","Citywide","Upper Eprapah Creek","Redland Bay","Southern Moreton Bay Islands","Victoria Point","NonResImp",4349228.625,4386992.625,4424756.625,4462520.625,4500284.625,4538048.625,4585895.55,4633742.4749999996,4681589.4000000004,4729436.3250000002,4777283.25,4826900.97]
[0,"","Redland City","","Weinam Creek","Sheldon","","","",0,0,0,0,0,0,0,0,0,0,0,0]
[0,"","Redland City","","Redlands Balance","Thorneside","","","",0,0,0,0,0,0,0,0,0,0,0,0]
[0,"","","","","Thornlands","","","",0,0,0,0,0,0,0,0,0,0,0,0]
[0,"","","","","Victoria Point","","","",0,0,0,0,0,0,0,0,0,0,0,0]
[0,"","","","","Wellington Point","","","",0,0,0,0,0,0,0,0,0,0,0,0]
[0,"","","","","Islands","","","",0,0,0,0,0,0,0,0,0,0,0,0]
[0,"","","","","Citywide","","","",0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"WA_FutureAssets","index":9,"n_rows":9,"n_cols":16,"rows_kept":9,"cut":false,"hidden":true,"merged":[]}
["FC_Name","OID","ShapeDimension","ItemId","ItemType","Description","LandTiming","LandCost","WorksTiming","WorksTimingEnd","WorksCost","AptGroup","MapSheetNo","ProjectName","ValueYear","Subsidy"]
["WA_Point_Future",1,0,"DMA210","Valve","Thornlands PRV",0,0,2021,2021,96584,"Mount Cotton","","",2016,0]
["WA_Point_Future",2,0,"DMA214","Valve","Ziegenfusz PRV",0,0,2021,2021,83902,"Heinemann Road","","",2016,0]
["WA_Line_Future",12,313.20050944681498,"PIP_IC14A","Trunk Water Main","DN300 GOOD SOIL Urban",0,0,2017,2017,214871,"Mount Cotton","","",2016,0]
["WA_Line_Future",13,211.93964661491799,"PIP_IC13_P1","Trunk Water Main","DN300 GOOD SOIL Urban",0,0,2021,2021,145401,"Mount Cotton","","",2016,0]
["WA_Line_Future",14,573.18905973739697,"PIP_IC13_P2","Trunk Water Main","DN300 GOOD SOIL Urban",0,0,2021,2021,393236,"Mount Cotton","","",2016,0]
["WA_Line_Future",17,718.27830304874101,"PIP_NEWAUG14_P2","Trunk Water Main","DN200 SAND Rural",0,0,2020,2020,476389,"Amity Point","","",2016,0]
["WA_Line_Future",18,1100.89510689592,"PIP_NEWAUG14_P1","Trunk Water Main","DN200 ACID SULPHATE Rural",0,0,2020,2020,771877,"Amity Point","","",2016,0]
["WA_Line_Future",24,407.25383801173598,"PIP_IC9_Opt2","Trunk Water Main","DN250 GOOD SOIL HDU",0,0,2020,2020,248694,"Heinemann Road","","",2016,0]

{"sheet":"WW_FutureAssets","index":10,"n_rows":90,"n_cols":16,"rows_kept":90,"cut":false,"hidden":true,"merged":[]}
["FC_Name","OID","ShapeDimension","ItemId","ItemType","Description","LandTiming","LandCost","WorksTiming","WorksTimingEnd","WorksCost","AptGroup","MapSheetNo","ProjectName","ValueYear","Subsidy"]
["WW_Point_Future",9,0,"SPS25","Pump Station","Pump station upgrade",0,0,2036,2036,136922,"Capalaba","","",2016,0]
["WW_Point_Future",10,0,"SPS53","Pump Station","Pump station upgrade",0,0,2036,2036,90922,"Capalaba","","",2016,0]
["WW_Point_Future",11,0,"SPS65","Pump Station","Pump station upgrade",0,0,2036,2036,136922,"Capalaba","","",2016,0]
["WW_Point_Future",12,0,"SPS12","Pump Station","Pump station upgrade",0,0,2017,2017,130813,"Cleveland","","",2016,0]
["WW_Point_Future",13,0,"SPS100","Pump Station","Pump station upgrade",0,0,2036,2036,199094,"Cleveland","","",2016,0]
["WW_Point_Future",14,0,"SPS33","Pump Station","Pump station upgrade",0,0,2036,2036,637158,"Thorneside","","",2016,0]
["WW_Point_Future",15,0,"SPS35","Pump Station","Pump station upgrade",0,0,2017,2017,3162500,"Thorneside","","",2016,0]
["WW_Point_Future",16,0,"SPS42","Pump Station","Pump station upgrade",0,0,2036,2036,177531,"Thorneside","","",2016,0]
["WW_Point_Future",17,0,"SPS68","Pump Station","Pump station upgrade",0,0,2021,2021,136922,"Cleveland","","",2016,0]
["WW_Point_Future",18,0,"SPS138","Pump Station","Pump station upgrade",0,0,2017,2017,136922,"Victoria Point","","",2016,0]
["WW_Point_Future",19,0,"SPS69","Pump Station","Pump station upgrade",0,0,2026,2026,71875,"Point Lookout","","",2016,0]
["WW_Point_Future",20,0,"SPS70","Pump Station","Pump station upgrade",0,0,2026,2026,71875,"Point Lookout","","",2016,0]
["WW_Point_Future",21,0,"SPS71","Pump Station","Pump station upgrade",0,0,2026,2026,6296250,"Point Lookout","","",2016,0]
["WW_Point_Future",22,0,"SPS72","Pump Station","Pump station upgrade",0,0,2026,2026,71875,"Point Lookout","","",2016,0]
["WW_Point_Future",23,0,"SPS103","Pump Station","Pump station upgrade",0,0,2036,2036,71875,"Point Lookout","","",2016,0]
["WW_Point_Future",24,0,"CAP_STP_17","Treatment Plant","STP upgrade",0,0,2017,2017,133759,"Capalaba","","",2016,0]
["WW_Point_Future",25,0,"CAP_STP_18","Treatment Plant","STP upgrade",0,0,2018,2018,1228919,"Capalaba","","",2016,0]
["WW_Point_Future",26,0,"CAP_STP_26","Treatment Plant","STP upgrade",0,0,2026,2026,209875,"Capalaba","","",2016,0]
["WW_Point_Future",27,0,"CLE_STP_18","Treatment Plant","STP upgrade",0,0,2018,2018,17250,"Cleveland","","",2016,0]
["WW_Point_Future",28,0,"CLE_STP_19","Treatment Plant","STP upgrade",0,0,2019,2019,155250,"Cleveland","","",2016,0]
["WW_Point_Future",29,0,"CLE_STP_20","Treatment Plant","STP upgrade",0,0,2020,2020,567813,"Cleveland","","",2016,0]
["WW_Point_Future",30,0,"CLE_STP_22","Treatment Plant","STP upgrade",0,0,2022,2022,215625,"Cleveland","","",2016,0]
["WW_Point_Future",31,0,"CLE_STP_23","Treatment Plant","STP upgrade",0,0,2023,2023,6933063,"Cleveland","","",2016,0]
["WW_Point_Future",32,0,"CLE_STP_25","Treatment Plant","STP upgrade",0,0,2025,2025,3113625,"Cleveland","","",2016,0]
["WW_Point_Future",33,0,"THORNE_STP_19","Treatment Plant","STP upgrade",0,0,2019,2019,129375,"Thorneside","","",2016,0]
["WW_Point_Future",34,0,"THORNE_STP_20","Treatment Plant","STP upgrade",0,0,2020,2020,510313,"Thorneside","","",2016,0]
["WW_Point_Future",35,0,"MC_STP_18","Treatment Plant","STP upgrade",0,0,2018,2018,28750,"Mount Cotton","","",2016,0]
["WW_Point_Future",36,0,"MC_STP_19","Treatment Plant","STP upgrade",0,0,2019,2019,669875,"Mount Cotton","","",2016,0]
["WW_Point_Future",37,0,"MC_STP_20","Treatment Plant","STP upgrade",0,0,2020,2020,431250,"Mount Cotton","","",2016,0]
["WW_Point_Future",38,0,"MC_STP_21","Treatment Plant","STP upgrade",0,0,2021,2021,4240625,"Mount Cotton","","",2016,0]
["WW_Point_Future",39,0,"MC_STP_22","Treatment Plant","STP upgrade",0,0,2022,2022,8855000,"Mount Cotton","","",2016,0]
["WW_Point_Future",40,0,"MC_STP_23","Treatment Plant","STP upgrade",0,0,2023,2023,7848750,"Mount Cotton","","",2016,0]
["WW_Point_Future",41,0,"MC_STP_24","Treatment Plant","STP upgrade",0,0,2024,2024,747500,"Mount Cotton","","",2016,0]
["WW_Point_Future",42,0,"DUN_STP_21","Treatment Plant","STP upgrade",0,0,2021,2021,339000,"Dunwich","","",2016,0]
["WW_Line_Future",42,80.464661037119797,"FGM_CA_01","Gravity Main","DN300 GOOD SOIL Rural 0.9m",0,0,2036,2036,29788,"Capalaba","","",2016,0]
["WW_Line_Future",43,73.666963774575606,"FGM_CA_02","Gravity Main","DN300 GOOD SOIL Rural 2.2m",0,0,2036,2036,37447,"Capalaba","","",2016,0]
["WW_Line_Future",44,10.4486589094402,"FGM_CA_03","Gravity Main","DN225 GOOD SOIL Rural 0.9m",0,0,2017,2017,2871,"Capalaba","","",2016,0]
["WW_Line_Future",45,83.167902954956105,"FGM_CA_04","Gravity Main","DN225 GOOD SOIL Rural 2.1m",0,0,2017,2017,32404,"Capalaba","","",2016,0]
["WW_Line_Future",46,4.7096652806476902,"FGM_CA_05","Gravity Main","DN300 GOOD SOIL Rural 2.7m",0,0,2036,2036,2340,"Capalaba","","",2016,0]
["WW_Line_Future",47,58.123923526276101,"FGM_CA_07","Gravity Main","DN150 GOOD SOIL Urban 2.0m",0,0,2036,2036,19188,"Capalaba","","",2016,0]
["WW_Line_Future",48,189.14527318453401,"FGM_CA_08","Gravity Main","DN150 GOOD SOIL Urban 3.9m",0,0,2036,2036,78044,"Capalaba","","",2016,0]
["WW_Line_Future",49,150.40376467033201,"FGM_CA_11","Gravity Main","DN150 GOOD SOIL CBD 2.2m",0,0,2036,2036,78655,"Capalaba","","",2016,0]
["WW_Line_Future",50,185.89280226894201,"FGM_CA_12","Gravity Main","DN225 GOOD SOIL CBD 2.8m",0,0,2036,2036,134750,"Capalaba","","",2016,0]
["WW_Line_Future",51,51.059151718674102,"FGM_CA_09","Gravity Main","DN300 GOOD SOIL Urban 3.8m",0,0,2036,2036,36351,"Capalaba","","",2016,0]
["WW_Line_Future",52,78.662453998071797,"FGM_CA_10","Gravity Main","DN300 GOOD SOIL Urban 4.0m",0,0,2036,2036,56003,"Capalaba","","",2016,0]
["WW_Line_Future",53,56.171911139621997,"FGM_CA_06","Gravity Main","DN225 GOOD SOIL HDU 1.5m",0,0,2036,2036,17893,"Capalaba","","",2016,0]
["WW_Line_Future",54,150.926102095495,"FGM_CL_06","Gravity Main","DN225 POOR SOIL Rural 2.59m",0,0,2036,2036,62223,"Cleveland","","",2016,0]
["WW_Line_Future",55,201.32953835636201,"FGM_CL_03","Gravity Main","DN300 GOOD SOIL Rural 3.5m",0,0,2017,2017,123267,"Cleveland","","",2016,0]
["WW_Line_Future",56,407.13872424729902,"FGM_CL_04","Gravity Main","DN300 GOOD SOIL Rural 5.1m",0,0,2017,2017,246379,"Cleveland","","",2016,0]
["WW_Line_Future",57,155.085741271502,"FGM_CL_07","Gravity Main","DN300 GOOD SOIL Rural 3.5m",0,0,2017,2017,93850,"Cleveland","","",2016,0]
["WW_Line_Future",58,40.826511718290497,"FRM_CL_01","Rising Main","DN150 GOOD SOIL Rural 2.1m",0,0,2036,2036,11476,"Cleveland","","",2016,0]
["WW_Line_Future",59,132.88615743662001,"FGM_CL_01","Gravity Main","DN375 GOOD SOIL Urban 2.5m",0,0,2036,2036,127477,"Cleveland","","",2016,0]
["WW_Line_Future",60,6.2881871262613496,"FGM_CL_05","Gravity Main","DN225 POOR SOIL Rural 3.8m",0,0,2036,2036,3170,"Cleveland","","",2016,0]
["WW_Line_Future",61,102.626129023369,"FGM_CL_08","Gravity Main","DN150 GOOD SOIL CBD 2.1m",0,0,2026,2026,53669,"Cleveland","","",2016,0]
["WW_Line_Future",62,169.92694644816501,"FGM_CL_02","Gravity Main","DN375 GOOD SOIL Rural 3.0m",0,0,2036,2036,138801,"Cleveland","","",2016,0]
["WW_Line_Future",63,47.315533740375002,"FGM_CL_13","Gravity Main","DN150 GOOD SOIL Rural 2.8m",0,0,2017,2016,13300,"Cleveland","","",2016,0]
["WW_Line_Future",64,25.646849228151801,"FGM_CL_09","Gravity Main","DN150 POOR SOIL HDU 1.3m",0,0,2036,2036,6299,"Cleveland","","",2016,0]
["WW_Line_Future",65,60.999149029296397,"FGM_CL_10","Gravity Main","DN150 GOOD SOIL HDU 2.4m",0,0,2017,2016,20137,"Cleveland","","",2016,0]
["WW_Line_Future",66,46.179721373258303,"FGM_CL_11","Gravity Main","DN150 GOOD SOIL HDU 2.2m",0,0,2017,2016,15245,"Cleveland","","",2016,0]
["WW_Line_Future",67,71.833596363487302,"FGM_CL_12","Gravity Main","DN150 GOOD SOIL HDU 2.1m",0,0,2017,2017,23714,"Cleveland","","",2016,0]
["WW_Line_Future",68,178.85188924398099,"FGM_CL_14","Gravity Main","DN225 GOODSOIL  Urban 4.7m",0,0,2026,2026,143514,"Cleveland","","",2016,0]
["WW_Line_Future",69,5.0667531712013103,"FRM_TH_03","Rising Main","DN300 GOOD SOIL Urban 2.2m",0,0,2017,2017,3017,"Thorneside","","",2016,0]
["WW_Line_Future",70,81.027671006786306,"FGM_TH_02","Gravity Main","DN525 GOOD SOIL Urban 2.0m",0,0,2021,2021,97281,"Thorneside","","",2016,0]
["WW_Line_Future",71,547.18239767443504,"FRM_TH_01","Rising Main","DN450 GOOD SOIL Rural 1.5m",0,0,2017,2017,582327,"Thorneside","","",2016,0]
["WW_Line_Future",72,130.723281802146,"FGM_TH_03","Gravity Main","DN525 GOOD SOIL Rural 2.6m",0,0,2036,2036,134972,"Thorneside","","",2016,0]
["WW_Line_Future",73,11.825331633324801,"FRM_TH_02","Rising Main","DN200 GOOD SOIL Rural 2.4m",0,0,2017,2017,4126,"Thorneside","","",2016,0]
["WW_Line_Future",74,7.1316840715866103,"FGM_TH_01","Gravity Main","DN675 POOR SOIL Rural 5.7m",0,0,2017,2017,19546,"Thorneside","","",2016,0]
["WW_Line_Future",75,37.258395903931302,"FGM_VP_22","Gravity Main","DN450 HDU Good Soil 3.1m",0,0,2021,2021,45119,"Victoria Point","","",2016,0]
["WW_Line_Future",76,31.976734211116799,"FGM_VP_23","Gravity Main","DN450 HDU Good Soil 2.3m",0,0,2021,2021,32295,"Victoria Point","","",2016,0]
["WW_Line_Future",77,150.77228963046099,"FGM_VP_24","Gravity Main","DN375 HDU Good Soil 3.3m",0,0,2021,2021,173955,"Victoria Point","","",2016,0]
["WW_Line_Future",78,14.0528050663151,"FGM_VP_25","Gravity Main","DN200 Urban Poor Soil 2.5m",0,0,2036,2036,6088,"Victoria Point","","",2016,0]
["WW_Line_Future",79,9.9227217488888098,"FGM_VP_26","Gravity Main","DN200 Urban Poor Soil 5.1m",0,0,2036,2036,8378,"Victoria Point","","",2016,0]
["WW_Line_Future",80,2.8001273859620199,"FGM_VP_27","Gravity Main","DN250 Urban Poor Soil 5.3m",0,0,2036,2036,2698,"Victoria Point","","",2016,0]
["WW_Line_Future",81,85.256589628782393,"FRM_MC_01","Rising Main","DN225 GOOD SOIL Rural 2.1m",0,0,2017,2017,33218,"Mount Cotton","","",2016,0]
["WW_Line_Future",82,248.162188051177,"FRM_MC_02","Rising Main","DN225 GOOD SOIL Rural 2.1m",0,0,2017,2017,93510,"Mount Cotton","","",2016,0]
["WW_Line_Future",83,728.82901528187404,"FRM_MC_03","Rising Main","DN225 GOOD SOIL Rural 2.2m",0,0,2017,2017,274630,"Mount Cotton","","",2016,0]
["WW_Line_Future",84,130.82381836272199,"FRM_MC_04","Rising Main","DN225 GOOD SOIL Urban 0.3m",0,0,2017,2017,60117,"Mount Cotton","","",2016,0]
["WW_Line_Future",85,270.494548353406,"FGM_PT_08","Gravity Main","DN150 Urban Sand Island 2.5m",0,0,2017,2017,107655,"Point Lookout","","",2016,0]
["WW_Line_Future",86,208.105705178108,"FGM_PT_11","Gravity Main","DN150 Urban Sand Island 2.5m",0,0,2017,2017,82825,"Point Lookout","","",2016,0]
["WW_Line_Future",87,113.575901775256,"FGM_PT_09","Gravity Main","DN150 Urban Sand Island 2.5m",0,0,2017,2017,45202,"Point Lookout","","",2016,0]
["WW_Line_Future",88,398.13627722915498,"FGM_PT_02","Gravity Main","DN225 Urban Sand Island 2.5m",0,0,2017,2017,224832,"Point Lookout","","",2016,0]
["WW_Line_Future",89,103.725036348432,"FGM_PT_04","Gravity Main","DN150 Urban Sand Island 2.5m",0,0,2017,2017,42142,"Point Lookout","","",2016,0]
["WW_Line_Future",90,194.525697617405,"FGM_PT_07","Gravity Main","DN150 Urban Sand Island 2.5m",0,0,2017,2017,77420,"Point Lookout","","",2016,0]
["WW_Line_Future",91,64.256991212153594,"FGM_PT_05","Gravity Main","DN150 Urban Sand Island 2.5m",0,0,2017,2017,25574,"Point Lookout","","",2016,0]
["WW_Line_Future",92,270.29935829948198,"FGM_PT_01","Gravity Main","DN225 Urban Sand Island 2.5m",0,0,2017,2017,152641,"Point Lookout","","",2016,0]
["WW_Line_Future",93,88.226166690882806,"FGM_PT_03","Gravity Main","DN225 Urban Sand Island 2.5m",0,0,2017,2017,49822,"Point Lookout","","",2016,0]
["WW_Line_Future",94,115.047700562815,"FGM_PT_06","Gravity Main","DN150 Urban Sand Island 2.5m",0,0,2017,2017,45788,"Point Lookout","","",2016,0]
["WW_Line_Future",95,128.90682369353701,"FGM_PT_10","Gravity Main","DN150 Urban Sand Island 2.5m",0,0,2017,2017,51304,"Point Lookout","","",2016,0]
["WW_Line_Future",99,1530.3888674090999,"FRM_PT_01","Rising Main","DN225 Urban Sand Island 1.0m",0,0,2023,2023,1205295,"Point Lookout","","",2016,0]

{"sheet":"SW_FutureAssets","index":11,"n_rows":110,"n_cols":16,"rows_kept":110,"cut":false,"hidden":true,"merged":[]}
["FC_Name","OID","ShapeDimension","ItemId","ItemType","Description","LandTiming","LandCost","WorksTiming","WorksTimingEnd","WorksCost","AptGroup","MapSheetNo","ProjectName","ValueYear","Subsidy"]
["SW_Point_Future",1,0,"SW-P-3","Gross pollutant trap","South East Thornlands GPT D",0,0,2022,2026,62123,"SE Thornlands Precinct","","",2016,0]
["SW_Point_Future",2,0,"SW-P-8","Gross pollutant trap","Kinross GPT D",0,0,2017,2020,71172,"Kinross Road Precinct","","",2016,0]
["SW_Point_Future",3,0,"SW-P-16","Gross pollutant trap","South East Thornlands Scour Protection Works",0,0,2022,2026,20471,"SE Thornlands Precinct","","",2016,0]
["SW_Point_Future",4,0,"SW-P-25","Gross pollutant trap","Kinross GPT C",0,0,2017,2017,51376,"Kinross Road Precinct","","",2016,0]
["SW_Point_Future",5,0,"SW-P-26","Gross pollutant trap","Kinross GPT J",0,0,2019,2019,51376,"Kinross Road Precinct","","",2016,0]
["SW_Line_Future",6,94.478868652376406,"SW-L-6","Stormwater Pipe","Middle Street (Police Stn) Pipe Duplication",0,0,2031,2036,61782,"Cleveland CBD","","",2016,0]
["SW_Line_Future",7,168.48293693387899,"SW-L-7","Stormwater Pipe","Russell Street and Lexen Street Pipe Upgrade / Replacement",0,0,2031,2036,161059,"Cleveland CBD","","",2016,0]
["SW_Line_Future",8,33.920716492230099,"SW-L-8","Stormwater Pipe","Waterloo Street Pipe Upgrade / Replacement",0,0,2031,2036,28590,"Cleveland CBD","","",2016,0]
["SW_Line_Future",9,102.138603700437,"SW-L-9","Stormwater Pipe","Ross Court Pipe Duplication",0,0,2031,2036,47177,"Cleveland CBD","","",2016,0]
["SW_Line_Future",10,70.484144328739603,"SW-L-10","Stormwater Pipe","Yarrow Court Pipe Duplication",0,0,2031,2036,95042,"Cleveland CBD","","",2016,0]
["SW_Line_Future",11,89.741081242856296,"SW-L-11","Stormwater Pipe","Russell Street (east) Pipe Duplication and Upgrade / Replacement",0,0,2031,2036,120835,"Cleveland CBD","","",2016,0]
["SW_Line_Future",12,57.3922315736435,"SW-L-12","Stormwater Pipe","Shore Street West Pipe Duplication",0,0,2031,2036,121991,"Cleveland CBD","","",2016,0]
["SW_Line_Future",14,199.28462932146201,"SW-L-14","Stormwater Pipe","Fitzroy Street Pipe Duplication",0,0,2031,2036,177649,"Cleveland CBD","","",2016,0]
["SW_Line_Future",15,150.44627362640099,"SW-L-15","Stormwater Pipe","Channel Street Pipe Duplication",0,0,2031,2036,167671,"Cleveland CBD","","",2016,0]
["SW_Line_Future",16,144.299391796783,"SW-L-16","Stormwater Pipe","Middle Street (Wharf St Intersection) Pipe Duplication",0,0,2031,2036,151814,"Cleveland CBD","","",2016,0]
["SW_Line_Future",17,363.20809890864803,"SW-L-17","Stormwater Pipe","South East Thornlands Drainage System 1 (pipes, pits & headwall)",0,0,2021,2026,1216650,"SE Thornlands Precinct","","",2016,0]
["SW_Area_Future",184,898.25059976221701,"SW-A-184","Bio-Retention Basin","Bioretention A",0,0,2031,2036,254220,"Cleveland CBD","","",2016,0]
["SW_Area_Future",185,12988.2378611727,"SW-A-185","Wetland","Wetland A",0,0,2031,2036,2300369,"Cleveland CBD","","",2016,0]
["SW_Area_Future",186,2220.8746151677501,"SW-A-186","Wetland","Wetland B",0,0,2031,2036,715780,"Cleveland CBD","","",2016,0]
["SW_Area_Future",187,77.155384262536799,"SW-A-187","Bio-Retention Basin","Bioretention B",0,0,2031,2036,21138,"Cleveland CBD","","",2016,0]
["SW_Area_Future",188,27.356076048107699,"SW-A-188","Bio-Retention Basin","Bioretention B",0,0,2031,2036,21138,"Cleveland CBD","","",2016,0]
["SW_Area_Future",189,41.5690687223385,"SW-A-189","Bio-Retention Basin","Bioretention B",0,0,2031,2036,21138,"Cleveland CBD","","",2016,0]
["SW_Area_Future",190,112.806394354852,"SW-A-190","Sediment Basin","Bioretention C",0,0,2031,2036,56098,"Cleveland CBD","","",2016,0]
["SW_Area_Future",191,70.251048976510603,"SW-A-191","Bio-Retention Basin","Bioretention B",0,0,2031,2036,21138,"Cleveland CBD","","",2016,0]
["SW_Area_Future",192,105.426447626867,"SW-A-192","Bio-Retention Basin","Bioretention B",0,0,2031,2036,21138,"Cleveland CBD","","",2016,0]
["SW_Area_Future",193,95.275420293150205,"SW-A-193","Bio-Retention Basin","Bioretention B",0,0,2031,2036,21138,"Cleveland CBD","","",2016,0]
["SW_Area_Future",194,147.36840368393899,"SW-A-194","Bio-Retention Basin","Bioretention B",0,0,2031,2036,21138,"Cleveland CBD","","",2016,0]
["SW_Area_Future",195,101.783304815737,"SW-A-195","Bio-Retention Basin","Bioretention C",0,0,2031,2036,56098,"Cleveland CBD","","",2016,0]
["SW_Area_Future",196,113.68707716602501,"SW-A-196","Bio-Retention Basin","Bioretention B",0,0,2031,2036,21138,"Cleveland CBD","","",2016,0]
["SW_Area_Future",197,342.564799773939,"SW-A-197","Bio-Retention Basin","Bioretention B",0,0,2031,2036,21138,"Cleveland CBD","","",2016,0]
["SW_Area_Future",198,8145.8360177156701,"SW-A-198","Wetland","Wetland System",0,0,2021,2026,1442477,"Upper Eprapah Creek","","",2016,0]
["SW_Area_Future",199,15628.8047198065,"SW-A-199","Wetland","Wetland System",0,0,2017,2021,2243426,"Upper Eprapah Creek","","",2016,0]
["SW_Area_Future",200,2546.5402453635102,"SW-A-200","Bio-Retention Basin","Bioretention Basin System",0,0,2026,2031,375392,"Upper Eprapah Creek","","",2016,0]
["SW_Area_Future",201,1521.4056300689699,"SW-A-201","Bio-Retention Basin","Bioretention Basin System",2026,86520,2026,2031,222045,"Upper Eprapah Creek","","",2016,0]
["SW_Area_Future",202,4488.2120890298702,"SW-A-202","Bio-Retention Basin","Bioretention Basin System",2026,145230,2026,2031,550368,"Upper Eprapah Creek","","",2016,0]
["SW_Area_Future",203,83.865042882684705,"SW-A-203","Bio-Retention Basin","Bioretention C",0,0,2031,2036,33803,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",204,82.138700690114007,"SW-A-204","Bio-Retention Basin","Bioretention D",2031,12206,2031,2036,26861,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",205,84.022125879174197,"SW-A-205","Bio-Retention Basin","Bioretention C",0,0,2031,2036,33803,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",206,83.865042868055198,"SW-A-206","Bio-Retention Basin","Bioretention D",2031,12206,2031,2036,26861,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",207,84.022125879174197,"SW-A-207","Bio-Retention Basin","Bioretention E",2031,30158,2031,2036,35940,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",208,83.865042882684705,"SW-A-208","Bio-Retention Basin","Bioretention D",2031,12206,2031,2036,26861,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",209,83.337025669591597,"SW-A-209","Bio-Retention Basin","Bioretention E",2031,15079,2031,2036,35940,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",210,83.865576757148304,"SW-A-210","Bio-Retention Basin","Bioretention E",2031,15079,2031,2036,35940,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",211,84.022125879174197,"SW-A-211","Bio-Retention Basin","Bioretention E",2031,15079,2031,2036,35940,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",212,84.022660768265595,"SW-A-212","Bio-Retention Basin","Bioretention F",2031,13046,2031,2036,26566,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",213,82.181578504956207,"SW-A-213","Bio-Retention Basin","Bioretention E",2031,15079,2031,2036,35940,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",214,93.888125762783204,"SW-A-214","Bio-Retention Basin","Bioretention C",0,0,2031,2036,33803,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",215,82.813349882623697,"SW-A-215","Bio-Retention Basin","Bioretention C",0,0,2031,2036,33803,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",216,82.846124081626201,"SW-A-216","Bio-Retention Basin","Bioretention I",2031,13102,2031,2036,26674,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",217,83.000380542154403,"SW-A-217","Bio-Retention Basin","Bioretention H",0,0,2031,2036,26804,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",218,82.276155500151802,"SW-A-218","Bio-Retention Basin","Bioretention H",0,0,2031,2036,26542,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",219,81.538097218310895,"SW-A-219","Bio-Retention Basin","Bioretention H",0,0,2031,2036,26804,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",220,82.194291657134499,"SW-A-220","Bio-Retention Basin","Bioretention H",0,0,2031,2036,26804,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",221,82.953551627725503,"SW-A-221","Bio-Retention Basin","Bioretention H",0,0,2031,2036,26804,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",222,83.001038196994102,"SW-A-222","Bio-Retention Basin","Bioretention I",2031,13102,2031,2036,26674,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",223,81.476020276054797,"SW-A-223","Bio-Retention Basin","Bioretention I",2031,13102,2031,2036,26674,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",224,82.1950032225527,"SW-A-224","Bio-Retention Basin","Bioretention I",2031,13102,2031,2036,26674,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",225,83.624308838745506,"SW-A-225","Bio-Retention Basin","Bioretention I",2031,13102,2031,2036,26674,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",226,82.098648485255694,"SW-A-226","Bio-Retention Basin","Bioretention I",2031,13102,2031,2036,26674,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",227,82.511913039400497,"SW-A-227","Bio-Retention Basin","Bioretention I",2031,13102,2031,2036,26674,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",228,82.2557446266743,"SW-A-228","Bio-Retention Basin","Bioretention I",2031,13102,2031,2036,26674,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",229,82.4384944908862,"SW-A-229","Bio-Retention Basin","Bioretention I",2031,13102,2031,2036,26674,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",230,82.093856676566602,"SW-A-230","Bio-Retention Basin","Bioretention D",2031,12206,2031,2036,26861,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",231,83.315233856454697,"SW-A-231","Bio-Retention Basin","Bioretention D",2031,12206,2031,2036,26861,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",232,81.909440792340703,"SW-A-232","Bio-Retention Basin","Bioretention D",2031,12206,2031,2036,26861,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",233,81.690545782220497,"SW-A-233","Bio-Retention Basin","Bioretention D",2031,12206,2031,2036,26861,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",234,82.698283913869901,"SW-A-234","Bio-Retention Basin","Bioretention C",0,0,2031,2036,33803,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",235,82.226555583111207,"SW-A-235","Bio-Retention Basin","Bioretention D",2031,12206,2031,2036,26861,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",236,83.001038204578094,"SW-A-236","Bio-Retention Basin","Bioretention I",2031,13102,2031,2036,26674,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",237,83.045878449628702,"SW-A-237","Bio-Retention Basin","Bioretention H",0,0,2031,2036,26542,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",238,82.095430020930095,"SW-A-238","Bio-Retention Basin","Bioretention F",2031,13046,2031,2036,26566,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",239,82.830387072875197,"SW-A-239","Bio-Retention Basin","Bioretention G",2031,9270,2031,2036,56865,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",240,82.102042341251703,"SW-A-240","Bio-Retention Basin","Bioretention F",2031,13046,2031,2036,26566,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",241,82.1686710471417,"SW-A-241","Bio-Retention Basin","Bioretention F",2031,13046,2031,2036,26566,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",242,83.073288773348494,"SW-A-242","Bio-Retention Basin","Bioretention F",2031,13046,2031,2036,26566,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",243,81.865491901724397,"SW-A-243","Bio-Retention Basin","Bioretention G",2031,9270,2031,2036,56865,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",244,82.330880833438997,"SW-A-244","Bio-Retention Basin","Bioretention F",2031,13046,2031,2036,26566,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",245,82.1611915129115,"SW-A-245","Bio-Retention Basin","Bioretention F",2031,13046,2031,2036,26566,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",246,83.016705204226497,"SW-A-246","Bio-Retention Basin","Bioretention F",2031,13046,2031,2036,26566,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",247,82.324880132593407,"SW-A-247","Bio-Retention Basin","Bioretention F",2031,13046,2031,2036,26566,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",248,82.109749433827801,"SW-A-248","Bio-Retention Basin","Bioretention H",0,0,2031,2036,26804,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",249,7907.10750279482,"SW-A-249","Wetland","Wetland",0,0,2026,2031,784585,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",250,1744.34693348255,"SW-A-250","Sediment Basin","Sediment Basin",0,0,2026,2031,253392,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",251,84.017357960810102,"SW-A-251","Bio-Retention Basin","Bioretention J",0,0,2031,2036,29063,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",252,84.017357962458206,"SW-A-252","Bio-Retention Basin","Bioretention J",0,0,2031,2036,29063,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",253,84.050391944602595,"SW-A-253","Bio-Retention Basin","Bioretention J",0,0,2031,2036,29063,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",254,84.040445696225504,"SW-A-254","Bio-Retention Basin","Bioretention J",0,0,2031,2036,29063,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",255,84.040445696225504,"SW-A-255","Bio-Retention Basin","Bioretention J",0,0,2031,2036,29063,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",256,84.039251576643295,"SW-A-256","Bio-Retention Basin","Bioretention J",0,0,2031,2036,29063,"Lower Tingalpa Creek","","",2016,0]
["SW_Area_Future",257,1330.49062866904,"SW-A-257","Bio-Retention Basin","Bioretention A",2017,123600,2017,2021,316365,"Weinam Creek","","",2016,0]
["SW_Area_Future",258,391.64996499976297,"SW-A-258","Infiltration Bio-retention Basin","Infiltration Bioretention B",0,0,2017,2021,109658,"Weinam Creek","","",2016,0]
["SW_Area_Future",262,1151.22014303997,"SW-A-262","Infiltration Bio-retention Basin","Infiltration Bioretention A",0,0,2017,2021,267760,"Weinam Creek","","",2016,0]
["SW_Area_Future",263,1071.3696786324299,"SW-A-263","Infiltration Bio-retention Basin","Infiltration Bioretention A",0,0,2017,2021,267760,"Weinam Creek","","",2016,0]
["SW_Area_Future",264,1120.3070876824099,"SW-A-264","Infiltration Bio-retention Basin","Infiltration Bioretention A",0,0,2017,2021,267760,"Weinam Creek","","",2016,0]
["SW_Area_Future",266,272.00594060729998,"SW-A-266","Infiltration Bio-retention Basin","Infiltration Bioretention B",0,0,2017,2021,109658,"Weinam Creek","","",2016,0]
["SW_Area_Future",267,192.556130775566,"SW-A-267","Infiltration Bio-retention Basin","Infiltration Bioretention B",0,0,2017,2021,109658,"Weinam Creek","","",2016,0]
["SW_Area_Future",268,203.598456082246,"SW-A-268","Infiltration Bio-retention Basin","Infiltration Bioretention B",0,0,2017,2021,109658,"Weinam Creek","","",2016,0]
["SW_Area_Future",269,291.89550804414199,"SW-A-269","Bio-Retention Basin","Bioretention C",0,0,2017,2021,89640,"Weinam Creek","","",2016,0]
["SW_Area_Future",272,404.34781693519602,"SW-A-272","Bio-Retention Basin","Bio retention Basin D",2017,41200,2017,2021,54317,"Upper Eprapah Creek","","",2016,0]
["SW_Area_Future",275,12902.2008122405,"SW-A-275","Wetland","Wetland C (including inlet pond)",2021,127308,2021,2026,1469302,"Upper Eprapah Creek","","",2016,0]
["SW_Area_Future",279,5167.8509581236503,"SW-A-279","Bio-Retention Basin","Bioretention Basin D",2017,252350,2017,2021,561682,"Kinross Road Precinct","","",2016,0]
["SW_Area_Future",287,2665.7635546603601,"SW-A-287","Detention Basin","Kinross",0,0,2017,2021,691578,"Kinross Road Precinct","","",2016,0]
["SW_Area_Future",295,1486.7233723044801,"SW-A-294","Bio-Retention Basin","Bio-retention basin - Native Dog Creek",0,0,2026,2026,446342,"Native Dog Creek","","",2016,0]
["SW_Area_Future",298,893.39904187838101,"SW-A-297","Bio-Retention Basin","Bio-retention basin - Native Dog Creek",0,0,2026,2026,271688,"Native Dog Creek","","",2016,0]
["SW_Area_Future",303,1382.5905711927801,"SW-A-302","Bio-Retention Basin","Bio-retention basin - Native Dog Creek",0,0,2026,2026,455938,"Native Dog Creek","","",2016,0]
["SW_Area_Future",304,658.04379721990597,"SW-A-303","Bio-Retention Basin","Bio-retention basin - Native Dog Creek",0,0,2026,2026,455938,"Native Dog Creek","","",2016,0]
["SW_Area_Future",305,1627.60593857096,"SW-A-304","Bio-Retention Basin","Bio-retention basin - Thornlands",0,0,2026,2026,455938,"Redlands Balance","","",2016,0]
["SW_Area_Future",306,888.22060804484795,"SW-A-305","Bio-Retention Basin","Bioretention Basin C",0,0,2017,2017,210243,"Kinross Road Precinct","","",2016,0]
["SW_Area_Future",307,1098.7928874985901,"SW-A-306","Bio-Retention Basin","Bioretention Basin J",0,0,2019,2019,772090,"Kinross Road Precinct","","",2016,0]

{"sheet":"TR_FutureAssets","index":12,"n_rows":355,"n_cols":16,"rows_kept":355,"cut":false,"hidden":true,"merged":[]}
["FC_Name","OID","ShapeDimension","ItemId","ItemType","Description","LandTiming","LandCost","WorksTiming","WorksTimingEnd","WorksCost","AptGroup","MapSheetNo","ProjectName","ValueYear","Subsidy"]
["TR_Point_Future",4,0,"TR-P-4","Intersection","Upgrade to existing intersection Road A and Road B",2022,62721,2022,2024,502688,"Citywide","","",2016,0]
["TR_Point_Future",6,0,"TR-P-6","Intersection","Mount Cotton Road: Change priority at existing signalised intersection at Redland Bay Road",0,0,2026,2026,727772,"Citywide","","",2016,0]
["TR_Point_Future",7,0,"TR-P-7","Intersection","Starkey Street (Trunk Collector Road): Channelisation improvements at Old Cleveland Road",2026,20907,2026,2026,727772,"Wellington Point","","",2016,0]
["TR_Point_Future",8,0,"TR-P-8","Intersection","Long Street (Trunk Collector Road): Intersection upgrade at Smith Street",0,0,2021,2021,1102912,"Cleveland","","",2016,0]
["TR_Point_Future",9,0,"TR-P-9","Intersection","Ziegenfusz Road (Trunk Collector Road): New single lane roundabout at Trundle Street",0,0,2021,2021,735275,"Thornlands","","",2016,0]
["TR_Point_Future",10,0,"TR-P-10","Intersection","Benfer Road (Trunk Collector Road): Signalisation of intersection at Link Road",0,0,2027,2027,300112,"Victoria Point","","",2016,0]
["TR_Point_Future",11,0,"TR-P-11","Intersection","Hardy Road (Trunk Collector Road): Intersection upgrade at Collingwood",0,0,2026,2026,502688,"Birkdale","","",2016,0]
["TR_Point_Future",12,0,"TR-P-12","Intersection","Old Cleveland Road East (Sub Arterial Road): Signals at Randall Road",0,0,2027,2027,300112,"Citywide","","",2016,0]
["TR_Point_Future",13,0,"TR-P-13","Intersection","Old Cleveland Road East (Sub Arterial Road): Signals at Barron Street",0,0,2027,2027,300112,"Citywide","","",2016,0]
["TR_Point_Future",14,0,"TR-P-14","Intersection","Passage Street (Trunk Collector Road): Intersection upgrade at Princess Street",0,0,2021,2021,52520,"Cleveland","","",2016,0]
["TR_Point_Future",15,0,"TR-P-15","Intersection","Collingwood Road (Trunk Collector Road): Intersection upgrade at Spoonbill Street",0,0,2021,2021,502688,"Birkdale","","",2016,0]
["TR_Point_Future",16,0,"TR-P-16","Intersection","Collingwood Road (Trunk Collector Road): Intersection upgrade at Lorna Street",0,0,2021,2021,1102912,"Birkdale","","",2016,0]
["TR_Point_Future",17,0,"TR-P-17","Intersection","Pitt Road (Trunk Collector Road): Intersection upgrade at Nelson Street",0,0,2017,2021,502688,"Wellington Point","","",2016,0]
["TR_Point_Future",19,0,"TR-P-19","Intersection","Broadwater Terrace (Trunk Collector Road): Intersection upgrade Stradbroke Street",0,0,2017,2021,727772,"Redland Bay","","",2016,0]
["TR_Point_Future",20,0,"TR-P-20","Intersection","Heinemann Road (Sub Arterial Road): Intersection upgrade at Double Jump Road",0,0,2017,2021,555208,"Citywide","","",2016,0]
["TR_Point_Future",21,0,"TR-P-21","Intersection","Northern Arterial Road (Arterial Road): Upgrade and signalisation of intersection at Sturgeon Street",0,0,2027,2027,727772,"Citywide","","",2016,0]
["TR_Point_Future",26,0,"TR-P-26","Intersection","Northern Arterial Road (Arterial Road): Roundabout at Wellington Street",0,0,2027,2027,735275,"Citywide","","",2016,0]
["TR_Point_Future",38,0,"TR-P-27","Public Transport Corridor","Capalaba Bus Interchange",0,0,2021,2023,0,"Citywide","","",2016,0]
["TR_Point_Future",39,0,"TR-P-28","Public Transport Corridor","Cleveland - Middle Street Major Bus Stop",0,0,2019,2021,0,"Citywide","","",2016,0]
["TR_Line_Future",79,397.60963132511,"TR-L-115","Trunk Road","Double Jump Rd: Realignment Heinemann to Kingfisher, new intersection Heinemann, roundabout Bunker",2017,794462,2017,2021,2483728,"Citywide","","",2016,0]
["TR_Line_Future",80,79.198134993734101,"TR-L-80","Trunk Road","New Trunk Collector Stub: 2 lane undivided trunk collector off Panorama Drive",2026,68418,2022,2026,1021132,"Thornlands","","",2016,0]
["TR_Line_Future",83,2779.68182354893,"TR-L-83","Trunk Road","German Church Road: Seal widening from Cleveland-Redland Bay Road to Heinemann Road",0,0,2027,2031,1876987,"Citywide","","",2016,0]
["TR_Line_Future",84,1644.9871742581099,"TR-L-84","Trunk Road","Mount Cotton Rd: Upgrade 2 lanes w/ breakdowns, intersection upgrades Moreton Bay Rd to Howlett Rd",2022,1088611,2022,2026,14986101,"Citywide","","",2016,0]
["TR_Line_Future",85,2704.7415081683398,"TR-L-85","Trunk Road","Woodlands Drive: Seal widening and intersection upgrade from Taylor Road to Boundary Road",2027,0,2027,2031,4301808,"Citywide","","",2016,0]
["TR_Line_Future",86,1196.09679805005,"TR-L-86","Trunk Road","Woodlands Drive: Seal widening and intersection upgrade from Mt Cotton Road to Taylor Road",2027,0,2027,2031,2257144,"Citywide","","",2016,0]
["TR_Line_Future",87,922.09863469372203,"TR-L-87","Trunk Road","Wellington Street: Upgrade to 2 lanes plus breakdowns from South Street to Panorama Drive",2027,0,2027,2031,6010346,"Citywide","","",2016,0]
["TR_Line_Future",90,3250.7107309708999,"TR-L-90","Trunk Road","Giles Road: Road improvement and upgraded intersection from Heinemann to Cleveland-Redland Bay Rd",2027,0,2027,2031,2296158,"Redland Bay","","",2016,0]
["TR_Line_Future",91,1052.8080183110701,"TR-L-91","Trunk Road","German Church Rd: Seal widening Cleveland Redland Bay to Gordon Rd and realignment School of Arts Rd",0,0,2019,2019,3304685,"Redland Bay","","",2016,0]
["TR_Line_Future",92,1892.0116153003801,"TR-L-92","Trunk Road","School of Arts Road: Seal widening and channelisation from German Church Road to Collins Street",2017,1213128,2019,2019,5622151,"Redland Bay","","",2016,0]
["TR_Line_Future",93,1269.7935330769899,"TR-L-93","Trunk Road","Serpentine Creek Road: seal widening and channelisation from Collins St to Cleveland Redland Bay Rd",0,0,2022,2026,3618752,"Redland Bay","","",2016,0]
["TR_Line_Future",94,1213.30876421108,"TR-L-94","Trunk Road","Sturgeon Street: upgrade with auxiliary lanes from Northern Arterial Road to Starkey Street",2022,634524,2022,2026,7339543,"Citywide","","",2016,0]
["TR_Line_Future",95,546.15320092753097,"TR-L-95","Trunk Road","McDonald Road (Sub Arterial Road): Seal widening from Finucane Road to McMillan Road",0,0,2022,2026,909115,"Citywide","","",2016,0]
["TR_Line_Future",96,265.62792237551298,"TR-L-96","Trunk Road","Weinam Street: seal widening and chanelisation from Meissner Street to Pitt Street",2022,0,2022,2026,939126,"Redland Bay","","",2016,0]
["TR_Line_Future",97,1428.3263972201401,"TR-L-97","Trunk Road","Kingfisher Road: Seal widening and intersection upgrade from Eprapah Creek to Realignment",0,0,2022,2026,2123294,"Citywide","","",2016,0]
["TR_Line_Future",98,234.30366891599601,"TR-L-98","Trunk Road","Hamilton Street: Seal widening and channelisation from Pitt Street to Peel Street",2022,0,2022,2026,1375264,"Redland Bay","","",2016,0]
["TR_Line_Future",99,185.69182922508,"TR-L-99","Trunk Road","Springacre Road: Seal widening and intersection upgrade from Eprapah Creek to Eprapah Road",0,0,2022,2026,745779,"Citywide","","",2016,0]
["TR_Line_Future",100,1060.3926630272999,"TR-L-100","Trunk Road","Kinross Road: Divided trunk collector w/ breakdowns from Boundary Rd to 3rd new roundabout",2017,656006,2017,2021,6396891,"Thornlands","","",2016,0]
["TR_Line_Future",101,685.47226755721795,"TR-L-101","Trunk Road","Ney Road (Sub Arterial Road): Seal widening from Wildflower Street to Mt Cotton Road",0,0,2027,2031,462867,"Citywide","","",2016,0]
["TR_Line_Future",102,215.26608337706799,"TR-L-102","Trunk Road","Pitt Street: Seal widening and channelisation from Weinam Street to Hamilton Street",2022,0,2021,2026,1490057,"Redland Bay","","",2016,0]
["TR_Line_Future",103,1044.15201723979,"TR-L-103","Trunk Road","Dinwoodie Road: Upgrade to 2 lane trunk collector Cleveland-Redland Bay Road to Boundary Rd",2017,824233,2017,2021,5573383,"Thornlands","","",2016,0]
["TR_Line_Future",104,1739.4629501587999,"TR-L-104","Trunk Road","Wellington Street: upgrade 2 to 4 lanes from Enterprise Street to Russell Street",0,0,2022,2026,16165242,"Citywide","","",2016,0]
["TR_Line_Future",105,1422.1626292765,"TR-L-105","Trunk Road","Panorama Drive (Arterial Road): Upgrade from 2 to 4 lanes from Boundary Road to Wellington Rd",0,0,2020,2020,9825972,"Citywide","","",2016,0]
["TR_Line_Future",106,1452.0536777893001,"TR-L-106","Trunk Road","Bunker Road (Sub Arterial Road): Seal widening from Brookvale Drive to Realignment",0,0,2022,2026,1708388,"Citywide","","",2016,0]
["TR_Line_Future",107,1588.8723394057599,"TR-L-107","Trunk Road","Springacre Road: Seal widening and intersection upgrade from Boundary Road to Eprapah Road",0,0,2022,2026,2663495,"Citywide","","",2016,0]
["TR_Line_Future",108,2612.3117550526599,"TR-L-108","Trunk Road","Double Jump Road: Seal widening from Cleveland-Redland Bay Road to Heinemann Road",0,0,2022,2026,3468096,"Citywide","","",2016,0]
["TR_Line_Future",109,1417.7035386652899,"TR-L-109","Trunk Road","Gordon Road: Intersection upgrades from Cleveland Redland Bay Road to Government Road",2022,0,2022,2026,1958232,"Redland Bay","","",2016,0]
["TR_Line_Future",110,905.01168628097605,"TR-L-110","Trunk Road","Main Road (Sub Arterial Road): Seal widening to divided 2 lane sub arterial from Plumer to Duncan St",2017,0,2017,2021,1638612,"Citywide","","",2016,0]
["TR_Line_Future",111,424.72149253044302,"TR-L-111","Trunk Road","Beveridge Rd: Upgrade collector Redland Bay Rd to Rachow St",0,88311,2018,2018,2929095,"Thornlands","","",2016,0]
["TR_Line_Future",112,211.42784109571701,"TR-L-112","Trunk Road","Meissner Street: Seal widening and intersection upgrade at Weinam Street Government Road",0,0,2017,2021,805201,"Redland Bay","","",2016,0]
["TR_Line_Future",113,618.60008233206599,"TR-L-113","Public Transport Corridor","Future Northern Public Transport corridor",0,0,2027,2031,0,"Citywide","","",2016,0]
["TR_Line_Future",116,360.06004817308298,"TR-L-114","Cycleway","New 2.5m Off-Road Cycle Path",2017,313478,2017,2021,1491557,"Citywide","","",2016,0]
["TR_Line_Future",118,504.42656797285298,"TR-L-78","Trunk Road","New Trunk Collector - South East Thornlands: 2 lane collector Boundary Rd to Cleveland-Redland Bay",2017,1552337,2017,2021,3817547,"Thornlands","","",2016,0]
["TR_Line_Future",119,150.31456993015701,"TR-L-79","Trunk Road","Double Jump Rd: Realignment Heinemann to Kingfisher",2017,669020,2017,2021,1440538,"Citywide","","",2016,0]
["TR_Line_Future",120,506.84922298996702,"TR-L-120","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,114084,"Citywide","","",2016,0]
["TR_Line_Future",121,186.83700053555799,"TR-L-121","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,42054,"Citywide","","",2016,0]
["TR_Line_Future",122,273.915740152338,"TR-L-122","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,61654,"Citywide","","",2016,0]
["TR_Line_Future",123,263.27249265868102,"TR-L-123","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,59258,"Citywide","","",2016,0]
["TR_Line_Future",124,234.095160137737,"TR-L-124","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,52691,"Citywide","","",2016,0]
["TR_Line_Future",125,69.619801696731301,"TR-L-125","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2017,2021,15670,"Citywide","","",2016,0]
["TR_Line_Future",126,430.82280075694399,"TR-L-126","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,96971,"Citywide","","",2016,0]
["TR_Line_Future",127,1198.6905836329199,"TR-L-127","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2017,2021,269806,"Citywide","","",2016,0]
["TR_Line_Future",128,383.29837289105802,"TR-L-128","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,86274,"Citywide","","",2016,0]
["TR_Line_Future",129,341.417319118573,"TR-L-129","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,76848,"Citywide","","",2016,0]
["TR_Line_Future",130,610.51835108248599,"TR-L-130","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2022,2026,137418,"Citywide","","",2016,0]
["TR_Line_Future",131,793.08921208190202,"TR-L-131","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2022,2026,178512,"Citywide","","",2016,0]
["TR_Line_Future",132,433.91212392872302,"TR-L-132","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2022,2026,97667,"Citywide","","",2016,0]
["TR_Line_Future",133,435.39055272093702,"TR-L-133","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,98000,"Citywide","","",2016,0]
["TR_Line_Future",134,237.86786014985699,"TR-L-134","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,53540,"Citywide","","",2016,0]
["TR_Line_Future",135,720.57065163257801,"TR-L-135","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,162189,"Citywide","","",2016,0]
["TR_Line_Future",136,487.998690884501,"TR-L-136","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,109841,"Citywide","","",2016,0]
["TR_Line_Future",137,482.03398797800099,"TR-L-137","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,108498,"Citywide","","",2016,0]
["TR_Line_Future",138,458.15109480621999,"TR-L-138","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,103123,"Citywide","","",2016,0]
["TR_Line_Future",139,1005.68467685056,"TR-L-139","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,226364,"Citywide","","",2016,0]
["TR_Line_Future",140,336.38323259079999,"TR-L-140","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2017,2021,75715,"Citywide","","",2016,0]
["TR_Line_Future",141,152.49807415252101,"TR-L-141","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,34325,"Citywide","","",2016,0]
["TR_Line_Future",142,356.02631564554099,"TR-L-142","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2017,2021,80136,"Citywide","","",2016,0]
["TR_Line_Future",143,374.45408126269803,"TR-L-143","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,84284,"Citywide","","",2016,0]
["TR_Line_Future",144,170.208677217332,"TR-L-144","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,38311,"Citywide","","",2016,0]
["TR_Line_Future",145,366.58231129412798,"TR-L-145","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,82512,"Citywide","","",2016,0]
["TR_Line_Future",146,428.78377367171402,"TR-L-146","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,96512,"Citywide","","",2016,0]
["TR_Line_Future",147,649.91235239642594,"TR-L-147","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,146285,"Citywide","","",2016,0]
["TR_Line_Future",148,240.54046669000701,"TR-L-148","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,54142,"Citywide","","",2016,0]
["TR_Line_Future",149,452.47227077838198,"TR-L-149","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,101844,"Citywide","","",2016,0]
["TR_Line_Future",150,224.216845246552,"TR-L-150","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,50468,"Citywide","","",2016,0]
["TR_Line_Future",151,200.81004862361101,"TR-L-151","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2017,2021,45199,"Citywide","","",2016,0]
["TR_Line_Future",152,816.73843577540197,"TR-L-152","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2017,2021,183835,"Citywide","","",2016,0]
["TR_Line_Future",153,1054.5984006543499,"TR-L-153","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2017,2021,237373,"Citywide","","",2016,0]
["TR_Line_Future",154,148.54575833430499,"TR-L-154","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2017,2021,33435,"Citywide","","",2016,0]
["TR_Line_Future",155,477.97910837191398,"TR-L-155","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,107586,"Citywide","","",2016,0]
["TR_Line_Future",156,532.169923014745,"TR-L-156","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,119783,"Citywide","","",2016,0]
["TR_Line_Future",157,146.941853688718,"TR-L-157","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2017,2021,33074,"Citywide","","",2016,0]
["TR_Line_Future",158,467.926193630635,"TR-L-158","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2017,2021,105323,"Citywide","","",2016,0]
["TR_Line_Future",159,239.08346220951401,"TR-L-159","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,53814,"Citywide","","",2016,0]
["TR_Line_Future",160,498.27828646028701,"TR-L-160","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,112155,"Citywide","","",2016,0]
["TR_Line_Future",161,288.510001909538,"TR-L-161","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2017,2021,64939,"Citywide","","",2016,0]
["TR_Line_Future",162,188.71798990007699,"TR-L-162","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,42477,"Citywide","","",2016,0]
["TR_Line_Future",163,130.36355964238601,"TR-L-163","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,29343,"Citywide","","",2016,0]
["TR_Line_Future",164,386.36618721629901,"TR-L-164","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,86965,"Citywide","","",2016,0]
["TR_Line_Future",165,401.448375444904,"TR-L-165","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,90360,"Citywide","","",2016,0]
["TR_Line_Future",166,189.39536300990699,"TR-L-166","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,42630,"Citywide","","",2016,0]
["TR_Line_Future",167,165.30435068441699,"TR-L-167","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,37207,"Citywide","","",2016,0]
["TR_Line_Future",168,250.199962403489,"TR-L-168","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,56316,"Citywide","","",2016,0]
["TR_Line_Future",169,881.376768725489,"TR-L-169","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,198384,"Citywide","","",2016,0]
["TR_Line_Future",170,407.72496119802503,"TR-L-170","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,91772,"Citywide","","",2016,0]
["TR_Line_Future",171,417.22753060261198,"TR-L-171","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,93911,"Citywide","","",2016,0]
["TR_Line_Future",172,354.406090381615,"TR-L-172","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,79771,"Citywide","","",2016,0]
["TR_Line_Future",173,239.528044981249,"TR-L-173","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2022,2026,53914,"Citywide","","",2016,0]
["TR_Line_Future",174,131.36798300289101,"TR-L-174","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,29569,"Citywide","","",2016,0]
["TR_Line_Future",175,240.366097047951,"TR-L-175","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,54103,"Citywide","","",2016,0]
["TR_Line_Future",176,144.77782614915901,"TR-L-176","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,32587,"Citywide","","",2016,0]
["TR_Line_Future",179,744.905481079997,"TR-L-179","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2022,2026,167666,"Citywide","","",2016,0]
["TR_Line_Future",180,494.386577507673,"TR-L-180","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,111279,"Citywide","","",2016,0]
["TR_Line_Future",181,216.05078770551199,"TR-L-181","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,48630,"Citywide","","",2016,0]
["TR_Line_Future",182,414.021245745974,"TR-L-182","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,93190,"Citywide","","",2016,0]
["TR_Line_Future",183,960.05024220569703,"TR-L-183","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,216092,"Citywide","","",2016,0]
["TR_Line_Future",184,308.60622488824799,"TR-L-184","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,69462,"Citywide","","",2016,0]
["TR_Line_Future",185,241.74504794855599,"TR-L-185","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,54413,"Citywide","","",2016,0]
["TR_Line_Future",186,823.56568590611801,"TR-L-186","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2017,2021,185372,"Citywide","","",2016,0]
["TR_Line_Future",187,298.21648297544499,"TR-L-187","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,67124,"Citywide","","",2016,0]
["TR_Line_Future",189,143.06410546122399,"TR-L-189","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2017,2021,32201,"Citywide","","",2016,0]
["TR_Line_Future",190,333.18233137295903,"TR-L-190","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2017,2021,149988,"Citywide","","",2016,0]
["TR_Line_Future",191,903.54051198190905,"TR-L-191","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,406745,"Citywide","","",2016,0]
["TR_Line_Future",193,502.37230298661302,"TR-L-193","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,226152,"Citywide","","",2016,0]
["TR_Line_Future",194,1006.70032935822,"TR-L-194","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2017,2021,453185,"Citywide","","",2016,0]
["TR_Line_Future",195,1036.41487955924,"TR-L-195","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2017,2021,466561,"Citywide","","",2016,0]
["TR_Line_Future",196,380.79971725848497,"TR-L-196","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2017,2021,171424,"Citywide","","",2016,0]
["TR_Line_Future",197,677.01004170206204,"TR-L-197","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2017,2021,304768,"Citywide","","",2016,0]
["TR_Line_Future",198,479.63194420717798,"TR-L-198","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2017,2021,215915,"Citywide","","",2016,0]
["TR_Line_Future",199,475.08522255278803,"TR-L-199","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2017,2021,213868,"Citywide","","",2016,0]
["TR_Line_Future",200,771.76148819659204,"TR-L-200","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2017,2021,347423,"Citywide","","",2016,0]
["TR_Line_Future",201,257.748453078502,"TR-L-201","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2017,2021,116030,"Citywide","","",2016,0]
["TR_Line_Future",202,201.33657735416901,"TR-L-202","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2022,2026,90635,"Citywide","","",2016,0]
["TR_Line_Future",203,228.95118334006699,"TR-L-203","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2022,2026,103067,"Citywide","","",2016,0]
["TR_Line_Future",204,451.77797237792799,"TR-L-204","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,203376,"Citywide","","",2016,0]
["TR_Line_Future",205,448.21267031652502,"TR-L-205","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2022,2026,201771,"Citywide","","",2016,0]
["TR_Line_Future",206,557.57975513608596,"TR-L-206","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,251005,"Citywide","","",2016,0]
["TR_Line_Future",207,87.161597105000595,"TR-L-207","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,39237,"Citywide","","",2016,0]
["TR_Line_Future",208,99.469400960120396,"TR-L-208","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2022,2026,44778,"Citywide","","",2016,0]
["TR_Line_Future",209,228.13366034845899,"TR-L-209","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2022,2026,102699,"Citywide","","",2016,0]
["TR_Line_Future",210,470.35313943582099,"TR-L-210","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,211738,"Citywide","","",2016,0]
["TR_Line_Future",211,158.34232399822,"TR-L-211","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2022,2026,71281,"Citywide","","",2016,0]
["TR_Line_Future",212,902.88014646648901,"TR-L-212","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,406448,"Citywide","","",2016,0]
["TR_Line_Future",213,185.14103930487099,"TR-L-213","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,83345,"Citywide","","",2016,0]
["TR_Line_Future",214,1067.5936179186399,"TR-L-214","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2022,2026,480597,"Citywide","","",2016,0]
["TR_Line_Future",215,347.811269377467,"TR-L-215","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,156574,"Citywide","","",2016,0]
["TR_Line_Future",216,1182.57321206455,"TR-L-216","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,532357,"Citywide","","",2016,0]
["TR_Line_Future",217,689.28856025997402,"TR-L-217","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2022,2026,310296,"Citywide","","",2016,0]
["TR_Line_Future",218,335.74780447169098,"TR-L-218","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2022,2026,151143,"Citywide","","",2016,0]
["TR_Line_Future",219,262.33938778797199,"TR-L-219","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,118097,"Citywide","","",2016,0]
["TR_Line_Future",220,422.81803029844599,"TR-L-220","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,190339,"Citywide","","",2016,0]
["TR_Line_Future",221,376.75704610846901,"TR-L-221","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2022,2026,169604,"Citywide","","",2016,0]
["TR_Line_Future",222,508.40077697506598,"TR-L-222","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,228866,"Citywide","","",2016,0]
["TR_Line_Future",223,838.013604717671,"TR-L-223","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,377247,"Citywide","","",2016,0]
["TR_Line_Future",224,500.28862102807898,"TR-L-224","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,225214,"Citywide","","",2016,0]
["TR_Line_Future",225,315.80752767989901,"TR-L-225","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,142167,"Citywide","","",2016,0]
["TR_Line_Future",226,96.185280952478493,"TR-L-226","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2022,2026,43300,"Citywide","","",2016,0]
["TR_Line_Future",227,293.03024524518997,"TR-L-227","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,131913,"Citywide","","",2016,0]
["TR_Line_Future",228,37.966302774082997,"TR-L-228","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2022,2026,17091,"Citywide","","",2016,0]
["TR_Line_Future",229,280.47463248467301,"TR-L-229","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2022,2026,126261,"Citywide","","",2016,0]
["TR_Line_Future",234,1245.69264508268,"TR-L-234","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,560771,"Citywide","","",2016,0]
["TR_Line_Future",235,694.436516170799,"TR-L-235","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2017,2021,312613,"Citywide","","",2016,0]
["TR_Line_Future",236,529.83779926359205,"TR-L-236","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,238516,"Citywide","","",2016,0]
["TR_Line_Future",243,546.656315685202,"TR-L-243","Cycleway","New 3m Off-Road Cycle Path",0,0,2022,2026,123044,"Citywide","","",2016,0]
["TR_Line_Future",244,52.274881182483,"TR-L-244","Cycleway","Upgrade 3m Off-Road Cycle Path",0,0,2022,2026,11766,"Citywide","","",2016,0]
["TR_Line_Future",246,89.601096604652199,"TR-L-246","Cycleway","New 3m Off-Road Cycle Path",0,0,2022,2026,20168,"Citywide","","",2016,0]
["TR_Line_Future",247,549.01976878280504,"TR-L-247","Cycleway","New 3m Off-Road Cycle Path",0,0,2022,2026,123576,"Citywide","","",2016,0]
["TR_Line_Future",249,511.22485964287898,"TR-L-249","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2017,2021,230137,"Citywide","","",2016,0]
["TR_Line_Future",254,1004.7665400383401,"TR-L-254","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,452314,"Citywide","","",2016,0]
["TR_Line_Future",255,155.790013866593,"TR-L-255","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,70132,"Citywide","","",2016,0]
["TR_Line_Future",256,890.53538763138101,"TR-L-256","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,400891,"Citywide","","",2016,0]
["TR_Line_Future",257,813.82559325993202,"TR-L-257","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,366358,"Citywide","","",2016,0]
["TR_Line_Future",258,459.34991270768199,"TR-L-258","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2017,2021,206785,"Citywide","","",2016,0]
["TR_Line_Future",259,814.91869834002,"TR-L-259","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2017,2021,366851,"Citywide","","",2016,0]
["TR_Line_Future",261,577.77552239298802,"TR-L-261","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2017,2021,260096,"Citywide","","",2016,0]
["TR_Line_Future",263,285.23659306179502,"TR-L-263","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,128404,"Citywide","","",2016,0]
["TR_Line_Future",264,187.05199129124099,"TR-L-264","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2017,2021,84205,"Citywide","","",2016,0]
["TR_Line_Future",266,324.131417159531,"TR-L-266","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,145914,"Citywide","","",2016,0]
["TR_Line_Future",267,94.151759803570798,"TR-L-267","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2017,2021,42384,"Citywide","","",2016,0]
["TR_Line_Future",268,371.67728265852799,"TR-L-268","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2017,2021,167317,"Citywide","","",2016,0]
["TR_Line_Future",270,706.77083338338502,"TR-L-270","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,318166,"Citywide","","",2016,0]
["TR_Line_Future",271,680.63144760358102,"TR-L-271","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,306399,"Citywide","","",2016,0]
["TR_Line_Future",272,554.95200809028404,"TR-L-272","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2022,2026,249822,"Citywide","","",2016,0]
["TR_Line_Future",273,671.85892307726294,"TR-L-273","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2022,2026,302450,"Citywide","","",2016,0]
["TR_Line_Future",274,340.51399206842899,"TR-L-274","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,153289,"Citywide","","",2016,0]
["TR_Line_Future",275,744.70210307390801,"TR-L-275","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,335241,"Citywide","","",2016,0]
["TR_Line_Future",276,744.60116048571103,"TR-L-276","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,335196,"Citywide","","",2016,0]
["TR_Line_Future",277,542.03468740370704,"TR-L-277","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,244007,"Citywide","","",2016,0]
["TR_Line_Future",278,217.16027101078899,"TR-L-278","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,97759,"Citywide","","",2016,0]
["TR_Line_Future",279,363.981108080333,"TR-L-279","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,163853,"Citywide","","",2016,0]
["TR_Line_Future",280,363.38416806592602,"TR-L-280","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2017,2021,163584,"Citywide","","",2016,0]
["TR_Line_Future",285,662.35915380511403,"TR-L-285","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,298173,"Citywide","","",2016,0]
["TR_Line_Future",286,360.27390368128101,"TR-L-286","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2022,2026,162184,"Citywide","","",2016,0]
["TR_Line_Future",287,617.91948480325004,"TR-L-287","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,278168,"Citywide","","",2016,0]
["TR_Line_Future",288,373.38650417277597,"TR-L-288","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,168087,"Citywide","","",2016,0]
["TR_Line_Future",289,118.912423648068,"TR-L-289","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,53531,"Citywide","","",2016,0]
["TR_Line_Future",290,305.10172699341803,"TR-L-290","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2017,2021,137347,"Citywide","","",2016,0]
["TR_Line_Future",291,101.284324478782,"TR-L-291","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2017,2021,45595,"Citywide","","",2016,0]
["TR_Line_Future",292,231.00853539807201,"TR-L-292","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,103993,"Citywide","","",2016,0]
["TR_Line_Future",293,70.256898951492204,"TR-L-293","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,31627,"Citywide","","",2016,0]
["TR_Line_Future",294,197.923353279331,"TR-L-294","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,89099,"Citywide","","",2016,0]
["TR_Line_Future",295,171.79688101578799,"TR-L-295","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,77338,"Citywide","","",2016,0]
["TR_Line_Future",296,507.79350710781301,"TR-L-296","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,228593,"Citywide","","",2016,0]
["TR_Line_Future",297,238.04510679599301,"TR-L-297","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2020,107160,"Citywide","","",2016,0]
["TR_Line_Future",298,645.80120852390303,"TR-L-298","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,290719,"Citywide","","",2016,0]
["TR_Line_Future",299,648.25768367987303,"TR-L-299","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,291825,"Citywide","","",2016,0]
["TR_Line_Future",300,1053.23520705083,"TR-L-300","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,474133,"Citywide","","",2016,0]
["TR_Line_Future",301,105.097747891616,"TR-L-301","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,47312,"Citywide","","",2016,0]
["TR_Line_Future",302,85.0019631973028,"TR-L-302","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2017,2021,38265,"Citywide","","",2016,0]
["TR_Line_Future",303,203.87284629387901,"TR-L-303","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2017,2021,91777,"Citywide","","",2016,0]
["TR_Line_Future",304,148.52923080530499,"TR-L-304","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,66863,"Citywide","","",2016,0]
["TR_Line_Future",305,316.47545683888598,"TR-L-305","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2017,2021,142467,"Citywide","","",2016,0]
["TR_Line_Future",306,463.71012745531101,"TR-L-306","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,208748,"Citywide","","",2016,0]
["TR_Line_Future",307,264.01330527328003,"TR-L-307","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,118850,"Citywide","","",2016,0]
["TR_Line_Future",308,221.269888808025,"TR-L-308","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,99609,"Citywide","","",2016,0]
["TR_Line_Future",309,204.66417138009899,"TR-L-309","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2017,2021,92133,"Citywide","","",2016,0]
["TR_Line_Future",310,155.39463303299399,"TR-L-310","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,69954,"Citywide","","",2016,0]
["TR_Line_Future",311,542.50719967471196,"TR-L-311","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2017,2021,244220,"Citywide","","",2016,0]
["TR_Line_Future",312,158.805210172269,"TR-L-312","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2017,2021,71489,"Citywide","","",2016,0]
["TR_Line_Future",313,242.91125952349199,"TR-L-313","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,109351,"Citywide","","",2016,0]
["TR_Line_Future",314,353.58693883500899,"TR-L-314","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2017,2021,159174,"Citywide","","",2016,0]
["TR_Line_Future",315,285.041882973057,"TR-L-315","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2017,2021,128317,"Citywide","","",2016,0]
["TR_Line_Future",316,254.193228491838,"TR-L-316","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,114430,"Citywide","","",2016,0]
["TR_Line_Future",317,206.10262258061999,"TR-L-317","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2017,2021,92781,"Citywide","","",2016,0]
["TR_Line_Future",318,100.055056281548,"TR-L-318","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,45042,"Citywide","","",2016,0]
["TR_Line_Future",320,173.750886430604,"TR-L-320","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,78217,"Citywide","","",2016,0]
["TR_Line_Future",321,264.76045700051498,"TR-L-321","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,119187,"Citywide","","",2016,0]
["TR_Line_Future",323,229.771884143129,"TR-L-323","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,103436,"Citywide","","",2016,0]
["TR_Line_Future",330,478.54967987307498,"TR-L-330","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,215428,"Citywide","","",2016,0]
["TR_Line_Future",332,39.681795050634598,"TR-L-332","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2022,2026,17863,"Citywide","","",2016,0]
["TR_Line_Future",333,339.38456398794,"TR-L-333","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,152780,"Citywide","","",2016,0]
["TR_Line_Future",334,394.836034035534,"TR-L-334","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,177743,"Citywide","","",2016,0]
["TR_Line_Future",336,426.44050130594297,"TR-L-336","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,191970,"Citywide","","",2016,0]
["TR_Line_Future",337,319.98462388340999,"TR-L-337","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,144047,"Citywide","","",2016,0]
["TR_Line_Future",338,178.080731582309,"TR-L-338","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,80166,"Citywide","","",2016,0]
["TR_Line_Future",339,202.94625730800499,"TR-L-339","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2022,2026,91360,"Citywide","","",2016,0]
["TR_Line_Future",340,180.87372465563999,"TR-L-340","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,81424,"Citywide","","",2016,0]
["TR_Line_Future",341,207.335755859958,"TR-L-341","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,93336,"Citywide","","",2016,0]
["TR_Line_Future",342,168.559283025403,"TR-L-342","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,75880,"Citywide","","",2016,0]
["TR_Line_Future",345,520.43600189647896,"TR-L-345","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,117142,"Citywide","","",2016,0]
["TR_Line_Future",346,63.727212261248397,"TR-L-346","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2022,2026,14344,"Citywide","","",2016,0]
["TR_Line_Future",347,81.776048929013299,"TR-L-347","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2017,2021,18406,"Citywide","","",2016,0]
["TR_Line_Future",348,310.75267712399199,"TR-L-348","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2017,2021,69945,"Citywide","","",2016,0]
["TR_Line_Future",349,71.776002864579297,"TR-L-349","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2017,2021,16156,"Citywide","","",2016,0]
["TR_Line_Future",350,96.986653525092805,"TR-L-350","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2017,2021,21830,"Citywide","","",2016,0]
["TR_Line_Future",352,184.07973495059699,"TR-L-352","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,41433,"Citywide","","",2016,0]
["TR_Line_Future",353,247.17290590176299,"TR-L-353","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2017,2021,55635,"Citywide","","",2016,0]
["TR_Line_Future",354,69.011685444532702,"TR-L-354","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2017,2021,15533,"Citywide","","",2016,0]
["TR_Line_Future",356,260.90011590850003,"TR-L-356","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,58724,"Citywide","","",2016,0]
["TR_Line_Future",357,141.07215674540899,"TR-L-357","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,31753,"Citywide","","",2016,0]
["TR_Line_Future",358,96.920011021510604,"TR-L-358","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2022,2026,21815,"Citywide","","",2016,0]
["TR_Line_Future",359,199.87833558507899,"TR-L-359","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2022,2026,44989,"Citywide","","",2016,0]
["TR_Line_Future",361,52.971747150772003,"TR-L-361","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2022,2026,23846,"Citywide","","",2016,0]
["TR_Line_Future",362,164.19121280603099,"TR-L-362","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,73914,"Citywide","","",2016,0]
["TR_Line_Future",363,38.8582979196403,"TR-L-363","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2022,2026,17493,"Citywide","","",2016,0]
["TR_Line_Future",365,477.15329511691999,"TR-L-365","Cycleway","Upgrade 3m Off-Road Cycle Path",0,0,2022,2026,257759,"Citywide","","",2016,0]
["TR_Line_Future",366,133.67601059177801,"TR-L-366","Cycleway","New 3m Off-Road Cycle Path",0,0,2022,2026,72212,"Citywide","","",2016,0]
["TR_Line_Future",367,486.21221284357699,"TR-L-367","Cycleway","Upgrade 3m Off-Road Cycle Path",0,0,2022,2026,262653,"Citywide","","",2016,0]
["TR_Line_Future",368,724.43355376730995,"TR-L-368","Cycleway","New 3m Off-Road Cycle Path",0,0,2022,2026,391340,"Citywide","","",2016,0]
["TR_Line_Future",369,568.42314234227103,"TR-L-369","Cycleway","New 3m Off-Road Cycle Path",0,0,2022,2026,307063,"Citywide","","",2016,0]
["TR_Line_Future",370,408.60762702344903,"TR-L-370","Cycleway","Upgrade 3m Off-Road Cycle Path",0,0,2017,2021,220730,"Citywide","","",2016,0]
["TR_Line_Future",371,146.94267054135699,"TR-L-371","Cycleway","Upgrade 3m Off-Road Cycle Path",0,0,2017,2021,79379,"Citywide","","",2016,0]
["TR_Line_Future",372,656.47296930928997,"TR-L-372","Cycleway","New 3m Off-Road Cycle Path",0,0,2017,2021,354628,"Citywide","","",2016,0]
["TR_Line_Future",373,255.37147841277601,"TR-L-373","Cycleway","New 3m Off-Road Cycle Path",0,0,2022,2026,137951,"Citywide","","",2016,0]
["TR_Line_Future",374,308.71463340221402,"TR-L-374","Cycleway","Upgrade 3m Off-Road Cycle Path",0,0,2022,2026,166768,"Citywide","","",2016,0]
["TR_Line_Future",375,270.78828116003501,"TR-L-375","Cycleway","New 3m Off-Road Cycle Path",0,0,2022,2026,146279,"Citywide","","",2016,0]
["TR_Line_Future",376,1196.95795085502,"TR-L-376","Cycleway","Upgrade 3m Off-Road Cycle Path",0,0,2022,2026,646598,"Citywide","","",2016,0]
["TR_Line_Future",377,487.403365443224,"TR-L-377","Cycleway","New 3m Off-Road Cycle Path",0,0,2022,2026,263296,"Citywide","","",2016,0]
["TR_Line_Future",379,239.33357205408899,"TR-L-379","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,107740,"Citywide","","",2016,0]
["TR_Line_Future",382,585.84579689770896,"TR-L-382","Cycleway","New 3m Off-Road Cycle Path",0,0,2022,2026,316475,"Citywide","","",2016,0]
["TR_Line_Future",383,357.00701825006797,"TR-L-383","Cycleway","New 3m Off-Road Cycle Path",0,0,2022,2026,192856,"Citywide","","",2016,0]
["TR_Line_Future",384,377.75573495142299,"TR-L-384","Cycleway","Upgrade 3m Off-Road Cycle Path",0,0,2022,2026,204065,"Citywide","","",2016,0]
["TR_Line_Future",385,122.489299308235,"TR-L-385","Cycleway","Upgrade 3m Off-Road Cycle Path",0,0,2022,2026,66169,"Citywide","","",2016,0]
["TR_Line_Future",386,131.622169258643,"TR-L-386","Cycleway","Upgrade 3m Off-Road Cycle Path",0,0,2022,2026,71103,"Citywide","","",2016,0]
["TR_Line_Future",387,369.22890436977599,"TR-L-387","Cycleway","New 3m Off-Road Cycle Path",0,0,2017,2021,199459,"Citywide","","",2016,0]
["TR_Line_Future",388,650.95999223887895,"TR-L-388","Cycleway","New 3m Off-Road Cycle Path",0,0,2017,2021,351650,"Citywide","","",2016,0]
["TR_Line_Future",389,311.73350908008598,"TR-L-389","Cycleway","New 3m Off-Road Cycle Path",0,0,2017,2021,168399,"Citywide","","",2016,0]
["TR_Line_Future",390,74.257124739859506,"TR-L-390","Cycleway","Upgrade 3m Off-Road Cycle Path",0,0,2017,2021,40114,"Citywide","","",2016,0]
["TR_Line_Future",391,543.07448381310201,"TR-L-391","Cycleway","New 3m Cycle Boardwalk",0,0,2022,2026,293369,"Citywide","","",2016,0]
["TR_Line_Future",392,499.98960456160398,"TR-L-392","Cycleway","New 3m Off-Road Cycle Path",0,0,2017,2021,270096,"Citywide","","",2016,0]
["TR_Line_Future",393,334.88551479001399,"TR-L-393","Cycleway","Upgrade 3m Off-Road Cycle Path",0,0,2017,2021,180906,"Citywide","","",2016,0]
["TR_Line_Future",394,468.54678423227398,"TR-L-394","Cycleway","New 3m Off-Road Cycle Path",0,0,2017,2021,253110,"Citywide","","",2016,0]
["TR_Line_Future",395,603.064208809658,"TR-L-395","Cycleway","New 3m Off-Road Cycle Path",0,0,2022,2026,325776,"Citywide","","",2016,0]
["TR_Line_Future",396,551.73499916841399,"TR-L-396","Cycleway","New 3m Off-Road Cycle Path",0,0,2022,2026,298047,"Citywide","","",2016,0]
["TR_Line_Future",397,491.09839511424002,"TR-L-397","Cycleway","Upgrade 1.5m On-Road Cycle Lane",0,0,2022,2026,2855,"Citywide","","",2016,0]
["TR_Line_Future",398,4823.7977175444103,"TR-L-398","Cycleway","Upgrade 1.5m On-Road Cycle Lane",0,0,2022,2026,28042,"Citywide","","",2016,0]
["TR_Line_Future",399,1305.4854589832501,"TR-L-399","Cycleway","Upgrade 1.5m On-Road Cycle Lane",0,0,2022,2026,7589,"Citywide","","",2016,0]
["TR_Line_Future",400,2948.98582089922,"TR-L-400","Cycleway","Upgrade 1.5m On-Road Cycle Lane",0,0,2017,2021,17143,"Citywide","","",2016,0]
["TR_Line_Future",401,1785.84824070796,"TR-L-401","Cycleway","Upgrade 1.5m On-Road Cycle Lane",0,0,2017,2021,10381,"Citywide","","",2016,0]
["TR_Line_Future",402,1712.2627609569599,"TR-L-402","Cycleway","Upgrade 1.5m On-Road Cycle Lane",0,0,2017,2021,9954,"Citywide","","",2016,0]
["TR_Line_Future",403,3081.0915764558899,"TR-L-403","Cycleway","Upgrade 1.5m On-Road Cycle Lane",0,0,2017,2021,17911,"Citywide","","",2016,0]
["TR_Line_Future",404,396.69172512860598,"TR-L-404","Cycleway","Upgrade 1.5m On-Road Cycle Lane",0,0,2022,2026,2306,"Citywide","","",2016,0]
["TR_Line_Future",405,332.90545030961698,"TR-L-405","Cycleway","Upgrade 1.5m On-Road Cycle Lane",0,0,2022,2026,1935,"Citywide","","",2016,0]
["TR_Line_Future",407,511.47820817748698,"TR-L-407","Cycleway","Upgrade 1.5m On-Road Cycle Lane",0,0,2022,2026,2973,"Citywide","","",2016,0]
["TR_Line_Future",408,1100.08870944308,"TR-L-408","Cycleway","Upgrade 1.5m On-Road Cycle Lane",0,0,2022,2026,6395,"Citywide","","",2016,0]
["TR_Line_Future",409,749.39102575137997,"TR-L-409","Cycleway","Upgrade 1.5m On-Road Cycle Lane",0,0,2022,2026,4356,"Citywide","","",2016,0]
["TR_Line_Future",410,241.57312308273501,"TR-L-410","Cycleway","Upgrade 1.5m On-Road Cycle Lane",0,0,2022,2026,1404,"Citywide","","",2016,0]
["TR_Line_Future",411,257.417634440303,"TR-L-411","Cycleway","Upgrade 1.5m On-Road Cycle Lane",0,0,2022,2026,1496,"Citywide","","",2016,0]
["TR_Line_Future",412,1540.60571421693,"TR-L-412","Cycleway","Upgrade 1.5m On-Road Cycle Lane",0,0,2022,2026,8956,"Citywide","","",2016,0]
["TR_Line_Future",413,660.27491780047899,"TR-L-413","Cycleway","Upgrade 1.5m On-Road Cycle Lane",0,0,2022,2026,3838,"Citywide","","",2016,0]
["TR_Line_Future",414,2677.7128732915899,"TR-L-414","Cycleway","Upgrade 1.5m On-Road Cycle Lane",0,0,2022,2026,15566,"Citywide","","",2016,0]
["TR_Line_Future",415,23.515336906181201,"TR-L-415","Cycleway","Upgrade 0m Cycle Bridge",0,0,2022,2026,180067,"Citywide","","",2016,0]
["TR_Line_Future",416,1624.9300836623199,"TR-L-416","Cycleway","Upgrade 2m On-Road Cycle Lane",0,0,2017,2021,9446,"Citywide","","",2016,0]
["TR_Line_Future",417,1408.2453761893501,"TR-L-417","Cycleway","Upgrade 2m On-Road Cycle Lane",0,0,2017,2021,8186,"Citywide","","",2016,0]
["TR_Line_Future",418,1157.6882072803,"TR-L-418","Cycleway","Upgrade 2m On-Road Cycle Lane",0,0,2017,2021,6730,"Citywide","","",2016,0]
["TR_Line_Future",419,268.31747290145302,"TR-L-419","Cycleway","Upgrade 2m On-Road Cycle Lane",0,0,2017,2021,1560,"Citywide","","",2016,0]
["TR_Line_Future",420,464.49310701269599,"TR-L-420","Cycleway","Upgrade 2m On-Road Cycle Lane",0,0,2017,2021,2700,"Citywide","","",2016,0]
["TR_Line_Future",421,231.77344932304501,"TR-L-421","Cycleway","Upgrade 2m On-Road Cycle Lane",0,0,2017,2021,1347,"Citywide","","",2016,0]
["TR_Line_Future",422,2910.58094368511,"TR-L-422","Cycleway","Upgrade 2m On-Road Cycle Lane",0,0,2017,2021,16920,"Citywide","","",2016,0]
["TR_Line_Future",423,1598.7526305853401,"TR-L-423","Cycleway","Upgrade 2m On-Road Cycle Lane",0,0,2017,2021,1440538,"Citywide","","",2016,0]
["TR_Line_Future",425,1836.72152107191,"TR-L-425","Cycleway","Upgrade 2m On-Road Cycle Lane",0,0,2017,2021,10677,"Citywide","","",2016,0]
["TR_Line_Future",426,1758.8468719295699,"TR-L-426","Cycleway","Upgrade 2m On-Road Cycle Lane",0,0,2017,2021,10224,"Citywide","","",2016,0]
["TR_Line_Future",427,1089.02658262054,"TR-L-427","Cycleway","Upgrade 2m On-Road Cycle Lane",0,0,2017,2021,6331,"Citywide","","",2016,0]
["TR_Line_Future",428,414.46827348835097,"TR-L-428","Cycleway","Upgrade 2m On-Road Cycle Lane",0,0,2017,2021,2409,"Citywide","","",2016,0]
["TR_Line_Future",429,611.73865120556798,"TR-L-429","Cycleway","Upgrade 2m On-Road Cycle Lane",0,0,2017,2021,3556,"Citywide","","",2016,0]
["TR_Line_Future",430,358.96537376391501,"TR-L-430","Cycleway","Upgrade 2m On-Road Cycle Lane",0,0,2017,2021,2087,"Citywide","","",2016,0]
["TR_Line_Future",431,398.22295631364801,"TR-L-431","Cycleway","Upgrade 2m On-Road Cycle Lane",0,0,2017,2021,2315,"Citywide","","",2016,0]
["TR_Line_Future",432,435.64456535691602,"TR-L-432","Cycleway","Upgrade 2m On-Road Cycle Lane",0,0,2017,2021,2532,"Citywide","","",2016,0]
["TR_Line_Future",433,364.66239227528399,"TR-L-433","Cycleway","Upgrade 2m On-Road Cycle Lane",0,0,2017,2021,2120,"Citywide","","",2016,0]
["TR_Line_Future",434,631.68789500140304,"TR-L-434","Cycleway","Upgrade 2m On-Road Cycle Lane",0,0,2017,2021,3672,"Citywide","","",2016,0]
["TR_Line_Future",435,1123.8639529326199,"TR-L-435","Cycleway","Upgrade 2m On-Road Cycle Lane",0,0,2017,2021,6533,"Citywide","","",2016,0]
["TR_Line_Future",436,624.075647590259,"TR-L-436","Cycleway","Upgrade 2m On-Road Cycle Lane",0,0,2017,2021,3628,"Citywide","","",2016,0]
["TR_Line_Future",437,1103.5025819186201,"TR-L-437","Cycleway","Upgrade 2m On-Road Cycle Lane",0,0,2017,2021,6415,"Citywide","","",2016,0]
["TR_Line_Future",438,1343.4764293297601,"TR-L-438","Cycleway","Upgrade 2m On-Road Cycle Lane",0,0,2017,2021,7810,"Citywide","","",2016,0]
["TR_Line_Future",439,634.97908764892998,"TR-L-439","Cycleway","Upgrade 2m On-Road Cycle Lane",0,0,2017,2021,3691,"Citywide","","",2016,0]
["TR_Line_Future",441,201.31758474937399,"TR-L-441","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,90627,"Citywide","","",2016,0]
["TR_Line_Future",442,489.17620753914503,"TR-L-442","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2017,2021,220212,"Citywide","","",2016,0]
["TR_Line_Future",443,883.70013595800003,"TR-L-443","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,198907,"Citywide","","",2016,0]
["TR_Line_Future",444,272.49875313148902,"TR-L-444","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,61335,"Citywide","","",2016,0]
["TR_Line_Future",445,1921.1254127519301,"TR-L-445","Cycleway","Upgrade 2m On-Road Cycle Lane",0,0,2017,2021,11168,"Citywide","","",2016,0]
["TR_Line_Future",446,2325.5375863731401,"TR-L-446","Cycleway","Upgrade 2m On-Road Cycle Lane",0,0,2017,2021,13519,"Citywide","","",2016,0]
["TR_Line_Future",448,473.299771774828,"TR-L-448","Cycleway","New 2.5m Off-Road Cycle Path",0,0,2022,2026,213065,"Citywide","","",2016,0]
["TR_Line_Future",449,221.73798002307899,"TR-L-449","Cycleway","Upgrade 2m On-Road Cycle Lane",0,0,2022,2026,1289,"Citywide","","",2016,0]
["TR_Line_Future",450,300.99880482508303,"TR-L-450","Cycleway","Upgrade 2m On-Road Cycle Lane",0,0,2022,2026,1750,"Citywide","","",2016,0]
["TR_Line_Future",451,1351.1387713772399,"TR-L-451","Cycleway","Upgrade 2m On-Road Cycle Lane",0,0,2022,2026,7854,"Citywide","","",2016,0]
["TR_Line_Future",452,297.500058478889,"TR-L-452","Cycleway","Upgrade 2m On-Road Cycle Lane",0,0,2022,2026,1729,"Citywide","","",2016,0]
["TR_Line_Future",453,490.54405020810498,"TR-L-453","Cycleway","Upgrade 2m On-Road Cycle Lane",0,0,2022,2026,2852,"Citywide","","",2016,0]
["TR_Line_Future",454,23.303514630851499,"TR-L-454","Cycleway","New 2.5m Cycle Boardwalk",0,0,2022,2026,104905,"Citywide","","",2016,0]
["TR_Line_Future",457,2168.8190858269199,"TR-L-457","Cycleway","Upgrade 2m On-Road Cycle Lane",0,0,2017,2021,1953730,"Citywide","","",2016,0]
["TR_Line_Future",458,647.88488634473197,"TR-L-458","Cycleway","Upgrade 2m On-Road Cycle Lane",0,0,2017,2021,585219,"Citywide","","",2016,0]
["TR_Line_Future",459,908.53873358067005,"TR-L-459","Cycleway","Upgrade 2m On-Road Cycle Lane",0,0,2017,2021,810303,"Citywide","","",2016,0]
["TR_Line_Future",460,819.00354133954295,"TR-L-460","Cycleway","Upgrade 2m On-Road Cycle Lane",0,0,2022,2026,738276,"Citywide","","",2016,0]
["TR_Line_Future",461,1449.3982379495401,"TR-L-461","Cycleway","Upgrade 2m On-Road Cycle Lane",0,0,2022,2026,1305488,"Citywide","","",2016,0]
["TR_Line_Future",462,314.30047975579203,"TR-L-462","Cycleway","Upgrade 2m On-Road Cycle Lane",0,0,2017,2021,270101,"Citywide","","",2016,0]
["TR_Line_Future",463,1596.35128106197,"TR-L-463","Cycleway","Upgrade 2m On-Road Cycle Lane",0,0,2017,2021,1440538,"Citywide","","",2016,0]
["TR_Line_Future",464,815.79194592017996,"TR-L-464","Cycleway","Upgrade 2m On-Road Cycle Lane",0,0,2017,2021,733774,"Citywide","","",2016,0]
["TR_Line_Future",465,1442.5319090436999,"TR-L-465","Cycleway","Upgrade 2m On-Road Cycle Lane",0,0,2022,2026,8386,"Citywide","","",2016,0]
["TR_Line_Future",466,1126.2191280084,"TR-L-466","Cycleway","Upgrade 2m On-Road Cycle Lane",0,0,2022,2026,6547,"Citywide","","",2016,0]
["TR_Line_Future",468,4530.4670287774097,"TR-L-468","Cycleway","Upgrade 2m On-Road Cycle Lane",0,0,2022,2026,4051514,"Citywide","","",2016,0]
["TR_Line_Future",469,3028.5804042673299,"TR-L-469","Cycleway","Upgrade 1.5m On-Road Cycle Lane",0,0,2022,2026,17606,"Citywide","","",2016,0]
["TR_Line_Future",470,2967.4683395848101,"TR-L-470","Cycleway","Upgrade 1.5m On-Road Cycle Lane",0,0,2022,2026,17250,"Citywide","","",2016,0]
["TR_Line_Future",471,7824.3766135156302,"TR-L-471","Cycleway","Upgrade 1.5m On-Road Cycle Lane",0,0,2022,2026,45484,"Citywide","","",2016,0]
["TR_Line_Future",472,2151.2417791160301,"TR-L-472","Cycleway","Upgrade 1.5m On-Road Cycle Lane",0,0,2022,2026,1935723,"Citywide","","",2016,0]
["TR_Line_Future",473,553.44177314840897,"TR-L-473","Cycleway","New 1.5m On-Road Cycle Lane",0,0,2022,2026,495185,"Citywide","","",2016,0]
["TR_Line_Future",474,664.15115450579003,"TR-L-474","Cycleway","Upgrade 2.5m Off-Road Cycle Path",0,0,2022,2026,149490,"Citywide","","",2016,0]

{"sheet":"PA_FutureAssets","index":13,"n_rows":279,"n_cols":16,"rows_kept":279,"cut":false,"hidden":true,"merged":[]}
["FC_Name","OID","ShapeDimension","ItemId","ItemType","Description","LandTiming","LandCost","WorksTiming","WorksTimingEnd","WorksCost","AptGroup","MapSheetNo","ProjectName","ValueYear","Subsidy"]
["PA_Point_Future",595,0,"5001","Park Embellishment","ALEXANDRA HILLS - ACKWORTH PLACE PARK UPGRADE",0,0,2031,2031,14159,"2-Local","","",2016,0]
["PA_Point_Future",596,0,"5003","Park Embellishment","WELLINGTON POINT - ALLENBY ROAD PARK UPGRADE",0,0,2031,2031,181230,"1-Local","","",2016,0]
["PA_Point_Future",597,0,"5005","Park Embellishment","ALEXANDRA HILLS - BABIANA STREET PARK UPGRADE",0,0,2027,2027,44600,"1-Local","","",2016,0]
["PA_Point_Future",598,0,"5006","Park Embellishment","ALEXANDRA HILLS - BELLINI COURT PARK UPGRADE",0,0,2031,2031,18406,"2-Local","","",2016,0]
["PA_Point_Future",599,0,"5008","Park Embellishment","ALEXANDRA HILLS - BURWOOD ROAD PARK UPGRADE",0,0,2031,2031,18406,"2-Local","","",2016,0]
["PA_Point_Future",600,0,"5010","Park Embellishment","ALEXANDRA HILLS - CHIPPING DRIVE PARK UPGRADE",0,0,2031,2031,48847,"2-Local","","",2016,0]
["PA_Point_Future",601,0,"5011","Park Embellishment","ALEXANDRA HILLS - CROTONA ROAD EAST PARK UPGRADE",0,0,2031,2031,60174,"2-Local","","",2016,0]
["PA_Point_Future",602,0,"5020","Park Embellishment","ALEXANDRA HILLS - COOLNWYNPIN CREEK CORRIDOR - GLOVER CROTONA LINK UPGRADE",0,0,2031,2031,241405,"2-Local","","",2016,0]
["PA_Point_Future",603,0,"5021","Park Embellishment","ALEXANDRA HILLS - GLOVER DRIVE PARK UPGRADE",0,0,2031,2031,14159,"2-Local","","",2016,0]
["PA_Point_Future",604,0,"5023","Park Embellishment","ALEXANDRA HILLS - HANOVER DRIVE PARK UPGRADE",0,0,2031,2031,714303,"2-District","","",2016,0]
["PA_Point_Future",605,0,"5024","Park Embellishment","ALEXANDRA HILLS - HEFFERNAN ROAD PARK UPGRADE",0,0,2031,2031,193265,"2-Local","","",2016,0]
["PA_Point_Future",606,0,"5025","Park Embellishment","ALEXANDRA HILLS - HYDE COURT PARK UPGRADE",0,0,2027,2027,4248,"2-Local","","",2016,0]
["PA_Point_Future",607,0,"5027","Park Embellishment","ALEXANDRA HILLS - JASPER STREET PARK UPGRADE",0,0,2031,2031,123180,"1-Local","","",2016,0]
["PA_Point_Future",608,0,"5032","Park Embellishment","ALEXANDRA HILLS - MCDONALD DRAINAGE RESERVE UPGRADE",0,0,2031,2031,249192,"1-Local","","",2016,0]
["PA_Point_Future",609,0,"5035","Park Embellishment","ALEXANDRA HILLS - O'GORMAN STREET PARK UPGRADE",0,0,2031,2031,370248,"2-Local","","",2016,0]
["PA_Point_Future",610,0,"5038","Park Embellishment","ALEXANDRA HILLS - PRINCETON AVENUE PARK UPGRADE",0,0,2027,2027,60174,"1-Local","","",2016,0]
["PA_Point_Future",611,0,"5041","Park Embellishment","ALEXANDRA HILLS - REDRUTH ROAD DRAINAGE RESERVE UPGRADE",0,0,2031,2031,249192,"2-Local","","",2016,0]
["PA_Point_Future",612,0,"5043","Park Embellishment","ALEXANDRA HILLS - SEVENOAKS STREET PARK UPGRADE",0,0,2031,2031,402105,"2-Local","","",2016,0]
["PA_Point_Future",613,0,"5044","Park Embellishment","ALEXANDRA HILLS - SNOWDON STREET PARK UPGRADE",0,0,2027,2027,14159,"1-Local","","",2016,0]
["PA_Point_Future",614,0,"5045","Park Embellishment","ALEXANDRA HILLS - SUSSEX STREET PARK UPGRADE",0,0,2031,2031,263351,"2-Local","","",2016,0]
["PA_Point_Future",615,0,"5046","Park Embellishment","ALEXANDRA HILLS - VALANTINE PARK UPGRADE",0,0,2022,2022,710763,"1-District","","",2016,0]
["PA_Point_Future",616,0,"5048","Park Embellishment","ALEXANDRA HILLS - WIMBORNE ROAD PARK UPGRADE",0,0,2026,2026,579796,"2-District","","",2016,0]
["PA_Point_Future",617,0,"5049","Park Embellishment","ALEXANDRA HILLS - WINDEMERE ROAD PARK UPGRADE",0,0,2022,2022,505463,"2-District","","",2016,0]
["PA_Point_Future",618,0,"5051","Park Embellishment","ALEXANDRA HILLS - WORKINGTON STREET PARK UPGRADE",0,0,2027,2027,60174,"2-Local","","",2016,0]
["PA_Point_Future",619,0,"5053","Park Embellishment","AMITY POINT - AMITY POINT RECREATION RESERVE UPGRADE",0,0,2027,2027,56635,"Citywide","","",2016,0]
["PA_Point_Future",620,0,"5061","Park Embellishment","BIRKDALE - BAILEY ROAD PARK UPGRADE",0,0,2022,2022,755363,"1-District","","",2016,0]
["PA_Point_Future",621,0,"5064","Park Embellishment","BIRKDALE - BATH STREET PARK UPGRADE",0,0,2031,2031,44600,"1-Local","","",2016,0]
["PA_Point_Future",622,0,"5069","Park Embellishment","BIRKDALE - BYNG ROAD PARK UPGRADE",0,0,2031,2031,283173,"1-Local","","",2016,0]
["PA_Point_Future",623,0,"5075","Park Embellishment","BIRKDALE - CREEK ROAD PARK UPGRADE",0,0,2031,2031,253439,"1-Local","","",2016,0]
["PA_Point_Future",624,0,"5079","Park Embellishment","BIRKDALE - FUCHSIA CLOSE PARK UPGRADE",0,0,2031,2031,18406,"1-Local","","",2016,0]
["PA_Point_Future",625,0,"5083","Park Embellishment","BIRKDALE - GOODGE COURT PARK UPGRADE",0,0,2027,2027,104774,"1-Local","","",2016,0]
["PA_Point_Future",626,0,"5087","Park Embellishment","BIRKDALE - JUANITA STREET PARK UPGRADE",0,0,2027,2027,249192,"1-Local","","",2016,0]
["PA_Point_Future",627,0,"5089","Park Embellishment","BIRKDALE - JUDY HOLT RECREATION RESERVE UPGRADE",0,0,2021,2021,1886189,"Citywide","","",2016,0]
["PA_Point_Future",628,0,"5090","Park Embellishment","BIRKDALE - LACHLAN STREET PARK UPGRADE",0,0,2027,2027,70793,"1-District","","",2016,0]
["PA_Point_Future",629,0,"5092","Park Embellishment","BIRKDALE - LEICESTER STREET PARK UPGRADE",0,0,2031,2031,60174,"1-Local","","",2016,0]
["PA_Point_Future",630,0,"5095","Park Embellishment","BIRKDALE - LOBELIA STREET PARK UPGRADE",0,0,2031,2031,60174,"1-Local","","",2016,0]
["PA_Point_Future",631,0,"5104","Park Embellishment","WELLINGTON POINT - NELSON ROAD PARK UPGRADE",0,0,2031,2031,14159,"1-Local","","",2016,0]
["PA_Point_Future",632,0,"5106","Park Embellishment","BIRKDALE - PEDWELL PLACE PARK UPGRADE",0,0,2031,2031,44600,"1-Local","","",2016,0]
["PA_Point_Future",633,0,"5108","Park Embellishment","BIRKDALE - PISTACHIO COURT PARK UPGRADE",0,0,2031,2031,205300,"1-Local","","",2016,0]
["PA_Point_Future",634,0,"5111","Park Embellishment","BIRKDALE - ROBINSON PARK UPGRADE",0,0,2027,2027,4248,"1-Local","","",2016,0]
["PA_Point_Future",635,0,"5114","Park Embellishment","BIRKDALE - SUNNYBAY DRIVE PARK UPGRADE",0,0,2031,2031,134507,"1-Local","","",2016,0]
["PA_Point_Future",636,0,"5118","Park Embellishment","WELLINGTON POINT - THREE PADDOCKS PARK UPGRADE",0,0,2031,2031,488473,"1-District","","",2016,0]
["PA_Point_Future",637,0,"5119","Park Embellishment","BIRKDALE - TULIPWOOD DRIVE PARK UPGRADE",0,0,2031,2031,253439,"1-Local","","",2016,0]
["PA_Point_Future",638,0,"5120","Park Embellishment","BIRKDALE - TULLOCH DRIVE PARK UPGRADE",0,0,2031,2031,60174,"1-Local","","",2016,0]
["PA_Point_Future",639,0,"5123","Park Embellishment","BIRKDALE - TINGALPA CREEK CORRIDOR - WHITEHALL AVENUE UPGRADE",0,0,2031,2031,263351,"1-Local","","",2016,0]
["PA_Point_Future",640,0,"5124","Park Embellishment","BIRKDALE - WILLIAM EICKENLOFF PARK UPGRADE",0,0,2031,2031,60174,"1-Local","","",2016,0]
["PA_Point_Future",641,0,"5125","Park Embellishment","BIRKDALE - WILLIAM TAYLOR MEMORIAL PARK UPGRADE",0,0,2027,2027,161408,"1-Local","","",2016,0]
["PA_Point_Future",642,0,"5128","Park Embellishment","BIRKDALE - WREN COURT PARK UPGRADE",0,0,2031,2031,104774,"1-Local","","",2016,0]
["PA_Point_Future",643,0,"5131","Park Embellishment","CAPALABA - GUNDAGAI DRIVE PARK UPGRADE",0,0,2031,2031,518914,"2-Local","","",2016,0]
["PA_Point_Future",644,0,"5132","Park Embellishment","CAPALABA - BLARNEY STREET PARK UPGRADE",0,0,2027,2027,60174,"2-Local","","",2016,0]
["PA_Point_Future",645,0,"5133","Park Embellishment","CAPALABA - BOWEN STREET PARK UPGRADE",0,0,2027,2027,60174,"1-Local","","",2016,0]
["PA_Point_Future",646,0,"5134","Park Embellishment","CAPALABA - BROSNAN DRIVE PARK UPGRADE",0,0,2031,2031,449537,"2-District","","",2016,0]
["PA_Point_Future",647,0,"5138","Park Embellishment","CAPALABA - CAPALABA REGIONAL PARK UPGRADE",0,0,2029,2029,264058,"Citywide","","",2016,0]
["PA_Point_Future",648,0,"5139","Park Embellishment","CAPALABA - CHANTELLE COURT PARK UPGRADE",0,0,2031,2031,63006,"2-Local","","",2016,0]
["PA_Point_Future",649,0,"5146","Park Embellishment","CAPALABA - CROTONA ROAD WEST PARK UPGRADE",0,0,2031,2031,148666,"2-Local","","",2016,0]
["PA_Point_Future",650,0,"5156","Park Embellishment","CAPALABA - HOWLETTS ROAD PARK UPGRADE",0,0,2027,2027,147958,"2-Local","","",2016,0]
["PA_Point_Future",651,0,"5158","Park Embellishment","CAPALABA - JACARANDA ROAD PARK UPGRADE",0,0,2027,2027,14159,"2-Local","","",2016,0]
["PA_Point_Future",652,0,"5159","Park Embellishment","CAPALABA - JOHN FREDERICK PARK UPGRADE",0,0,2027,2027,846394,"Citywide","","",2016,0]
["PA_Point_Future",653,0,"5161","Park Embellishment","CAPALABA - JUPITER STREET PARK UPGRADE",0,0,2027,2027,249192,"2-Local","","",2016,0]
["PA_Point_Future",654,0,"5166","Park Embellishment","CAPALABA - KRIMMER PLACE PARK UPGRADE",0,0,2031,2031,104774,"2-Local","","",2016,0]
["PA_Point_Future",655,0,"5167","Park Embellishment","CAPALABA - LAWLOR RESERVE UPGRADE",0,0,2027,2027,60174,"2-Local","","",2016,0]
["PA_Point_Future",656,0,"5168","Park Embellishment","CAPALABA - LITTLE KILLARNEY PARK UPGRADE",0,0,2027,2027,18406,"2-Local","","",2016,0]
["PA_Point_Future",657,0,"5172","Park Embellishment","CAPALABA - COOLNWYNPIN CREEK CORRIDOR - MACQUARIE STREET UPGRADE",0,0,2027,2027,60174,"2-Local","","",2016,0]
["PA_Point_Future",658,0,"5174","Park Embellishment","CAPALABA - MCTAGGART STREET PARK UPGRADE",0,0,2031,2031,44600,"2-Local","","",2016,0]
["PA_Point_Future",659,0,"5177","Park Embellishment","CAPALABA - NANGANDO STREET PARK UPGRADE",0,0,2027,2027,63006,"2-Local","","",2016,0]
["PA_Point_Future",660,0,"5179","Park Embellishment","CAPALABA - QUENTIN STREET ROAD RESERVE UPGRADE",0,0,2027,2027,60174,"2-Local","","",2016,0]
["PA_Point_Future",661,0,"5180","Park Embellishment","CAPALABA - REDLANDS INDIGISCAPES CENTRE UPGRADE",0,0,2031,2031,4248,"Citywide","","",2016,0]
["PA_Point_Future",662,0,"5190","Park Embellishment","CAPALABA - TAURIS ROAD PARK UPGRADE",0,0,2027,2027,314322,"2-Local","","",2016,0]
["PA_Point_Future",663,0,"5192","Park Embellishment","CAPALABA - WENTWORTH DRIVE PARK UPGRADE",0,0,2027,2027,799963,"2-District","","",2016,0]
["PA_Point_Future",664,0,"5194","Park Embellishment","CAPALABA - WINTER MEMORIAL PARK UPGRADE",0,0,2027,2027,4248,"2-Local","","",2016,0]
["PA_Point_Future",665,0,"5209","Park Embellishment","CLEVELAND - BLOOMFIELD STREET PARK UPGRADE",0,0,2027,2027,31149,"3-Local","","",2016,0]
["PA_Point_Future",666,0,"5217","Park Embellishment","CLEVELAND - CLEVELAND POINT RECREATION RESERVE UPGRADE",0,0,2018,2018,31149,"Citywide","","",2016,0]
["PA_Point_Future",667,0,"5226","Park Embellishment","CLEVELAND - DONALD SIMPSON PARK UPGRADE",0,0,2027,2027,4248,"3-Local","","",2016,0]
["PA_Point_Future",668,0,"5230","Park Embellishment","CLEVELAND - G J WALTER PARK UPGRADE",0,0,2027,2027,53803,"3-District","","",2016,0]
["PA_Point_Future",669,0,"5232","Park Embellishment","CLEVELAND - GOLEBY ESPLANADE FORESHORE UPGRADE",0,0,2031,2031,60174,"3-Local","","",2016,0]
["PA_Point_Future",670,0,"5234","Park Embellishment","CLEVELAND - HAGGUP STREET PARK UPGRADE",0,0,2027,2027,266890,"3-Local","","",2016,0]
["PA_Point_Future",671,0,"5237","Park Embellishment","CLEVELAND - HENRY ZIEGENFUSZ PARK UPGRADE",0,0,2020,2020,1110711,"Citywide","","",2016,0]
["PA_Point_Future",672,0,"5240","Park Embellishment","CLEVELAND - JANLAW STREET PARK UPGRADE",0,0,2027,2027,60174,"3-Local","","",2016,0]
["PA_Point_Future",673,0,"5247","Park Embellishment","CLEVELAND - LINEAR - ROTARY PARK UPGRADE",0,0,2031,2031,74333,"3-Local","","",2016,0]
["PA_Point_Future",674,0,"5249","Park Embellishment","CLEVELAND - LONG STREET PARK UPGRADE",0,0,2027,2027,56635,"3-Local","","",2016,0]
["PA_Point_Future",675,0,"5261","Park Embellishment","CLEVELAND - NANDEEBIE PARK UPGRADE",0,0,2027,2027,181230,"3-Local","","",2016,0]
["PA_Point_Future",676,0,"5265","Park Embellishment","CLEVELAND - OYSTER POINT PARK UPGRADE",0,0,2027,2027,179815,"3-Local","","",2016,0]
["PA_Point_Future",677,0,"5272","Park Embellishment","CLEVELAND - RABY BAY FORESHORE PARK UPGRADE",0,0,2031,2031,511127,"3-District","","",2016,0]
["PA_Point_Future",678,0,"5274","Park Embellishment","ORMISTON - RABY ESPLANADE PARK UPGRADE",0,0,2019,2019,547939,"3-Local","","",2016,0]
["PA_Point_Future",679,0,"5275","Park Embellishment","CLEVELAND - RABY BAY BOULEVARD PARK UPGRADE",0,0,2031,2031,152913,"3-District","","",2016,0]
["PA_Point_Future",680,0,"5277","Park Embellishment","CLEVELAND - SCOTT STREET PARK UPGRADE",0,0,2027,2027,4248,"3-Local","","",2016,0]
["PA_Point_Future",681,0,"5289","Park Embellishment","CLEVELAND - SUNSHINE DRIVE PARK UPGRADE",0,0,2031,2031,104774,"3-Local","","",2016,0]
["PA_Point_Future",682,0,"5296","Park Embellishment","CLEVELAND - VASSI CONCORD PARK UPGRADE",0,0,2027,2027,60174,"3-Local","","",2016,0]
["PA_Point_Future",683,0,"5303","Park Embellishment","CLEVELAND - WELLINGTON STREET PARK UPGRADE",0,0,2020,2020,723506,"3-Local","","",2016,0]
["PA_Point_Future",684,0,"5305","Park Embellishment","CLEVELAND - WILLIAM ROSS PARK UPGRADE",0,0,2027,2027,89907,"3-Local","","",2016,0]
["PA_Point_Future",685,0,"5313","Park Embellishment","COOCHIEMUDLO ISLAND - FLINDERS FORESHORE UPGRADE",0,0,2029,2029,132383,"6-Local","","",2016,0]
["PA_Point_Future",686,0,"5314","Park Embellishment","WELLINGTON POINT - HAROLD & ENID BROWN PARK UPGRADE",0,0,2031,2031,249192,"1-Local","","",2016,0]
["PA_Point_Future",687,0,"5315","Park Embellishment","COOCHIEMUDLO ISLAND - LAURIE BURNS RECREATION RESERVE UPGRADE",0,0,2029,2029,414229,"6-District","","",2016,0]
["PA_Point_Future",688,0,"5319","Park Embellishment","COOCHIEMUDLO ISLAND - PIONEER PARK (COOCHIE) UPGRADE",0,0,2019,2019,239281,"Citywide","","",2016,0]
["PA_Point_Future",689,0,"5320","Park Embellishment","DUNWICH - BARTON STREET PARK UPGRADE",0,0,2029,2029,14159,"6-Local","","",2016,0]
["PA_Point_Future",690,0,"5321","Park Embellishment","DUNWICH - BOB WILSON PARK UPGRADE",0,0,2029,2029,14159,"6-Local","","",2016,0]
["PA_Point_Future",691,0,"5336","Park Embellishment","KARRAGARRA ISLAND - KARRAGARRA ISLAND COMMUNITY PARK UPGRADE",0,0,2029,2029,44600,"6-Local","","",2016,0]
["PA_Point_Future",692,0,"5337","Park Embellishment","KARRAGARRA ISLAND - KARRAGARRA ISLAND FORESHORE (NORTH) UPGRADE",0,0,2026,2026,249192,"6-Local","","",2016,0]
["PA_Point_Future",693,0,"5340","Park Embellishment","KARRAGARRA ISLAND - KARRAGARRA ISLAND URBAN HABITAT UPGRADE",0,0,2026,2026,60174,"6-Local","","",2016,0]
["PA_Point_Future",694,0,"5350-16","Park Embellishment","LAMB ISLAND - PIONEER PARK (LAMB) UPGRADE",0,0,2021,2021,1127735,"6-District","","",2016,0]
["PA_Point_Future",695,0,"5350-21","Park Embellishment","LAMB ISLAND - PIONEER PARK (LAMB) UPGRADE",0,0,2026,2026,134507,"6-District","","",2016,0]
["PA_Point_Future",696,0,"5351","Park Embellishment","MACLEAY ISLAND - COAST ROAD FORESHORE UPGRADE",0,0,2029,2029,204592,"6-Local","","",2016,0]
["PA_Point_Future",697,0,"5353","Park Embellishment","MACLEAY ISLAND - CORROBOREE PLACE PARK UPGRADE",0,0,2022,2022,115393,"6-Local","","",2016,0]
["PA_Point_Future",698,0,"5356","Park Embellishment","MACLEAY ISLAND - DALPURA STREET ROAD RESERVE UPGRADE",0,0,2029,2029,87784,"6-Local","","",2016,0]
["PA_Point_Future",699,0,"5361","Park Embellishment","MACLEAY ISLAND - PAT'S PARK UPGRADE",0,0,2029,2029,60174,"Citywide","","",2016,0]
["PA_Point_Future",700,0,"5365","Park Embellishment","MACLEAY ISLAND - TINGARA BOAT CLUB UPGRADE",0,0,2029,2029,28317,"6-Local","","",2016,0]
["PA_Point_Future",701,0,"5367","Park Embellishment","MOUNT COTTON - MOUNT COTTON COMMUNITY PARK UPGRADE",0,0,2021,2021,4296437,"Citywide","","",2016,0]
["PA_Point_Future",702,0,"5374","Park Embellishment","MOUNT COTTON - ORCHID DRIVE PARK UPGRADE",0,0,2031,2031,60174,"5-Local","","",2016,0]
["PA_Point_Future",703,0,"5380","Park Embellishment","MOUNT COTTON - SEEANA DRIVE PARK UPGRADE",0,0,2031,2031,44600,"5-Local","","",2016,0]
["PA_Point_Future",704,0,"5382","Park Embellishment","MOUNT COTTON - VALLEY WAY DRAINAGE RESERVE UPGRADE",0,0,2022,2022,60174,"5-Local","","",2016,0]
["PA_Point_Future",705,0,"5383","Park Embellishment","ORMISTON - HILLIARDS CREEK CORRIDOR - STEVENS PLACE UPGRADE",0,0,2031,2031,105482,"3-Local","","",2016,0]
["PA_Point_Future",706,0,"5392","Park Embellishment","ORMISTON - GRAY PARK UPGRADE",0,0,2031,2031,44600,"3-Local","","",2016,0]
["PA_Point_Future",707,0,"5395","Park Embellishment","ORMISTON - HILLIARDS CREEK CORRIDOR - FELLMONGER PARK UPGRADE",0,0,2031,2031,208840,"3-Local","","",2016,0]
["PA_Point_Future",708,0,"5414","Park Embellishment","POINT LOOKOUT - ENDEAVOUR PARK UPGRADE",0,0,2029,2029,60174,"6-Local","","",2016,0]
["PA_Point_Future",709,0,"5416","Park Embellishment","POINT LOOKOUT - HEADLAND PARK UPGRADE",0,0,2019,2019,72209,"6-Local","","",2016,0]
["PA_Point_Future",710,0,"5421","Park Embellishment","POINT LOOKOUT - POINT LOOKOUT OVAL UPGRADE",0,0,2020,2020,14159,"6-District","","",2016,0]
["PA_Point_Future",711,0,"5425","Park Embellishment","REDLAND BAY - BEDARRA STREET PARK UPGRADE",0,0,2022,2022,132383,"4-Local","","",2016,0]
["PA_Point_Future",712,0,"5432","Park Embellishment","REDLAND BAY - CHARLIE BUCKLER SPORTSFIELD UPGRADE",0,0,2021,2021,2283432,"Citywide","","",2016,0]
["PA_Point_Future",713,0,"5443","Park Embellishment","REDLAND BAY - FIELDING PARK UPGRADE",0,0,2020,2020,284588,"4-District","","",2016,0]
["PA_Point_Future",714,0,"5453","Park Embellishment","REDLAND BAY - JACK GORDON PARK UPGRADE",0,0,2022,2022,44600,"4-Local","","",2016,0]
["PA_Point_Future",715,0,"5454","Park Embellishment","REDLAND BAY - JACK GORDON PATHWAY (ESPLANADE) UPGRADE",0,0,2022,2022,87784,"4-Local","","",2016,0]
["PA_Point_Future",716,0,"5456","Park Embellishment","REDLAND BAY - JUNEE STREET PARK UPGRADE",0,0,2022,2022,60882,"4-Local","","",2016,0]
["PA_Point_Future",717,0,"5457","Park Embellishment","REDLAND BAY - LANYARD PLACE PARK UPGRADE",0,0,2022,2022,14159,"4-Local","","",2016,0]
["PA_Point_Future",718,0,"5460","Park Embellishment","REDLAND BAY - POINT TALBURPIN PARK UPGRADE",0,0,2022,2022,191142,"4-Local","","",2016,0]
["PA_Point_Future",719,0,"5467","Park Embellishment","REDLAND BAY - NEV STAFFORD PARK UPGRADE",0,0,2022,2022,44600,"4-Local","","",2016,0]
["PA_Point_Future",720,0,"5471","Park Embellishment","REDLAND BAY - ORCHARD BEACH FORESHORE (SOUTH) UPGRADE",0,0,2022,2022,56635,"4-Local","","",2016,0]
["PA_Point_Future",721,0,"5476","Park Embellishment","REDLAND BAY - PINELANDS CIRCUIT PARK UPGRADE",0,0,2022,2022,104774,"4-Local","","",2016,0]
["PA_Point_Future",722,0,"5485","Park Embellishment","REDLAND BAY - DENHAM BOULEVARD PARK UPGRADE",0,0,2020,2020,2988887,"4-District","","",2016,0]
["PA_Point_Future",723,0,"5487","Park Embellishment","REDLAND BAY - SEL OUTRIDGE PARK UPGRADE",0,0,2025,2025,1254455,"4-District","","",2016,0]
["PA_Point_Future",724,0,"5506","Park Embellishment","RUSSELL ISLAND - JACKSON OVAL UPGRADE",0,0,2029,2029,90615,"6-District","","",2016,0]
["PA_Point_Future",725,0,"5508","Park Embellishment","RUSSELL ISLAND - JOCK KENNEDY PARK UPGRADE",0,0,2021,2021,297331,"6-District","","",2016,0]
["PA_Point_Future",726,0,"5509","Park Embellishment","RUSSELL ISLAND - LIONS BOULEVARD PARK UPGRADE",0,0,2029,2029,118933,"6-Local","","",2016,0]
["PA_Point_Future",727,0,"5515","Park Embellishment","RUSSELL ISLAND - THE BAY ISLANDS PIONEER CHILDREN'S MEMORIAL PARK UPGRADE",0,0,2029,2029,56635,"6-Local","","",2016,0]
["PA_Point_Future",728,0,"5540","Park Embellishment","THORNLANDS - ABBOTSLEIGH STREET PARK UPGRADE",0,0,2022,2022,148666,"4-Local","","",2016,0]
["PA_Point_Future",729,0,"5542","Park Embellishment","THORNLANDS - ANNIVERSARY PARK UPGRADE",0,0,2022,2022,4248,"4-Local","","",2016,0]
["PA_Point_Future",730,0,"5553","Park Embellishment","THORNLANDS - CONLEY AVENUE PARK UPGRADE",0,0,2022,2022,147958,"4-Local","","",2016,0]
["PA_Point_Future",731,0,"5570","Park Embellishment","THORNLANDS - LORIKEET DRIVE PARK UPGRADE",0,0,2022,2022,194681,"4-Local","","",2016,0]
["PA_Point_Future",732,0,"5579","Park Embellishment","WELLINGTON POINT - PLANTATION PLACE PARK UPGRADE",0,0,2027,2027,58758,"1-Local","","",2016,0]
["PA_Point_Future",733,0,"5583","Park Embellishment","THORNLANDS - ROBERT MACKIE PARK UPGRADE",0,0,2022,2022,60174,"4-Local","","",2016,0]
["PA_Point_Future",734,0,"5584","Park Embellishment","THORNLANDS - PERCY ZIEGENFUSZ PARK UPGRADE",0,0,2022,2022,134507,"4-Local","","",2016,0]
["PA_Point_Future",735,0,"5586","Park Embellishment","THORNLANDS - MANNING ESPLANADE FORESHORE UPGRADE",0,0,2020,2020,74333,"4-Local","","",2016,0]
["PA_Point_Future",736,0,"5590","Park Embellishment","THORNLANDS - TINDAPPAH DRIVE FORESHORE UPGRADE",0,0,2022,2022,147958,"4-Local","","",2016,0]
["PA_Point_Future",737,0,"5592","Park Embellishment","THORNLANDS - TUNA COURT PARK UPGRADE",0,0,2022,2022,249192,"4-Local","","",2016,0]
["PA_Point_Future",738,0,"5605","Park Embellishment","THORNESIDE - ALMA STREET PARK UPGRADE",0,0,2027,2027,241405,"1-Local","","",2016,0]
["PA_Point_Future",739,0,"5608","Park Embellishment","THORNESIDE - BETH BOYD PARK UPGRADE",0,0,2027,2027,179815,"1-District","","",2016,0]
["PA_Point_Future",740,0,"5610","Park Embellishment","THORNESIDE - JACK AND EDNA FINNEY RESERVE UPGRADE",0,0,2027,2027,853058,"1-District","","",2016,0]
["PA_Point_Future",741,0,"5616","Park Embellishment","THORNESIDE - VIC ARTHUR PARK UPGRADE",0,0,2031,2031,92031,"1-Local","","",2016,0]
["PA_Point_Future",742,0,"5618","Park Embellishment","THORNESIDE - GRADI COURT PARK UPGRADE",0,0,2027,2027,253439,"1-Local","","",2016,0]
["PA_Point_Future",743,0,"5621","Park Embellishment","THORNESIDE - RAILWAY PARADE PARK UPGRADE",0,0,2027,2027,4248,"1-Local","","",2016,0]
["PA_Point_Future",744,0,"5626","Park Embellishment","THORNESIDE - WILLARD-WEBER FORESHORE UPGRADE",0,0,2027,2027,194681,"1-Local","","",2016,0]
["PA_Point_Future",745,0,"5627","Park Embellishment","THORNESIDE - WILLIAM TAYLOR MEMORIAL SPORTSFIELD UPGRADE",0,0,2027,2027,1267277,"Citywide","","",2016,0]
["PA_Point_Future",746,0,"5630","Park Embellishment","VICTORIA POINT - ASPECT DRIVE PATHWAY UPGRADE",0,0,2022,2022,60174,"4-Local","","",2016,0]
["PA_Point_Future",747,0,"5636","Park Embellishment","VICTORIA POINT - BILL SCUDAMORE-SMITH PARK UPGRADE",0,0,2022,2022,60174,"4-Local","","",2016,0]
["PA_Point_Future",748,0,"5639","Park Embellishment","VICTORIA POINT - BROOKVALE DRIVE PARK UPGRADE",0,0,2022,2022,249900,"4-Local","","",2016,0]
["PA_Point_Future",749,0,"5641","Park Embellishment","VICTORIA POINT - BUNKER ROAD BUSHLAND REFUGE UPGRADE",0,0,2022,2022,253439,"4-Local","","",2016,0]
["PA_Point_Future",750,0,"5644","Park Embellishment","VICTORIA POINT - CASCADES GARDENS UPGRADE",0,0,2021,2021,56635,"4-District","","",2016,0]
["PA_Point_Future",751,0,"5652","Park Embellishment","VICTORIA POINT - DUNCAN JENKINS EUCALYPT PARK UPGRADE",0,0,2022,2022,4248,"4-Local","","",2016,0]
["PA_Point_Future",752,0,"5656","Park Embellishment","VICTORIA POINT - GLEN ROAD PARK UPGRADE",0,0,2022,2022,286004,"4-Local","","",2016,0]
["PA_Point_Future",753,0,"5659","Park Embellishment","VICTORIA POINT - HOLLY ROAD URBAN HABITAT UPGRADE",0,0,2022,2022,60174,"4-Local","","",2016,0]
["PA_Point_Future",754,0,"5665","Park Embellishment","VICTORIA POINT - LES MOORE PARK UPGRADE",0,0,2022,2022,191142,"4-District","","",2016,0]
["PA_Point_Future",755,0,"5672","Park Embellishment","VICTORIA POINT - ORANA ESPLANADE FORESHORE PARK UPGRADE",0,0,2022,2022,521038,"4-Local","","",2016,0]
["PA_Point_Future",756,0,"5675","Park Embellishment","VICTORIA POINT - PARKLANDS COURT PARK UPGRADE",0,0,2022,2022,60174,"4-Local","","",2016,0]
["PA_Point_Future",757,0,"5681","Park Embellishment","VICTORIA POINT - POINCIANA AVENUE PARK UPGRADE",0,0,2022,2022,440333,"4-Local","","",2016,0]
["PA_Point_Future",758,0,"5687","Park Embellishment","VICTORIA POINT - ROSEBUD ESPLANADE PARK UPGRADE",0,0,2026,2026,90615,"4-Local","","",2016,0]
["PA_Point_Future",759,0,"5689","Park Embellishment","VICTORIA POINT - SANDY DRIVE CREEK CORRIDOR UPGRADE",0,0,2022,2022,74333,"4-Local","","",2016,0]
["PA_Point_Future",760,0,"5690","Park Embellishment","VICTORIA POINT - SCHMIDT STREET ROAD RESERVE UPGRADE",0,0,2022,2022,249192,"4-Local","","",2016,0]
["PA_Point_Future",761,0,"5703","Park Embellishment","VICTORIA POINT - VICTORIA POINT BUSHLAND REFUGE UPGRADE",0,0,2026,2026,18406,"4-Local","","",2016,0]
["PA_Point_Future",762,0,"5704","Park Embellishment","VICTORIA POINT - VICTORIA POINT RECREATION RESERVE UPGRADE",0,0,2022,2022,724922,"Citywide","","",2016,0]
["PA_Point_Future",763,0,"5705","Park Embellishment","VICTORIA POINT - W H YEO PARK UPGRADE",0,0,2022,2022,176275,"4-District","","",2016,0]
["PA_Point_Future",764,0,"5713","Park Embellishment","WELLINGTON POINT - APEX PARK UPGRADE",0,0,2031,2031,134507,"1-District","","",2016,0]
["PA_Point_Future",765,0,"5714","Park Embellishment","WELLINGTON POINT - BELFORD DRIVE ROAD RESERVE UPGRADE",0,0,2031,2031,249900,"1-Local","","",2016,0]
["PA_Point_Future",766,0,"5718","Park Embellishment","WELLINGTON POINT - DOUG TILLER RESERVE UPGRADE",0,0,2031,2031,4248,"1-Local","","",2016,0]
["PA_Point_Future",767,0,"5720","Park Embellishment","WELLINGTON POINT - DUNCAN STREET PARK UPGRADE",0,0,2031,2031,4248,"1-Local","","",2016,0]
["PA_Point_Future",768,0,"5722","Park Embellishment","WELLINGTON POINT - EGW WOOD SPORTSFIELD UPGRADE",0,0,2027,2027,757487,"Citywide","","",2016,0]
["PA_Point_Future",769,0,"5726","Park Embellishment","WELLINGTON POINT - GOODALL STREET PARK UPGRADE",0,0,2027,2027,395734,"1-Local","","",2016,0]
["PA_Point_Future",770,0,"5727","Park Embellishment","WELLINGTON POINT - GWINGARRA STREET URBAN HABITAT UPGRADE",0,0,2031,2031,60174,"1-Local","","",2016,0]
["PA_Point_Future",771,0,"5729","Park Embellishment","WELLINGTON POINT - JACOB STREET NATURE BELT UPGRADE",0,0,2027,2027,14159,"1-Local","","",2016,0]
["PA_Point_Future",772,0,"5731","Park Embellishment","WELLINGTON POINT - LINER STREET PARK UPGRADE",0,0,2027,2027,104774,"1-Local","","",2016,0]
["PA_Point_Future",773,0,"5739","Park Embellishment","WELLINGTON POINT - PLUMER STREET PARK UPGRADE",0,0,2031,2031,136631,"1-Local","","",2016,0]
["PA_Point_Future",774,0,"5742","Park Embellishment","WELLINGTON POINT - RIVERTON DRIVE PARK UPGRADE",0,0,2031,2031,370956,"1-Local","","",2016,0]
["PA_Point_Future",775,0,"5744","Park Embellishment","WELLINGTON POINT - ROSELLA STREET PARK UPGRADE",0,0,2031,2031,475730,"1-Local","","",2016,0]
["PA_Point_Future",776,0,"5746","Park Embellishment","WELLINGTON POINT - SCHONROCK STREET NATURE LINK UPGRADE",0,0,2031,2031,74333,"1-Local","","",2016,0]
["PA_Point_Future",777,0,"5751","Park Embellishment","WELLINGTON POINT - SOVEREIGN WATERS FORESHORE UPGRADE",0,0,2026,2026,90615,"1-Local","","",2016,0]
["PA_Point_Future",778,0,"5756","Park Embellishment","WELLINGTON POINT - SYLVANIA STREET PARK UPGRADE",0,0,2031,2031,147958,"1-Local","","",2016,0]
["PA_Point_Future",779,0,"5760","Park Embellishment","WELLINGTON POINT - VANTAGE CRESCENT PARK UPGRADE",0,0,2031,2031,60174,"1-Local","","",2016,0]
["PA_Point_Future",780,0,"5764","Park Embellishment","WELLINGTON POINT - WELLINGTON POINT RECREATION RESERVE UPGRADE",0,0,2027,2027,438918,"Citywide","","",2016,0]
["PA_Point_Future",781,0,"5768","Park Embellishment","CLEVELAND - NORM DEAN PARK UPGRADE",0,0,2027,2027,56635,"3-Local","","",2016,0]
["PA_Point_Future",782,0,"5772","Park Embellishment","MACLEAY ISLAND - MACLEAY ISLAND COMMUNITY PARK UPGRADE",0,0,2019,2019,1110745,"6-District","","",2016,0]
["PA_Point_Future",783,0,"5773","Park Embellishment","REDLAND BAY - MOOGURRAPUM CREEK CORRIDOR - PELORUS STREET UPGRADE",0,0,2022,2022,56635,"4-Local","","",2016,0]
["PA_Point_Future",784,0,"5775","Park Embellishment","BIRKDALE - TARRADARRAPIN CREEK CORRIDOR - COLLINGWOOD ROAD UPGRADE",0,0,2027,2027,4248,"1-Local","","",2016,0]
["PA_Point_Future",785,0,"5777","Park Embellishment","REDLAND BAY - LIME STREET WETLANDS UPGRADE",0,0,2022,2022,87784,"4-Local","","",2016,0]
["PA_Point_Future",786,0,"5778","Park Embellishment","REDLAND BAY - AZURE PARK UPGRADE",0,0,2022,2022,134507,"4-Local","","",2016,0]
["PA_Point_Future",787,0,"5780","Park Embellishment","THORNLANDS - GEORGE THORN DRIVE FORESHORE UPGRADE",0,0,2022,2022,18406,"4-Local","","",2016,0]
["PA_Point_Future",788,0,"5788","Park Embellishment","BIRKDALE - AQUATIC PARADISE PARK EAST UPGRADE",0,0,2031,2031,101942,"1-Local","","",2016,0]
["PA_Point_Future",789,0,"5801","Park Embellishment","THORNESIDE - WILLARD-WEBER RESERVE UPGRADE",0,0,2027,2027,194681,"1-Local","","",2016,0]
["PA_Point_Future",790,0,"5804","Park Embellishment","WELLINGTON POINT - SARANAH PLACE PARK UPGRADE",0,0,2027,2027,70793,"1-Local","","",2016,0]
["PA_Point_Future",791,0,"5805","Park Embellishment","WELLINGTON POINT - HERITAGE DRIVE URBAN HABITAT UPGRADE",0,0,2031,2031,208840,"1-Local","","",2016,0]
["PA_Point_Future",792,0,"5809","Park Embellishment","MACLEAY ISLAND - DALPURA STREET PARK UPGRADE",0,0,2029,2029,87784,"6-Local","","",2016,0]
["PA_Point_Future",793,0,"5812","Park Embellishment","ALEXANDRA HILLS - MCDONALD ROAD PARK UPGRADE",0,0,2031,2031,134507,"1-Local","","",2016,0]
["PA_Point_Future",794,0,"5815","Park Embellishment","WELLINGTON POINT - MONTGOMERY DRIVE PARK UPGRADE",0,0,2031,2031,193265,"1-Local","","",2016,0]
["PA_Point_Future",795,0,"5819","Park Embellishment","THORNLANDS - RIBONWOOD STREET PARK UPGRADE",0,0,2022,2022,60174,"4-Local","","",2016,0]
["PA_Point_Future",796,0,"5821","Park Embellishment","THORNLANDS - PRIMROSE DRIVE WETLANDS UPGRADE",0,0,2022,2022,134507,"4-Local","","",2016,0]
["PA_Point_Future",797,0,"5822","Park Embellishment","THORNLANDS - PRIMROSE DRIVE PARK UPGRADE",0,0,2022,2022,74333,"4-Local","","",2016,0]
["PA_Point_Future",798,0,"5828","Park Embellishment","REDLAND BAY - EMPEROR DRIVE BUSHLAND REFUGE UPGRADE",0,0,2022,2022,44600,"4-Local","","",2016,0]
["PA_Point_Future",799,0,"5831","Park Embellishment","REDLAND BAY - GREVILLEA STREET PARK UPGRADE",0,0,2020,2020,60174,"4-District","","",2016,0]
["PA_Point_Future",800,0,"5833","Park Embellishment","REDLAND BAY - CLIFTONVILLE PLACE PARK UPGRADE",0,0,2020,2020,60174,"4-District","","",2016,0]
["PA_Point_Future",801,0,"5838","Park Embellishment","CLEVELAND - SHELDUCK STREET PARK UPGRADE",0,0,2027,2027,60174,"3-Local","","",2016,0]
["PA_Point_Future",802,0,"5840","Park Embellishment","POINT LOOKOUT - ADDER ROCK PARK UPGRADE",0,0,2029,2029,44600,"6-Local","","",2016,0]
["PA_Point_Future",803,0,"5844","Park Embellishment","ORMISTON - PARNELL STREET PARK UPGRADE",0,0,2031,2031,4248,"3-Local","","",2016,0]
["PA_Point_Future",804,0,"5848","Park Embellishment","MOUNT COTTON - HARDWOOD DRIVE PARK UPGRADE",0,0,2031,2031,58758,"5-Local","","",2016,0]
["PA_Point_Future",805,0,"5852","Park Embellishment","VICTORIA POINT - CLEVELAND REDLAND BAY ROAD RESERVE UPGRADE",0,0,2026,2026,141586,"4-Local","","",2016,0]
["PA_Point_Future",806,0,"5859","Park Embellishment","BIRKDALE - HARDY ROAD PARK UPGRADE",0,0,2027,2027,134507,"1-Local","","",2016,0]
["PA_Point_Future",807,0,"5861","Park Embellishment","MACLEAY ISLAND - WESTERN ROAD PARK UPGRADE",0,0,2029,2029,132383,"6-Local","","",2016,0]
["PA_Point_Future",808,0,"5862","Park Embellishment","MACLEAY ISLAND - CITRON STREET PARK UPGRADE",0,0,2029,2029,92031,"6-Local","","",2016,0]
["PA_Point_Future",809,0,"5863","Park Embellishment","MACLEAY ISLAND - SENTOSA TERRACE PARK UPGRADE",0,0,2029,2029,60174,"6-Local","","",2016,0]
["PA_Point_Future",810,0,"5864","Park Embellishment","MACLEAY ISLAND - KARRAWARRA STREET PARK UPGRADE",0,0,2029,2029,44600,"6-Local","","",2016,0]
["PA_Point_Future",811,0,"5865","Park Embellishment","MACLEAY ISLAND - KOONWARRA PARADE FORESHORE PARK UPGRADE",0,0,2029,2029,295915,"6-Local","","",2016,0]
["PA_Point_Future",812,0,"5866","Park Embellishment","MACLEAY ISLAND - FRANCIS ROAD PARK UPGRADE",0,0,2029,2029,192557,"6-Local","","",2016,0]
["PA_Point_Future",813,0,"5867","Park Embellishment","RUSSELL ISLAND - KINGS ROAD PARK UPGRADE",0,0,2029,2029,146542,"6-Local","","",2016,0]
["PA_Point_Future",814,0,"5872","Park Embellishment","CLEVELAND - RONNIE STREET PARK UPGRADE",0,0,2027,2027,44600,"3-Local","","",2016,0]
["PA_Point_Future",815,0,"5878","Park Embellishment","RUSSELL ISLAND - CUNNINGHAM AVENUE URBAN HABITAT UPGRADE",0,0,2029,2029,353966,"6-Local","","",2016,0]
["PA_Point_Future",816,0,"5899","Park Embellishment","VICTORIA POINT - BOB & DELPHINE DOUGLAS RESERVE UPGRADE",0,0,2022,2022,14159,"4-Local","","",2016,0]
["PA_Point_Future",817,0,"5905","Park Embellishment","WELLINGTON POINT - HILLIARDS CREEK CORRIDOR - BIBURY STREET UPGRADE",0,0,2027,2027,2125918,"1-District","","",2016,0]
["PA_Point_Future",818,0,"5906","Park Embellishment","WELLINGTON POINT - BIBURY STREET ROAD RESERVE UPGRADE",0,0,2026,2026,134507,"1-Local","","",2016,0]
["PA_Point_Future",819,0,"5908","Park Embellishment","THORNLANDS - BAYTHORN DRIVE NATURE BELT UPGRADE",0,0,2022,2022,241405,"4-Local","","",2016,0]
["PA_Point_Future",820,0,"5913","Park Embellishment","RUSSELL ISLAND - RUSSELL ISLAND SPORT & RECREATION PARK UPGRADE",0,0,2018,2018,4374348,"6-Local","","",2016,0]
["PA_Point_Future",821,0,"5914","Park Embellishment","MACLEAY ISLAND - HIGH CENTRAL ROAD PARK UPGRADE",0,0,2029,2029,4344576,"6-Local","","",2016,0]
["PA_Point_Future",822,0,"5924","Park Embellishment","RUSSELL ISLAND - HIGH STREET NATURE BELT UPGRADE",0,0,2026,2026,249192,"6-Local","","",2016,0]
["PA_Point_Future",823,0,"5930","Park Embellishment","RUSSELL ISLAND - VISTA STREET PARK UPGRADE",0,0,2026,2026,70793,"6-Local","","",2016,0]
["PA_Point_Future",824,0,"5934","Park Embellishment","MOUNT COTTON - BARADINE STREET PARK UPGRADE",0,0,2026,2026,193265,"5-Local","","",2016,0]
["PA_Point_Future",825,0,"5942","Park Embellishment","THORNLANDS - REDLAND BAY ROAD BUSHLAND REFUGE UPGRADE",0,0,2026,2026,281049,"4-Local","","",2016,0]
["PA_Point_Future",826,0,"5945","Park Embellishment","THORNLANDS - THORNLANDS COMMUNITY PARK UPGRADE",0,0,2017,2017,2342546,"4-District","","",2016,0]
["PA_Point_Future",827,0,"5947","Park Embellishment","MACLEAY ISLAND - PECAN STREET PARK UPGRADE",0,0,2026,2026,60174,"6-Local","","",2016,0]
["PA_Point_Future",828,0,"5948","Park Embellishment","MACLEAY ISLAND - BEELONG STREET PARK UPGRADE",0,0,2026,2026,192557,"6-Local","","",2016,0]
["PA_Point_Future",829,0,"5949","Park Embellishment","MACLEAY ISLAND - YACHT STREET PARK UPGRADE",0,0,2026,2026,132383,"6-Local","","",2016,0]
["PA_Point_Future",830,0,"5950","Park Embellishment","RUSSELL ISLAND - TOOLONA AVENUE PARK UPGRADE",0,0,2026,2026,192557,"6-Local","","",2016,0]
["PA_Point_Future",831,0,"5951","Park Embellishment","RUSSELL ISLAND - COWDEROY DRIVE PARK UPGRADE",0,0,2026,2026,336975,"6-Local","","",2016,0]
["PA_Point_Future",832,0,"5952","Park Embellishment","RUSSELL ISLAND - MONACO AVENUE PARK UPGRADE",0,0,2026,2026,87784,"6-Local","","",2016,0]
["PA_Point_Future",833,0,"5953","Park Embellishment","RUSSELL ISLAND - VILLA WOOD ROAD PARK UPGRADE",0,0,2026,2026,266890,"6-Local","","",2016,0]
["PA_Point_Future",834,0,"5954","Park Embellishment","MACLEAY ISLAND - ARUMA STREET PARK UPGRADE",0,0,2026,2026,282465,"6-Local","","",2016,0]
["PA_Point_Future",835,0,"5955","Park Embellishment","RUSSELL ISLAND - CENTRE ROAD PARK UPGRADE",0,0,2026,2026,266890,"6-Local","","",2016,0]
["PA_Point_Future",836,0,"5956","Park Embellishment","RUSSELL ISLAND - CUTLER DRIVE PARK UPGRADE",0,0,2026,2026,824740,"6-Local","","",2016,0]
["PA_Point_Future",837,0,"5957","Park Embellishment","ORMISTON - HILLIARDS CREEK PLATYPUS CORRIDOR PARK UPGRADE",0,0,2026,2026,130967,"3-Local","","",2016,0]
["PA_Point_Future",838,0,"5958","Park Embellishment","BIRKDALE - HARROGATE PARK UPGRADE",0,0,2026,2026,60174,"1-Local","","",2016,0]
["PA_Point_Future",839,0,"5959","Park Embellishment","THORNLANDS - LUKE STREET PARK UPGRADE",0,0,2026,2026,263351,"4-Local","","",2016,0]
["PA_Point_Future",840,0,"5960","Park Embellishment","REDLAND BAY - GORDON ROAD PARK UPGRADE",0,0,2026,2026,60174,"4-Local","","",2016,0]
["PA_Point_Future",841,0,"5961","Park Embellishment","ORMISTON - DUNDAS STREET PARK UPGRADE",0,0,2026,2026,14159,"3-Local","","",2016,0]
["PA_Point_Future",842,0,"5962","Park Embellishment","REDLAND BAY - POTTS PLACE PARK UPGRADE",0,0,2026,2026,58758,"4-Local","","",2016,0]
["PA_Point_Future",844,0,"C4N0","New Sport Park","New Sport Park City Redland Bay",2022,3554171,2022,2032,32823247,"Citywide","","",2016,0]
["PA_Point_Future",845,0,"C4N29","Recreation Park","New Rec Park T2 Kinross Road - Kinross Community *",2025,2299758,2025,2025,337683,"4-District","","",2016,0]
["PA_Point_Future",846,0,"C4N29-1","Recreation Park","New Rec Park T3 Kinross Road",2025,574939,2025,2025,281049,"4-Local","","",2016,0]
["PA_Point_Future",847,0,"C4N29-2","Recreation Park","New Rec Park T3 Kinross Road",2025,574939,2025,2025,281049,"4-Local","","",2016,0]
["PA_Point_Future",848,0,"C4N29-3","Recreation Park","New Rec Park T3 Kinross Road",2025,574939,2025,2025,281049,"4-Local","","",2016,0]
["PA_Point_Future",849,0,"C4N32-1","Recreation Park","New Rec Park T3 SE Thornlands",2025,574939,2025,2025,281049,"4-Local","","",2016,0]
["PA_Point_Future",850,0,"C4N35-2","Recreation Park","New Rec Park T3 SE Thornlands",2025,574939,2025,2025,281049,"4-Local","","",2016,0]
["PA_Point_Future",851,0,"C4N38-1","Recreation Park","New Rec Park T3 Bunker Road",2031,522672,0,0,0,"4-Local","","",2016,0]
["PA_Point_Future",852,0,"C4N38-2","Recreation Park","New Rec Park T3 Bunker Road",2031,522672,0,0,0,"4-Local","","",2016,0]
["PA_Point_Future",853,0,"C4N43","Recreation Park","New Rec Park T3 Redland Bay",2017,444271,2017,2017,222998,"4-Local","","",2016,0]
["PA_Point_Future",854,0,"C4N45","Recreation Park","New Rec Park T2 Weinam Creek Wetland",2031,444271,0,0,0,"4-District","","",2016,0]
["PA_Point_Future",855,0,"C4N46","Recreation Park","New Rec Park T2 Weinam Creek Wetland",2031,444271,0,0,0,"4-District","","",2016,0]
["PA_Point_Future",856,0,"C4N46-1","Recreation Park","New Rec Park T2 Weinam Creek Wetland",2031,444271,0,0,0,"4-District","","",2016,0]
["PA_Point_Future",857,0,"C4N46-2","Recreation Park","New Rec Park T2 Weinam Creek Wetland",2031,444271,0,0,0,"4-District","","",2016,0]
["PA_Point_Future",858,0,"C6N54-5","Recreation Park","New Rec Park T3 Golden Sands Foreshore Park",2024,522672,2024,2024,443873,"6-Local","","",2016,0]
["PA_Point_Future",859,0,"C6N56","Recreation Park","New Rec Park T3 Karragarra Island Esplanade",2023,522672,2023,2023,305826,"6-Local","","",2016,0]
["PA_Point_Future",860,0,"C6N57-9","Recreation Park","New Rec Park T3 Trevanna Ave Park",2024,522672,2024,2024,44600,"6-Local","","",2016,0]
["PA_Point_Future",861,0,"NDCF1","Land For Community Centre","Multi-purpose community centre (Cleveland) - Cleveland civic precinct",2022,1202146,2022,2022,153762,"3-District","","",2016,0]
["PA_Point_Future",862,0,"RBCF5","Land For Community Centre","Cultural Tourism and Learning Hub - Cultural Tourism and Learning Hub",2033,1332814,2033,2033,203509,"4-District","","",2016,0]
["PA_Point_Future",863,0,"SDCF3","Land For Community Centre","Multi-purpose community centre (Victoria Point) - Victoria Point Community Hub",2030,1045345,2030,2030,153762,"4-District","","",2016,0]
["PA_Point_Future",864,0,"SDCF4","Land For Community Centre","Multi-purpose community centre (Redland Bay) - Community well-being hub  Reland bay Youth Space",2026,1777086,2026,2026,289435,"4-District","","",2016,0]
["PA_Point_Future",865,0,"SDCFs","Land For Community Centre","Swimming Pool (Redland bay) (1 ha) - Swimming Pool (Redland bay) (1 ha)",2032,888543,2032,2032,135673,"4-District","","",2016,0]
["PA_Point_Future",867,0,"5655","Park Embellishment","ERN AND ALMA DOWLING SPORTSFIELD",0,0,2025,2025,1254455,"Citywide","","",2016,0]
["PA_Point_Future",868,0,"5028","Park Embellishment","KEITH SURRIDGE SPORTSFIELDS",0,0,2019,2019,118225,"Citywide","","",2016,0]
["PA_Point_Future",869,0,"5915","Park Embellishment","NORM PRICE PARK",0,0,2021,2021,4091844,"Citywide","","",2016,0]
["PA_Point_Future",870,0,"5578","Park Embellishment","PINKLANDS SPORTING COMPLEX",0,0,2022,2022,2693002,"Citywide","","",2016,0]
["PA_Point_Future",871,0,"5150","Park Embellishment","Redland Baseball",0,0,2024,2024,2401304,"Citywide","","",2016,0]
["PA_Point_Future",872,0,"5400","Park Embellishment","Redland Softball",0,0,2025,2025,1211979,"Citywide","","",2016,0]
["PA_Point_Future",873,0,"5334","Park Embellishment","Ron Stark Oval",0,0,2026,2026,716427,"Citywide","","",2016,0]
["PA_Point_Future",874,0,"5627","Park Embellishment","WILLIAM TAYLOR MEMORIAL SPORTSFIELDS (50 car spaces)",0,0,2027,2027,1267277,"Citywide","","",2016,0]

{"sheet":"ChargeAreaSumm","index":14,"n_rows":15,"n_cols":6,"rows_kept":15,"cut":false,"hidden":true,"merged":[]}
["ChargeArea","PA_Catchment","SW_Catchment","TR_Catchment","WA_Catchment","WW_Catchment"]
["Redland City","1","Cleveland CBD","Alexandra Hills","Alexandra Hills","Capalaba"]
["","2","Kinross Road Precinct","Birkdale","Amity Point","Cleveland"]
[null,"3","Lower Tingalpa Creek","Capalaba","Dunwich","Dunwich"]
[null,"4","Native Dog Creek","Cleveland","Heinemann Road","Mount Cotton"]
[null,"5","SE Thornlands Precinct","Mount Cotton","Mount Cotton","Point Lookout"]
[null,"6","Torquay Creek","Ormiston","Point Lookout","Thorneside"]
[null,"Citywide","Upper Eprapah Creek","Redland Bay","Southern Moreton Bay Islands","Victoria Point"]
[null,"","Weinam Creek","Sheldon","",""]
[null,null,"Redlands Balance","Thorneside"]
[null,null,"","Thornlands"]
[null,null,null,"Victoria Point"]
[null,null,null,"Wellington Point"]
[null,null,null,"Islands"]
[null,null,null,"Citywide"]

{"sheet":"LandUseTypes","index":15,"n_rows":9,"n_cols":1,"rows_kept":9,"cut":false,"hidden":true,"merged":[]}
["DevType"]
["DetDw"]
["AttDw"]
["Retail"]
["Commercial"]
["Industrial"]
["Community"]
["NonResImp"]
[""]

{"sheet":"WA_FutureAssets_Output","index":16,"n_rows":9,"n_cols":27,"rows_kept":9,"cut":false,"hidden":true,"merged":[]}
["FC_Name","FC_ID","Shape_Length","ItemId","ItemType","Description","LandTiming","LandCost","WorksTiming","WorksTimingEnd","WorksCost","AptGroup","MapSheetNo","ProjectName","ValueYear","Subsidy","LandTimingNew","LandTimingCmt","LandCostNew","LandCostCmt","WorksTimingNew","WorksTimingEndNew","WorksTimingCmt","WorksCostNew","WorksCostCmt","Approved","ApprovalCmt"]
[{"$f":"WA_FutureAssets!A2","v":"WA_Point_Future"},{"$f":"WA_FutureAssets!B2","v":1},{"$f":"'Water - Future Infrastructure'!H10","v":""},{"$f":"'Water - Future Infrastructure'!B10","v":"DMA210"},{"$f":"'Water - Future Infrastructure'!D10","v":"Valve"},{"$f":"'Water - Future Infrastructure'!F10","v":"Thornlands PRV"},{"$f":"'Water - Future Infrastructure'!L10","v":""},{"$f":"'Water - Future Infrastructure'!Q10","v":2016},{"$f":"'Water - Future Infrastructure'!M10","v":2021},{"$f":"'Water - Future Infrastructure'!N10","v":2021},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!G10","v":"Mount Cotton"},{"$f":"'Water - Future Infrastructure'!C10","v":""},{"$f":"'Water - Future Infrastructure'!E10","v":""},{"$f":"'Water - Future Infrastructure'!P10","v":2021},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!R10","v":0},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!S10","v":96584},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WA_FutureAssets!A3","v":"WA_Point_Future"},{"$f":"WA_FutureAssets!B3","v":2},{"$f":"'Water - Future Infrastructure'!H11","v":""},{"$f":"'Water - Future Infrastructure'!B11","v":"DMA214"},{"$f":"'Water - Future Infrastructure'!D11","v":"Valve"},{"$f":"'Water - Future Infrastructure'!F11","v":"Ziegenfusz PRV"},{"$f":"'Water - Future Infrastructure'!L11","v":""},{"$f":"'Water - Future Infrastructure'!Q11","v":2016},{"$f":"'Water - Future Infrastructure'!M11","v":2021},{"$f":"'Water - Future Infrastructure'!N11","v":2021},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!G11","v":"Heinemann Road"},{"$f":"'Water - Future Infrastructure'!C11","v":""},{"$f":"'Water - Future Infrastructure'!E11","v":""},{"$f":"'Water - Future Infrastructure'!P11","v":2021},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!R11","v":0},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!S11","v":83902},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WA_FutureAssets!A4","v":"WA_Line_Future"},{"$f":"WA_FutureAssets!B4","v":12},{"$f":"'Water - Future Infrastructure'!H12","v":313.20050944681498},{"$f":"'Water - Future Infrastructure'!B12","v":"PIP_IC14A"},{"$f":"'Water - Future Infrastructure'!D12","v":"Trunk Water Main"},{"$f":"'Water - Future Infrastructure'!F12","v":"DN300 GOOD SOIL Urban"},{"$f":"'Water - Future Infrastructure'!L12","v":""},{"$f":"'Water - Future Infrastructure'!Q12","v":2016},{"$f":"'Water - Future Infrastructure'!M12","v":2017},{"$f":"'Water - Future Infrastructure'!N12","v":2017},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!G12","v":"Mount Cotton"},{"$f":"'Water - Future Infrastructure'!C12","v":""},{"$f":"'Water - Future Infrastructure'!E12","v":""},{"$f":"'Water - Future Infrastructure'!P12","v":2017},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!R12","v":0},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!S12","v":214871},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WA_FutureAssets!A5","v":"WA_Line_Future"},{"$f":"WA_FutureAssets!B5","v":13},{"$f":"'Water - Future Infrastructure'!H13","v":211.93964661491799},{"$f":"'Water - Future Infrastructure'!B13","v":"PIP_IC13_P1"},{"$f":"'Water - Future Infrastructure'!D13","v":"Trunk Water Main"},{"$f":"'Water - Future Infrastructure'!F13","v":"DN300 GOOD SOIL Urban"},{"$f":"'Water - Future Infrastructure'!L13","v":""},{"$f":"'Water - Future Infrastructure'!Q13","v":2016},{"$f":"'Water - Future Infrastructure'!M13","v":2021},{"$f":"'Water - Future Infrastructure'!N13","v":2021},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!G13","v":"Mount Cotton"},{"$f":"'Water - Future Infrastructure'!C13","v":""},{"$f":"'Water - Future Infrastructure'!E13","v":""},{"$f":"'Water - Future Infrastructure'!P13","v":2021},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!R13","v":0},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!S13","v":145401},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WA_FutureAssets!A6","v":"WA_Line_Future"},{"$f":"WA_FutureAssets!B6","v":14},{"$f":"'Water - Future Infrastructure'!H14","v":573.18905973739697},{"$f":"'Water - Future Infrastructure'!B14","v":"PIP_IC13_P2"},{"$f":"'Water - Future Infrastructure'!D14","v":"Trunk Water Main"},{"$f":"'Water - Future Infrastructure'!F14","v":"DN300 GOOD SOIL Urban"},{"$f":"'Water - Future Infrastructure'!L14","v":""},{"$f":"'Water - Future Infrastructure'!Q14","v":2016},{"$f":"'Water - Future Infrastructure'!M14","v":2021},{"$f":"'Water - Future Infrastructure'!N14","v":2021},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!G14","v":"Mount Cotton"},{"$f":"'Water - Future Infrastructure'!C14","v":""},{"$f":"'Water - Future Infrastructure'!E14","v":""},{"$f":"'Water - Future Infrastructure'!P14","v":2021},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!R14","v":0},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!S14","v":393236},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WA_FutureAssets!A7","v":"WA_Line_Future"},{"$f":"WA_FutureAssets!B7","v":17},{"$f":"'Water - Future Infrastructure'!H15","v":718.27830304874101},{"$f":"'Water - Future Infrastructure'!B15","v":"PIP_NEWAUG14_P2"},{"$f":"'Water - Future Infrastructure'!D15","v":"Trunk Water Main"},{"$f":"'Water - Future Infrastructure'!F15","v":"DN200 SAND Rural"},{"$f":"'Water - Future Infrastructure'!L15","v":""},{"$f":"'Water - Future Infrastructure'!Q15","v":2016},{"$f":"'Water - Future Infrastructure'!M15","v":2020},{"$f":"'Water - Future Infrastructure'!N15","v":2020},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!G15","v":"Amity Point"},{"$f":"'Water - Future Infrastructure'!C15","v":""},{"$f":"'Water - Future Infrastructure'!E15","v":""},{"$f":"'Water - Future Infrastructure'!P15","v":2020},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!R15","v":0},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!S15","v":476389},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WA_FutureAssets!A8","v":"WA_Line_Future"},{"$f":"WA_FutureAssets!B8","v":18},{"$f":"'Water - Future Infrastructure'!H16","v":1100.89510689592},{"$f":"'Water - Future Infrastructure'!B16","v":"PIP_NEWAUG14_P1"},{"$f":"'Water - Future Infrastructure'!D16","v":"Trunk Water Main"},{"$f":"'Water - Future Infrastructure'!F16","v":"DN200 ACID SULPHATE Rural"},{"$f":"'Water - Future Infrastructure'!L16","v":""},{"$f":"'Water - Future Infrastructure'!Q16","v":2016},{"$f":"'Water - Future Infrastructure'!M16","v":2020},{"$f":"'Water - Future Infrastructure'!N16","v":2020},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!G16","v":"Amity Point"},{"$f":"'Water - Future Infrastructure'!C16","v":""},{"$f":"'Water - Future Infrastructure'!E16","v":""},{"$f":"'Water - Future Infrastructure'!P16","v":2020},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!R16","v":0},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!S16","v":771877},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WA_FutureAssets!A9","v":"WA_Line_Future"},{"$f":"WA_FutureAssets!B9","v":24},{"$f":"'Water - Future Infrastructure'!H17","v":407.25383801173598},{"$f":"'Water - Future Infrastructure'!B17","v":"PIP_IC9_Opt2"},{"$f":"'Water - Future Infrastructure'!D17","v":"Trunk Water Main"},{"$f":"'Water - Future Infrastructure'!F17","v":"DN250 GOOD SOIL HDU"},{"$f":"'Water - Future Infrastructure'!L17","v":""},{"$f":"'Water - Future Infrastructure'!Q17","v":2016},{"$f":"'Water - Future Infrastructure'!M17","v":2020},{"$f":"'Water - Future Infrastructure'!N17","v":2020},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!G17","v":"Heinemann Road"},{"$f":"'Water - Future Infrastructure'!C17","v":""},{"$f":"'Water - Future Infrastructure'!E17","v":""},{"$f":"'Water - Future Infrastructure'!P17","v":2020},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!R17","v":0},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!S17","v":248694},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Water - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]

{"sheet":"WW_FutureAssets_Output","index":17,"n_rows":90,"n_cols":27,"rows_kept":90,"cut":false,"hidden":true,"merged":[]}
["FC_Name","FC_ID","Shape_Length","ItemId","ItemType","Description","LandTiming","LandCost","WorksTiming","WorksTimingEnd","WorksCost","AptGroup","MapSheetNo","ProjectName","ValueYear","Subsidy","LandTimingNew","LandTimingCmt","LandCostNew","LandCostCmt","WorksTimingNew","WorksTimingEndNew","WorksTimingCmt","WorksCostNew","WorksCostCmt","Approved","ApprovalCmt"]
[{"$f":"WW_FutureAssets!A2","v":"WW_Point_Future"},{"$f":"WW_FutureAssets!B2","v":9},{"$f":"'Sewer - Future Infrastructure'!H10","v":""},{"$f":"'Sewer - Future Infrastructure'!B10","v":"SPS25"},{"$f":"'Sewer - Future Infrastructure'!D10","v":"Pump Station"},{"$f":"'Sewer - Future Infrastructure'!F10","v":"Pump station upgrade"},{"$f":"'Sewer - Future Infrastructure'!L10","v":""},{"$f":"'Sewer - Future Infrastructure'!Q10","v":2016},{"$f":"'Sewer - Future Infrastructure'!M10","v":2036},{"$f":"'Sewer - Future Infrastructure'!N10","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G10","v":"Capalaba"},{"$f":"'Sewer - Future Infrastructure'!C10","v":""},{"$f":"'Sewer - Future Infrastructure'!E10","v":""},{"$f":"'Sewer - Future Infrastructure'!P10","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R10","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S10","v":136922},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W10","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A3","v":"WW_Point_Future"},{"$f":"WW_FutureAssets!B3","v":10},{"$f":"'Sewer - Future Infrastructure'!H11","v":""},{"$f":"'Sewer - Future Infrastructure'!B11","v":"SPS53"},{"$f":"'Sewer - Future Infrastructure'!D11","v":"Pump Station"},{"$f":"'Sewer - Future Infrastructure'!F11","v":"Pump station upgrade"},{"$f":"'Sewer - Future Infrastructure'!L11","v":""},{"$f":"'Sewer - Future Infrastructure'!Q11","v":2016},{"$f":"'Sewer - Future Infrastructure'!M11","v":2036},{"$f":"'Sewer - Future Infrastructure'!N11","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G11","v":"Capalaba"},{"$f":"'Sewer - Future Infrastructure'!C11","v":""},{"$f":"'Sewer - Future Infrastructure'!E11","v":""},{"$f":"'Sewer - Future Infrastructure'!P11","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R11","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S11","v":90922},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W11","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A4","v":"WW_Point_Future"},{"$f":"WW_FutureAssets!B4","v":11},{"$f":"'Sewer - Future Infrastructure'!H12","v":""},{"$f":"'Sewer - Future Infrastructure'!B12","v":"SPS65"},{"$f":"'Sewer - Future Infrastructure'!D12","v":"Pump Station"},{"$f":"'Sewer - Future Infrastructure'!F12","v":"Pump station upgrade"},{"$f":"'Sewer - Future Infrastructure'!L12","v":""},{"$f":"'Sewer - Future Infrastructure'!Q12","v":2016},{"$f":"'Sewer - Future Infrastructure'!M12","v":2036},{"$f":"'Sewer - Future Infrastructure'!N12","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G12","v":"Capalaba"},{"$f":"'Sewer - Future Infrastructure'!C12","v":""},{"$f":"'Sewer - Future Infrastructure'!E12","v":""},{"$f":"'Sewer - Future Infrastructure'!P12","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R12","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S12","v":136922},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W12","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A5","v":"WW_Point_Future"},{"$f":"WW_FutureAssets!B5","v":12},{"$f":"'Sewer - Future Infrastructure'!H13","v":""},{"$f":"'Sewer - Future Infrastructure'!B13","v":"SPS12"},{"$f":"'Sewer - Future Infrastructure'!D13","v":"Pump Station"},{"$f":"'Sewer - Future Infrastructure'!F13","v":"Pump station upgrade"},{"$f":"'Sewer - Future Infrastructure'!L13","v":""},{"$f":"'Sewer - Future Infrastructure'!Q13","v":2016},{"$f":"'Sewer - Future Infrastructure'!M13","v":2017},{"$f":"'Sewer - Future Infrastructure'!N13","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G13","v":"Cleveland"},{"$f":"'Sewer - Future Infrastructure'!C13","v":""},{"$f":"'Sewer - Future Infrastructure'!E13","v":""},{"$f":"'Sewer - Future Infrastructure'!P13","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R13","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S13","v":130813},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W13","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A6","v":"WW_Point_Future"},{"$f":"WW_FutureAssets!B6","v":13},{"$f":"'Sewer - Future Infrastructure'!H14","v":""},{"$f":"'Sewer - Future Infrastructure'!B14","v":"SPS100"},{"$f":"'Sewer - Future Infrastructure'!D14","v":"Pump Station"},{"$f":"'Sewer - Future Infrastructure'!F14","v":"Pump station upgrade"},{"$f":"'Sewer - Future Infrastructure'!L14","v":""},{"$f":"'Sewer - Future Infrastructure'!Q14","v":2016},{"$f":"'Sewer - Future Infrastructure'!M14","v":2036},{"$f":"'Sewer - Future Infrastructure'!N14","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G14","v":"Cleveland"},{"$f":"'Sewer - Future Infrastructure'!C14","v":""},{"$f":"'Sewer - Future Infrastructure'!E14","v":""},{"$f":"'Sewer - Future Infrastructure'!P14","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R14","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S14","v":199094},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W14","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A7","v":"WW_Point_Future"},{"$f":"WW_FutureAssets!B7","v":14},{"$f":"'Sewer - Future Infrastructure'!H15","v":""},{"$f":"'Sewer - Future Infrastructure'!B15","v":"SPS33"},{"$f":"'Sewer - Future Infrastructure'!D15","v":"Pump Station"},{"$f":"'Sewer - Future Infrastructure'!F15","v":"Pump station upgrade"},{"$f":"'Sewer - Future Infrastructure'!L15","v":""},{"$f":"'Sewer - Future Infrastructure'!Q15","v":2016},{"$f":"'Sewer - Future Infrastructure'!M15","v":2036},{"$f":"'Sewer - Future Infrastructure'!N15","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G15","v":"Thorneside"},{"$f":"'Sewer - Future Infrastructure'!C15","v":""},{"$f":"'Sewer - Future Infrastructure'!E15","v":""},{"$f":"'Sewer - Future Infrastructure'!P15","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R15","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S15","v":637158},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W15","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A8","v":"WW_Point_Future"},{"$f":"WW_FutureAssets!B8","v":15},{"$f":"'Sewer - Future Infrastructure'!H16","v":""},{"$f":"'Sewer - Future Infrastructure'!B16","v":"SPS35"},{"$f":"'Sewer - Future Infrastructure'!D16","v":"Pump Station"},{"$f":"'Sewer - Future Infrastructure'!F16","v":"Pump station upgrade"},{"$f":"'Sewer - Future Infrastructure'!L16","v":""},{"$f":"'Sewer - Future Infrastructure'!Q16","v":2016},{"$f":"'Sewer - Future Infrastructure'!M16","v":2017},{"$f":"'Sewer - Future Infrastructure'!N16","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G16","v":"Thorneside"},{"$f":"'Sewer - Future Infrastructure'!C16","v":""},{"$f":"'Sewer - Future Infrastructure'!E16","v":""},{"$f":"'Sewer - Future Infrastructure'!P16","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R16","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S16","v":3162500},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W16","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A9","v":"WW_Point_Future"},{"$f":"WW_FutureAssets!B9","v":16},{"$f":"'Sewer - Future Infrastructure'!H17","v":""},{"$f":"'Sewer - Future Infrastructure'!B17","v":"SPS42"},{"$f":"'Sewer - Future Infrastructure'!D17","v":"Pump Station"},{"$f":"'Sewer - Future Infrastructure'!F17","v":"Pump station upgrade"},{"$f":"'Sewer - Future Infrastructure'!L17","v":""},{"$f":"'Sewer - Future Infrastructure'!Q17","v":2016},{"$f":"'Sewer - Future Infrastructure'!M17","v":2036},{"$f":"'Sewer - Future Infrastructure'!N17","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G17","v":"Thorneside"},{"$f":"'Sewer - Future Infrastructure'!C17","v":""},{"$f":"'Sewer - Future Infrastructure'!E17","v":""},{"$f":"'Sewer - Future Infrastructure'!P17","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R17","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S17","v":177531},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W17","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A10","v":"WW_Point_Future"},{"$f":"WW_FutureAssets!B10","v":17},{"$f":"'Sewer - Future Infrastructure'!H18","v":""},{"$f":"'Sewer - Future Infrastructure'!B18","v":"SPS68"},{"$f":"'Sewer - Future Infrastructure'!D18","v":"Pump Station"},{"$f":"'Sewer - Future Infrastructure'!F18","v":"Pump station upgrade"},{"$f":"'Sewer - Future Infrastructure'!L18","v":""},{"$f":"'Sewer - Future Infrastructure'!Q18","v":2016},{"$f":"'Sewer - Future Infrastructure'!M18","v":2021},{"$f":"'Sewer - Future Infrastructure'!N18","v":2021},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G18","v":"Cleveland"},{"$f":"'Sewer - Future Infrastructure'!C18","v":""},{"$f":"'Sewer - Future Infrastructure'!E18","v":""},{"$f":"'Sewer - Future Infrastructure'!P18","v":2021},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R18","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S18","v":136922},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W18","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A11","v":"WW_Point_Future"},{"$f":"WW_FutureAssets!B11","v":18},{"$f":"'Sewer - Future Infrastructure'!H19","v":""},{"$f":"'Sewer - Future Infrastructure'!B19","v":"SPS138"},{"$f":"'Sewer - Future Infrastructure'!D19","v":"Pump Station"},{"$f":"'Sewer - Future Infrastructure'!F19","v":"Pump station upgrade"},{"$f":"'Sewer - Future Infrastructure'!L19","v":""},{"$f":"'Sewer - Future Infrastructure'!Q19","v":2016},{"$f":"'Sewer - Future Infrastructure'!M19","v":2017},{"$f":"'Sewer - Future Infrastructure'!N19","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G19","v":"Victoria Point"},{"$f":"'Sewer - Future Infrastructure'!C19","v":""},{"$f":"'Sewer - Future Infrastructure'!E19","v":""},{"$f":"'Sewer - Future Infrastructure'!P19","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R19","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S19","v":136922},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W19","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A12","v":"WW_Point_Future"},{"$f":"WW_FutureAssets!B12","v":19},{"$f":"'Sewer - Future Infrastructure'!H20","v":""},{"$f":"'Sewer - Future Infrastructure'!B20","v":"SPS69"},{"$f":"'Sewer - Future Infrastructure'!D20","v":"Pump Station"},{"$f":"'Sewer - Future Infrastructure'!F20","v":"Pump station upgrade"},{"$f":"'Sewer - Future Infrastructure'!L20","v":""},{"$f":"'Sewer - Future Infrastructure'!Q20","v":2016},{"$f":"'Sewer - Future Infrastructure'!M20","v":2026},{"$f":"'Sewer - Future Infrastructure'!N20","v":2026},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G20","v":"Point Lookout"},{"$f":"'Sewer - Future Infrastructure'!C20","v":""},{"$f":"'Sewer - Future Infrastructure'!E20","v":""},{"$f":"'Sewer - Future Infrastructure'!P20","v":2026},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R20","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S20","v":71875},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W20","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A13","v":"WW_Point_Future"},{"$f":"WW_FutureAssets!B13","v":20},{"$f":"'Sewer - Future Infrastructure'!H21","v":""},{"$f":"'Sewer - Future Infrastructure'!B21","v":"SPS70"},{"$f":"'Sewer - Future Infrastructure'!D21","v":"Pump Station"},{"$f":"'Sewer - Future Infrastructure'!F21","v":"Pump station upgrade"},{"$f":"'Sewer - Future Infrastructure'!L21","v":""},{"$f":"'Sewer - Future Infrastructure'!Q21","v":2016},{"$f":"'Sewer - Future Infrastructure'!M21","v":2026},{"$f":"'Sewer - Future Infrastructure'!N21","v":2026},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G21","v":"Point Lookout"},{"$f":"'Sewer - Future Infrastructure'!C21","v":""},{"$f":"'Sewer - Future Infrastructure'!E21","v":""},{"$f":"'Sewer - Future Infrastructure'!P21","v":2026},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R21","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S21","v":71875},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W21","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A14","v":"WW_Point_Future"},{"$f":"WW_FutureAssets!B14","v":21},{"$f":"'Sewer - Future Infrastructure'!H22","v":""},{"$f":"'Sewer - Future Infrastructure'!B22","v":"SPS71"},{"$f":"'Sewer - Future Infrastructure'!D22","v":"Pump Station"},{"$f":"'Sewer - Future Infrastructure'!F22","v":"Pump station upgrade"},{"$f":"'Sewer - Future Infrastructure'!L22","v":""},{"$f":"'Sewer - Future Infrastructure'!Q22","v":2016},{"$f":"'Sewer - Future Infrastructure'!M22","v":2026},{"$f":"'Sewer - Future Infrastructure'!N22","v":2026},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G22","v":"Point Lookout"},{"$f":"'Sewer - Future Infrastructure'!C22","v":""},{"$f":"'Sewer - Future Infrastructure'!E22","v":""},{"$f":"'Sewer - Future Infrastructure'!P22","v":2026},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R22","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S22","v":6296250},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W22","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A15","v":"WW_Point_Future"},{"$f":"WW_FutureAssets!B15","v":22},{"$f":"'Sewer - Future Infrastructure'!H23","v":""},{"$f":"'Sewer - Future Infrastructure'!B23","v":"SPS72"},{"$f":"'Sewer - Future Infrastructure'!D23","v":"Pump Station"},{"$f":"'Sewer - Future Infrastructure'!F23","v":"Pump station upgrade"},{"$f":"'Sewer - Future Infrastructure'!L23","v":""},{"$f":"'Sewer - Future Infrastructure'!Q23","v":2016},{"$f":"'Sewer - Future Infrastructure'!M23","v":2026},{"$f":"'Sewer - Future Infrastructure'!N23","v":2026},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G23","v":"Point Lookout"},{"$f":"'Sewer - Future Infrastructure'!C23","v":""},{"$f":"'Sewer - Future Infrastructure'!E23","v":""},{"$f":"'Sewer - Future Infrastructure'!P23","v":2026},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R23","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S23","v":71875},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W23","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A16","v":"WW_Point_Future"},{"$f":"WW_FutureAssets!B16","v":23},{"$f":"'Sewer - Future Infrastructure'!H24","v":""},{"$f":"'Sewer - Future Infrastructure'!B24","v":"SPS103"},{"$f":"'Sewer - Future Infrastructure'!D24","v":"Pump Station"},{"$f":"'Sewer - Future Infrastructure'!F24","v":"Pump station upgrade"},{"$f":"'Sewer - Future Infrastructure'!L24","v":""},{"$f":"'Sewer - Future Infrastructure'!Q24","v":2016},{"$f":"'Sewer - Future Infrastructure'!M24","v":2036},{"$f":"'Sewer - Future Infrastructure'!N24","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G24","v":"Point Lookout"},{"$f":"'Sewer - Future Infrastructure'!C24","v":""},{"$f":"'Sewer - Future Infrastructure'!E24","v":""},{"$f":"'Sewer - Future Infrastructure'!P24","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R24","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S24","v":71875},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W24","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A17","v":"WW_Point_Future"},{"$f":"WW_FutureAssets!B17","v":24},{"$f":"'Sewer - Future Infrastructure'!H25","v":""},{"$f":"'Sewer - Future Infrastructure'!B25","v":"CAP_STP_17"},{"$f":"'Sewer - Future Infrastructure'!D25","v":"Treatment Plant"},{"$f":"'Sewer - Future Infrastructure'!F25","v":"STP upgrade"},{"$f":"'Sewer - Future Infrastructure'!L25","v":""},{"$f":"'Sewer - Future Infrastructure'!Q25","v":2016},{"$f":"'Sewer - Future Infrastructure'!M25","v":2017},{"$f":"'Sewer - Future Infrastructure'!N25","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G25","v":"Capalaba"},{"$f":"'Sewer - Future Infrastructure'!C25","v":""},{"$f":"'Sewer - Future Infrastructure'!E25","v":""},{"$f":"'Sewer - Future Infrastructure'!P25","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R25","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S25","v":133759},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W25","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A18","v":"WW_Point_Future"},{"$f":"WW_FutureAssets!B18","v":25},{"$f":"'Sewer - Future Infrastructure'!H26","v":""},{"$f":"'Sewer - Future Infrastructure'!B26","v":"CAP_STP_18"},{"$f":"'Sewer - Future Infrastructure'!D26","v":"Treatment Plant"},{"$f":"'Sewer - Future Infrastructure'!F26","v":"STP upgrade"},{"$f":"'Sewer - Future Infrastructure'!L26","v":""},{"$f":"'Sewer - Future Infrastructure'!Q26","v":2016},{"$f":"'Sewer - Future Infrastructure'!M26","v":2018},{"$f":"'Sewer - Future Infrastructure'!N26","v":2018},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G26","v":"Capalaba"},{"$f":"'Sewer - Future Infrastructure'!C26","v":""},{"$f":"'Sewer - Future Infrastructure'!E26","v":""},{"$f":"'Sewer - Future Infrastructure'!P26","v":2018},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R26","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S26","v":1228919},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W26","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A19","v":"WW_Point_Future"},{"$f":"WW_FutureAssets!B19","v":26},{"$f":"'Sewer - Future Infrastructure'!H27","v":""},{"$f":"'Sewer - Future Infrastructure'!B27","v":"CAP_STP_26"},{"$f":"'Sewer - Future Infrastructure'!D27","v":"Treatment Plant"},{"$f":"'Sewer - Future Infrastructure'!F27","v":"STP upgrade"},{"$f":"'Sewer - Future Infrastructure'!L27","v":""},{"$f":"'Sewer - Future Infrastructure'!Q27","v":2016},{"$f":"'Sewer - Future Infrastructure'!M27","v":2026},{"$f":"'Sewer - Future Infrastructure'!N27","v":2026},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G27","v":"Capalaba"},{"$f":"'Sewer - Future Infrastructure'!C27","v":""},{"$f":"'Sewer - Future Infrastructure'!E27","v":""},{"$f":"'Sewer - Future Infrastructure'!P27","v":2026},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R27","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S27","v":209875},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W27","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A20","v":"WW_Point_Future"},{"$f":"WW_FutureAssets!B20","v":27},{"$f":"'Sewer - Future Infrastructure'!H28","v":""},{"$f":"'Sewer - Future Infrastructure'!B28","v":"CLE_STP_18"},{"$f":"'Sewer - Future Infrastructure'!D28","v":"Treatment Plant"},{"$f":"'Sewer - Future Infrastructure'!F28","v":"STP upgrade"},{"$f":"'Sewer - Future Infrastructure'!L28","v":""},{"$f":"'Sewer - Future Infrastructure'!Q28","v":2016},{"$f":"'Sewer - Future Infrastructure'!M28","v":2018},{"$f":"'Sewer - Future Infrastructure'!N28","v":2018},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G28","v":"Cleveland"},{"$f":"'Sewer - Future Infrastructure'!C28","v":""},{"$f":"'Sewer - Future Infrastructure'!E28","v":""},{"$f":"'Sewer - Future Infrastructure'!P28","v":2018},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R28","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S28","v":17250},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W28","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A21","v":"WW_Point_Future"},{"$f":"WW_FutureAssets!B21","v":28},{"$f":"'Sewer - Future Infrastructure'!H29","v":""},{"$f":"'Sewer - Future Infrastructure'!B29","v":"CLE_STP_19"},{"$f":"'Sewer - Future Infrastructure'!D29","v":"Treatment Plant"},{"$f":"'Sewer - Future Infrastructure'!F29","v":"STP upgrade"},{"$f":"'Sewer - Future Infrastructure'!L29","v":""},{"$f":"'Sewer - Future Infrastructure'!Q29","v":2016},{"$f":"'Sewer - Future Infrastructure'!M29","v":2019},{"$f":"'Sewer - Future Infrastructure'!N29","v":2019},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G29","v":"Cleveland"},{"$f":"'Sewer - Future Infrastructure'!C29","v":""},{"$f":"'Sewer - Future Infrastructure'!E29","v":""},{"$f":"'Sewer - Future Infrastructure'!P29","v":2019},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R29","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S29","v":155250},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W29","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A22","v":"WW_Point_Future"},{"$f":"WW_FutureAssets!B22","v":29},{"$f":"'Sewer - Future Infrastructure'!H30","v":""},{"$f":"'Sewer - Future Infrastructure'!B30","v":"CLE_STP_20"},{"$f":"'Sewer - Future Infrastructure'!D30","v":"Treatment Plant"},{"$f":"'Sewer - Future Infrastructure'!F30","v":"STP upgrade"},{"$f":"'Sewer - Future Infrastructure'!L30","v":""},{"$f":"'Sewer - Future Infrastructure'!Q30","v":2016},{"$f":"'Sewer - Future Infrastructure'!M30","v":2020},{"$f":"'Sewer - Future Infrastructure'!N30","v":2020},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G30","v":"Cleveland"},{"$f":"'Sewer - Future Infrastructure'!C30","v":""},{"$f":"'Sewer - Future Infrastructure'!E30","v":""},{"$f":"'Sewer - Future Infrastructure'!P30","v":2020},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R30","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S30","v":567813},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W30","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A23","v":"WW_Point_Future"},{"$f":"WW_FutureAssets!B23","v":30},{"$f":"'Sewer - Future Infrastructure'!H31","v":""},{"$f":"'Sewer - Future Infrastructure'!B31","v":"CLE_STP_22"},{"$f":"'Sewer - Future Infrastructure'!D31","v":"Treatment Plant"},{"$f":"'Sewer - Future Infrastructure'!F31","v":"STP upgrade"},{"$f":"'Sewer - Future Infrastructure'!L31","v":""},{"$f":"'Sewer - Future Infrastructure'!Q31","v":2016},{"$f":"'Sewer - Future Infrastructure'!M31","v":2022},{"$f":"'Sewer - Future Infrastructure'!N31","v":2022},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G31","v":"Cleveland"},{"$f":"'Sewer - Future Infrastructure'!C31","v":""},{"$f":"'Sewer - Future Infrastructure'!E31","v":""},{"$f":"'Sewer - Future Infrastructure'!P31","v":2022},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R31","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S31","v":215625},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W31","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A24","v":"WW_Point_Future"},{"$f":"WW_FutureAssets!B24","v":31},{"$f":"'Sewer - Future Infrastructure'!H32","v":""},{"$f":"'Sewer - Future Infrastructure'!B32","v":"CLE_STP_23"},{"$f":"'Sewer - Future Infrastructure'!D32","v":"Treatment Plant"},{"$f":"'Sewer - Future Infrastructure'!F32","v":"STP upgrade"},{"$f":"'Sewer - Future Infrastructure'!L32","v":""},{"$f":"'Sewer - Future Infrastructure'!Q32","v":2016},{"$f":"'Sewer - Future Infrastructure'!M32","v":2023},{"$f":"'Sewer - Future Infrastructure'!N32","v":2023},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G32","v":"Cleveland"},{"$f":"'Sewer - Future Infrastructure'!C32","v":""},{"$f":"'Sewer - Future Infrastructure'!E32","v":""},{"$f":"'Sewer - Future Infrastructure'!P32","v":2023},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R32","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S32","v":6933063},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W32","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A25","v":"WW_Point_Future"},{"$f":"WW_FutureAssets!B25","v":32},{"$f":"'Sewer - Future Infrastructure'!H33","v":""},{"$f":"'Sewer - Future Infrastructure'!B33","v":"CLE_STP_25"},{"$f":"'Sewer - Future Infrastructure'!D33","v":"Treatment Plant"},{"$f":"'Sewer - Future Infrastructure'!F33","v":"STP upgrade"},{"$f":"'Sewer - Future Infrastructure'!L33","v":""},{"$f":"'Sewer - Future Infrastructure'!Q33","v":2016},{"$f":"'Sewer - Future Infrastructure'!M33","v":2025},{"$f":"'Sewer - Future Infrastructure'!N33","v":2025},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G33","v":"Cleveland"},{"$f":"'Sewer - Future Infrastructure'!C33","v":""},{"$f":"'Sewer - Future Infrastructure'!E33","v":""},{"$f":"'Sewer - Future Infrastructure'!P33","v":2025},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R33","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S33","v":3113625},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W33","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A26","v":"WW_Point_Future"},{"$f":"WW_FutureAssets!B26","v":33},{"$f":"'Sewer - Future Infrastructure'!H34","v":""},{"$f":"'Sewer - Future Infrastructure'!B34","v":"THORNE_STP_19"},{"$f":"'Sewer - Future Infrastructure'!D34","v":"Treatment Plant"},{"$f":"'Sewer - Future Infrastructure'!F34","v":"STP upgrade"},{"$f":"'Sewer - Future Infrastructure'!L34","v":""},{"$f":"'Sewer - Future Infrastructure'!Q34","v":2016},{"$f":"'Sewer - Future Infrastructure'!M34","v":2019},{"$f":"'Sewer - Future Infrastructure'!N34","v":2019},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G34","v":"Thorneside"},{"$f":"'Sewer - Future Infrastructure'!C34","v":""},{"$f":"'Sewer - Future Infrastructure'!E34","v":""},{"$f":"'Sewer - Future Infrastructure'!P34","v":2019},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R34","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S34","v":129375},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W34","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A27","v":"WW_Point_Future"},{"$f":"WW_FutureAssets!B27","v":34},{"$f":"'Sewer - Future Infrastructure'!H35","v":""},{"$f":"'Sewer - Future Infrastructure'!B35","v":"THORNE_STP_20"},{"$f":"'Sewer - Future Infrastructure'!D35","v":"Treatment Plant"},{"$f":"'Sewer - Future Infrastructure'!F35","v":"STP upgrade"},{"$f":"'Sewer - Future Infrastructure'!L35","v":""},{"$f":"'Sewer - Future Infrastructure'!Q35","v":2016},{"$f":"'Sewer - Future Infrastructure'!M35","v":2020},{"$f":"'Sewer - Future Infrastructure'!N35","v":2020},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G35","v":"Thorneside"},{"$f":"'Sewer - Future Infrastructure'!C35","v":""},{"$f":"'Sewer - Future Infrastructure'!E35","v":""},{"$f":"'Sewer - Future Infrastructure'!P35","v":2020},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R35","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S35","v":510313},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W35","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A28","v":"WW_Point_Future"},{"$f":"WW_FutureAssets!B28","v":35},{"$f":"'Sewer - Future Infrastructure'!H36","v":""},{"$f":"'Sewer - Future Infrastructure'!B36","v":"MC_STP_18"},{"$f":"'Sewer - Future Infrastructure'!D36","v":"Treatment Plant"},{"$f":"'Sewer - Future Infrastructure'!F36","v":"STP upgrade"},{"$f":"'Sewer - Future Infrastructure'!L36","v":""},{"$f":"'Sewer - Future Infrastructure'!Q36","v":2016},{"$f":"'Sewer - Future Infrastructure'!M36","v":2018},{"$f":"'Sewer - Future Infrastructure'!N36","v":2018},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G36","v":"Mount Cotton"},{"$f":"'Sewer - Future Infrastructure'!C36","v":""},{"$f":"'Sewer - Future Infrastructure'!E36","v":""},{"$f":"'Sewer - Future Infrastructure'!P36","v":2018},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R36","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S36","v":28750},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W36","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A29","v":"WW_Point_Future"},{"$f":"WW_FutureAssets!B29","v":36},{"$f":"'Sewer - Future Infrastructure'!H37","v":""},{"$f":"'Sewer - Future Infrastructure'!B37","v":"MC_STP_19"},{"$f":"'Sewer - Future Infrastructure'!D37","v":"Treatment Plant"},{"$f":"'Sewer - Future Infrastructure'!F37","v":"STP upgrade"},{"$f":"'Sewer - Future Infrastructure'!L37","v":""},{"$f":"'Sewer - Future Infrastructure'!Q37","v":2016},{"$f":"'Sewer - Future Infrastructure'!M37","v":2019},{"$f":"'Sewer - Future Infrastructure'!N37","v":2019},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G37","v":"Mount Cotton"},{"$f":"'Sewer - Future Infrastructure'!C37","v":""},{"$f":"'Sewer - Future Infrastructure'!E37","v":""},{"$f":"'Sewer - Future Infrastructure'!P37","v":2019},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R37","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S37","v":669875},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W37","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A30","v":"WW_Point_Future"},{"$f":"WW_FutureAssets!B30","v":37},{"$f":"'Sewer - Future Infrastructure'!H38","v":""},{"$f":"'Sewer - Future Infrastructure'!B38","v":"MC_STP_20"},{"$f":"'Sewer - Future Infrastructure'!D38","v":"Treatment Plant"},{"$f":"'Sewer - Future Infrastructure'!F38","v":"STP upgrade"},{"$f":"'Sewer - Future Infrastructure'!L38","v":""},{"$f":"'Sewer - Future Infrastructure'!Q38","v":2016},{"$f":"'Sewer - Future Infrastructure'!M38","v":2020},{"$f":"'Sewer - Future Infrastructure'!N38","v":2020},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G38","v":"Mount Cotton"},{"$f":"'Sewer - Future Infrastructure'!C38","v":""},{"$f":"'Sewer - Future Infrastructure'!E38","v":""},{"$f":"'Sewer - Future Infrastructure'!P38","v":2020},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R38","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S38","v":431250},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W38","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A31","v":"WW_Point_Future"},{"$f":"WW_FutureAssets!B31","v":38},{"$f":"'Sewer - Future Infrastructure'!H39","v":""},{"$f":"'Sewer - Future Infrastructure'!B39","v":"MC_STP_21"},{"$f":"'Sewer - Future Infrastructure'!D39","v":"Treatment Plant"},{"$f":"'Sewer - Future Infrastructure'!F39","v":"STP upgrade"},{"$f":"'Sewer - Future Infrastructure'!L39","v":""},{"$f":"'Sewer - Future Infrastructure'!Q39","v":2016},{"$f":"'Sewer - Future Infrastructure'!M39","v":2021},{"$f":"'Sewer - Future Infrastructure'!N39","v":2021},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G39","v":"Mount Cotton"},{"$f":"'Sewer - Future Infrastructure'!C39","v":""},{"$f":"'Sewer - Future Infrastructure'!E39","v":""},{"$f":"'Sewer - Future Infrastructure'!P39","v":2021},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R39","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S39","v":4240625},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W39","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A32","v":"WW_Point_Future"},{"$f":"WW_FutureAssets!B32","v":39},{"$f":"'Sewer - Future Infrastructure'!H40","v":""},{"$f":"'Sewer - Future Infrastructure'!B40","v":"MC_STP_22"},{"$f":"'Sewer - Future Infrastructure'!D40","v":"Treatment Plant"},{"$f":"'Sewer - Future Infrastructure'!F40","v":"STP upgrade"},{"$f":"'Sewer - Future Infrastructure'!L40","v":""},{"$f":"'Sewer - Future Infrastructure'!Q40","v":2016},{"$f":"'Sewer - Future Infrastructure'!M40","v":2022},{"$f":"'Sewer - Future Infrastructure'!N40","v":2022},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G40","v":"Mount Cotton"},{"$f":"'Sewer - Future Infrastructure'!C40","v":""},{"$f":"'Sewer - Future Infrastructure'!E40","v":""},{"$f":"'Sewer - Future Infrastructure'!P40","v":2022},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R40","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S40","v":8855000},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W40","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A33","v":"WW_Point_Future"},{"$f":"WW_FutureAssets!B33","v":40},{"$f":"'Sewer - Future Infrastructure'!H41","v":""},{"$f":"'Sewer - Future Infrastructure'!B41","v":"MC_STP_23"},{"$f":"'Sewer - Future Infrastructure'!D41","v":"Treatment Plant"},{"$f":"'Sewer - Future Infrastructure'!F41","v":"STP upgrade"},{"$f":"'Sewer - Future Infrastructure'!L41","v":""},{"$f":"'Sewer - Future Infrastructure'!Q41","v":2016},{"$f":"'Sewer - Future Infrastructure'!M41","v":2023},{"$f":"'Sewer - Future Infrastructure'!N41","v":2023},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G41","v":"Mount Cotton"},{"$f":"'Sewer - Future Infrastructure'!C41","v":""},{"$f":"'Sewer - Future Infrastructure'!E41","v":""},{"$f":"'Sewer - Future Infrastructure'!P41","v":2023},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R41","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S41","v":7848750},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W41","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A34","v":"WW_Point_Future"},{"$f":"WW_FutureAssets!B34","v":41},{"$f":"'Sewer - Future Infrastructure'!H42","v":""},{"$f":"'Sewer - Future Infrastructure'!B42","v":"MC_STP_24"},{"$f":"'Sewer - Future Infrastructure'!D42","v":"Treatment Plant"},{"$f":"'Sewer - Future Infrastructure'!F42","v":"STP upgrade"},{"$f":"'Sewer - Future Infrastructure'!L42","v":""},{"$f":"'Sewer - Future Infrastructure'!Q42","v":2016},{"$f":"'Sewer - Future Infrastructure'!M42","v":2024},{"$f":"'Sewer - Future Infrastructure'!N42","v":2024},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G42","v":"Mount Cotton"},{"$f":"'Sewer - Future Infrastructure'!C42","v":""},{"$f":"'Sewer - Future Infrastructure'!E42","v":""},{"$f":"'Sewer - Future Infrastructure'!P42","v":2024},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R42","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S42","v":747500},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W42","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A35","v":"WW_Point_Future"},{"$f":"WW_FutureAssets!B35","v":42},{"$f":"'Sewer - Future Infrastructure'!H43","v":""},{"$f":"'Sewer - Future Infrastructure'!B43","v":"DUN_STP_21"},{"$f":"'Sewer - Future Infrastructure'!D43","v":"Treatment Plant"},{"$f":"'Sewer - Future Infrastructure'!F43","v":"STP upgrade"},{"$f":"'Sewer - Future Infrastructure'!L43","v":""},{"$f":"'Sewer - Future Infrastructure'!Q43","v":2016},{"$f":"'Sewer - Future Infrastructure'!M43","v":2021},{"$f":"'Sewer - Future Infrastructure'!N43","v":2021},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G43","v":"Dunwich"},{"$f":"'Sewer - Future Infrastructure'!C43","v":""},{"$f":"'Sewer - Future Infrastructure'!E43","v":""},{"$f":"'Sewer - Future Infrastructure'!P43","v":2021},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R43","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S43","v":339000},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W43","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A36","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B36","v":42},{"$f":"'Sewer - Future Infrastructure'!H44","v":80.464661037119797},{"$f":"'Sewer - Future Infrastructure'!B44","v":"FGM_CA_01"},{"$f":"'Sewer - Future Infrastructure'!D44","v":"Gravity Main"},{"$f":"'Sewer - Future Infrastructure'!F44","v":"DN300 GOOD SOIL Rural 0.9m"},{"$f":"'Sewer - Future Infrastructure'!L44","v":""},{"$f":"'Sewer - Future Infrastructure'!Q44","v":2016},{"$f":"'Sewer - Future Infrastructure'!M44","v":2036},{"$f":"'Sewer - Future Infrastructure'!N44","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G44","v":"Capalaba"},{"$f":"'Sewer - Future Infrastructure'!C44","v":""},{"$f":"'Sewer - Future Infrastructure'!E44","v":""},{"$f":"'Sewer - Future Infrastructure'!P44","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R44","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S44","v":29788},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W44","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A37","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B37","v":43},{"$f":"'Sewer - Future Infrastructure'!H45","v":73.666963774575606},{"$f":"'Sewer - Future Infrastructure'!B45","v":"FGM_CA_02"},{"$f":"'Sewer - Future Infrastructure'!D45","v":"Gravity Main"},{"$f":"'Sewer - Future Infrastructure'!F45","v":"DN300 GOOD SOIL Rural 2.2m"},{"$f":"'Sewer - Future Infrastructure'!L45","v":""},{"$f":"'Sewer - Future Infrastructure'!Q45","v":2016},{"$f":"'Sewer - Future Infrastructure'!M45","v":2036},{"$f":"'Sewer - Future Infrastructure'!N45","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G45","v":"Capalaba"},{"$f":"'Sewer - Future Infrastructure'!C45","v":""},{"$f":"'Sewer - Future Infrastructure'!E45","v":""},{"$f":"'Sewer - Future Infrastructure'!P45","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R45","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S45","v":37447},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W45","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A38","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B38","v":44},{"$f":"'Sewer - Future Infrastructure'!H46","v":10.4486589094402},{"$f":"'Sewer - Future Infrastructure'!B46","v":"FGM_CA_03"},{"$f":"'Sewer - Future Infrastructure'!D46","v":"Gravity Main"},{"$f":"'Sewer - Future Infrastructure'!F46","v":"DN225 GOOD SOIL Rural 0.9m"},{"$f":"'Sewer - Future Infrastructure'!L46","v":""},{"$f":"'Sewer - Future Infrastructure'!Q46","v":2016},{"$f":"'Sewer - Future Infrastructure'!M46","v":2017},{"$f":"'Sewer - Future Infrastructure'!N46","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G46","v":"Capalaba"},{"$f":"'Sewer - Future Infrastructure'!C46","v":""},{"$f":"'Sewer - Future Infrastructure'!E46","v":""},{"$f":"'Sewer - Future Infrastructure'!P46","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R46","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S46","v":2871},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W46","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A39","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B39","v":45},{"$f":"'Sewer - Future Infrastructure'!H47","v":83.167902954956105},{"$f":"'Sewer - Future Infrastructure'!B47","v":"FGM_CA_04"},{"$f":"'Sewer - Future Infrastructure'!D47","v":"Gravity Main"},{"$f":"'Sewer - Future Infrastructure'!F47","v":"DN225 GOOD SOIL Rural 2.1m"},{"$f":"'Sewer - Future Infrastructure'!L47","v":""},{"$f":"'Sewer - Future Infrastructure'!Q47","v":2016},{"$f":"'Sewer - Future Infrastructure'!M47","v":2017},{"$f":"'Sewer - Future Infrastructure'!N47","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G47","v":"Capalaba"},{"$f":"'Sewer - Future Infrastructure'!C47","v":""},{"$f":"'Sewer - Future Infrastructure'!E47","v":""},{"$f":"'Sewer - Future Infrastructure'!P47","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R47","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S47","v":32404},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W47","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A40","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B40","v":46},{"$f":"'Sewer - Future Infrastructure'!H48","v":4.7096652806476902},{"$f":"'Sewer - Future Infrastructure'!B48","v":"FGM_CA_05"},{"$f":"'Sewer - Future Infrastructure'!D48","v":"Gravity Main"},{"$f":"'Sewer - Future Infrastructure'!F48","v":"DN300 GOOD SOIL Rural 2.7m"},{"$f":"'Sewer - Future Infrastructure'!L48","v":""},{"$f":"'Sewer - Future Infrastructure'!Q48","v":2016},{"$f":"'Sewer - Future Infrastructure'!M48","v":2036},{"$f":"'Sewer - Future Infrastructure'!N48","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G48","v":"Capalaba"},{"$f":"'Sewer - Future Infrastructure'!C48","v":""},{"$f":"'Sewer - Future Infrastructure'!E48","v":""},{"$f":"'Sewer - Future Infrastructure'!P48","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R48","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S48","v":2340},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W48","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A41","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B41","v":47},{"$f":"'Sewer - Future Infrastructure'!H49","v":58.123923526276101},{"$f":"'Sewer - Future Infrastructure'!B49","v":"FGM_CA_07"},{"$f":"'Sewer - Future Infrastructure'!D49","v":"Gravity Main"},{"$f":"'Sewer - Future Infrastructure'!F49","v":"DN150 GOOD SOIL Urban 2.0m"},{"$f":"'Sewer - Future Infrastructure'!L49","v":""},{"$f":"'Sewer - Future Infrastructure'!Q49","v":2016},{"$f":"'Sewer - Future Infrastructure'!M49","v":2036},{"$f":"'Sewer - Future Infrastructure'!N49","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G49","v":"Capalaba"},{"$f":"'Sewer - Future Infrastructure'!C49","v":""},{"$f":"'Sewer - Future Infrastructure'!E49","v":""},{"$f":"'Sewer - Future Infrastructure'!P49","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R49","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S49","v":19188},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W49","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A42","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B42","v":48},{"$f":"'Sewer - Future Infrastructure'!H50","v":189.14527318453401},{"$f":"'Sewer - Future Infrastructure'!B50","v":"FGM_CA_08"},{"$f":"'Sewer - Future Infrastructure'!D50","v":"Gravity Main"},{"$f":"'Sewer - Future Infrastructure'!F50","v":"DN150 GOOD SOIL Urban 3.9m"},{"$f":"'Sewer - Future Infrastructure'!L50","v":""},{"$f":"'Sewer - Future Infrastructure'!Q50","v":2016},{"$f":"'Sewer - Future Infrastructure'!M50","v":2036},{"$f":"'Sewer - Future Infrastructure'!N50","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G50","v":"Capalaba"},{"$f":"'Sewer - Future Infrastructure'!C50","v":""},{"$f":"'Sewer - Future Infrastructure'!E50","v":""},{"$f":"'Sewer - Future Infrastructure'!P50","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R50","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S50","v":78044},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W50","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A43","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B43","v":49},{"$f":"'Sewer - Future Infrastructure'!H51","v":150.40376467033201},{"$f":"'Sewer - Future Infrastructure'!B51","v":"FGM_CA_11"},{"$f":"'Sewer - Future Infrastructure'!D51","v":"Gravity Main"},{"$f":"'Sewer - Future Infrastructure'!F51","v":"DN150 GOOD SOIL CBD 2.2m"},{"$f":"'Sewer - Future Infrastructure'!L51","v":""},{"$f":"'Sewer - Future Infrastructure'!Q51","v":2016},{"$f":"'Sewer - Future Infrastructure'!M51","v":2036},{"$f":"'Sewer - Future Infrastructure'!N51","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G51","v":"Capalaba"},{"$f":"'Sewer - Future Infrastructure'!C51","v":""},{"$f":"'Sewer - Future Infrastructure'!E51","v":""},{"$f":"'Sewer - Future Infrastructure'!P51","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R51","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S51","v":78655},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W51","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A44","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B44","v":50},{"$f":"'Sewer - Future Infrastructure'!H52","v":185.89280226894201},{"$f":"'Sewer - Future Infrastructure'!B52","v":"FGM_CA_12"},{"$f":"'Sewer - Future Infrastructure'!D52","v":"Gravity Main"},{"$f":"'Sewer - Future Infrastructure'!F52","v":"DN225 GOOD SOIL CBD 2.8m"},{"$f":"'Sewer - Future Infrastructure'!L52","v":""},{"$f":"'Sewer - Future Infrastructure'!Q52","v":2016},{"$f":"'Sewer - Future Infrastructure'!M52","v":2036},{"$f":"'Sewer - Future Infrastructure'!N52","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G52","v":"Capalaba"},{"$f":"'Sewer - Future Infrastructure'!C52","v":""},{"$f":"'Sewer - Future Infrastructure'!E52","v":""},{"$f":"'Sewer - Future Infrastructure'!P52","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R52","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S52","v":134750},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W52","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A45","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B45","v":51},{"$f":"'Sewer - Future Infrastructure'!H53","v":51.059151718674102},{"$f":"'Sewer - Future Infrastructure'!B53","v":"FGM_CA_09"},{"$f":"'Sewer - Future Infrastructure'!D53","v":"Gravity Main"},{"$f":"'Sewer - Future Infrastructure'!F53","v":"DN300 GOOD SOIL Urban 3.8m"},{"$f":"'Sewer - Future Infrastructure'!L53","v":""},{"$f":"'Sewer - Future Infrastructure'!Q53","v":2016},{"$f":"'Sewer - Future Infrastructure'!M53","v":2036},{"$f":"'Sewer - Future Infrastructure'!N53","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G53","v":"Capalaba"},{"$f":"'Sewer - Future Infrastructure'!C53","v":""},{"$f":"'Sewer - Future Infrastructure'!E53","v":""},{"$f":"'Sewer - Future Infrastructure'!P53","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R53","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S53","v":36351},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W53","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A46","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B46","v":52},{"$f":"'Sewer - Future Infrastructure'!H54","v":78.662453998071797},{"$f":"'Sewer - Future Infrastructure'!B54","v":"FGM_CA_10"},{"$f":"'Sewer - Future Infrastructure'!D54","v":"Gravity Main"},{"$f":"'Sewer - Future Infrastructure'!F54","v":"DN300 GOOD SOIL Urban 4.0m"},{"$f":"'Sewer - Future Infrastructure'!L54","v":""},{"$f":"'Sewer - Future Infrastructure'!Q54","v":2016},{"$f":"'Sewer - Future Infrastructure'!M54","v":2036},{"$f":"'Sewer - Future Infrastructure'!N54","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G54","v":"Capalaba"},{"$f":"'Sewer - Future Infrastructure'!C54","v":""},{"$f":"'Sewer - Future Infrastructure'!E54","v":""},{"$f":"'Sewer - Future Infrastructure'!P54","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R54","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S54","v":56003},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W54","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A47","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B47","v":53},{"$f":"'Sewer - Future Infrastructure'!H55","v":56.171911139621997},{"$f":"'Sewer - Future Infrastructure'!B55","v":"FGM_CA_06"},{"$f":"'Sewer - Future Infrastructure'!D55","v":"Gravity Main"},{"$f":"'Sewer - Future Infrastructure'!F55","v":"DN225 GOOD SOIL HDU 1.5m"},{"$f":"'Sewer - Future Infrastructure'!L55","v":""},{"$f":"'Sewer - Future Infrastructure'!Q55","v":2016},{"$f":"'Sewer - Future Infrastructure'!M55","v":2036},{"$f":"'Sewer - Future Infrastructure'!N55","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G55","v":"Capalaba"},{"$f":"'Sewer - Future Infrastructure'!C55","v":""},{"$f":"'Sewer - Future Infrastructure'!E55","v":""},{"$f":"'Sewer - Future Infrastructure'!P55","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R55","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S55","v":17893},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W55","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A48","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B48","v":54},{"$f":"'Sewer - Future Infrastructure'!H56","v":150.926102095495},{"$f":"'Sewer - Future Infrastructure'!B56","v":"FGM_CL_06"},{"$f":"'Sewer - Future Infrastructure'!D56","v":"Gravity Main"},{"$f":"'Sewer - Future Infrastructure'!F56","v":"DN225 POOR SOIL Rural 2.59m"},{"$f":"'Sewer - Future Infrastructure'!L56","v":""},{"$f":"'Sewer - Future Infrastructure'!Q56","v":2016},{"$f":"'Sewer - Future Infrastructure'!M56","v":2036},{"$f":"'Sewer - Future Infrastructure'!N56","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G56","v":"Cleveland"},{"$f":"'Sewer - Future Infrastructure'!C56","v":""},{"$f":"'Sewer - Future Infrastructure'!E56","v":""},{"$f":"'Sewer - Future Infrastructure'!P56","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R56","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S56","v":62223},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W56","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A49","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B49","v":55},{"$f":"'Sewer - Future Infrastructure'!H57","v":201.32953835636201},{"$f":"'Sewer - Future Infrastructure'!B57","v":"FGM_CL_03"},{"$f":"'Sewer - Future Infrastructure'!D57","v":"Gravity Main"},{"$f":"'Sewer - Future Infrastructure'!F57","v":"DN300 GOOD SOIL Rural 3.5m"},{"$f":"'Sewer - Future Infrastructure'!L57","v":""},{"$f":"'Sewer - Future Infrastructure'!Q57","v":2016},{"$f":"'Sewer - Future Infrastructure'!M57","v":2017},{"$f":"'Sewer - Future Infrastructure'!N57","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G57","v":"Cleveland"},{"$f":"'Sewer - Future Infrastructure'!C57","v":""},{"$f":"'Sewer - Future Infrastructure'!E57","v":""},{"$f":"'Sewer - Future Infrastructure'!P57","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R57","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S57","v":123267},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W57","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A50","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B50","v":56},{"$f":"'Sewer - Future Infrastructure'!H58","v":407.13872424729902},{"$f":"'Sewer - Future Infrastructure'!B58","v":"FGM_CL_04"},{"$f":"'Sewer - Future Infrastructure'!D58","v":"Gravity Main"},{"$f":"'Sewer - Future Infrastructure'!F58","v":"DN300 GOOD SOIL Rural 5.1m"},{"$f":"'Sewer - Future Infrastructure'!L58","v":""},{"$f":"'Sewer - Future Infrastructure'!Q58","v":2016},{"$f":"'Sewer - Future Infrastructure'!M58","v":2017},{"$f":"'Sewer - Future Infrastructure'!N58","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G58","v":"Cleveland"},{"$f":"'Sewer - Future Infrastructure'!C58","v":""},{"$f":"'Sewer - Future Infrastructure'!E58","v":""},{"$f":"'Sewer - Future Infrastructure'!P58","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R58","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S58","v":246379},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W58","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A51","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B51","v":57},{"$f":"'Sewer - Future Infrastructure'!H59","v":155.085741271502},{"$f":"'Sewer - Future Infrastructure'!B59","v":"FGM_CL_07"},{"$f":"'Sewer - Future Infrastructure'!D59","v":"Gravity Main"},{"$f":"'Sewer - Future Infrastructure'!F59","v":"DN300 GOOD SOIL Rural 3.5m"},{"$f":"'Sewer - Future Infrastructure'!L59","v":""},{"$f":"'Sewer - Future Infrastructure'!Q59","v":2016},{"$f":"'Sewer - Future Infrastructure'!M59","v":2017},{"$f":"'Sewer - Future Infrastructure'!N59","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G59","v":"Cleveland"},{"$f":"'Sewer - Future Infrastructure'!C59","v":""},{"$f":"'Sewer - Future Infrastructure'!E59","v":""},{"$f":"'Sewer - Future Infrastructure'!P59","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R59","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S59","v":93850},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W59","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A52","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B52","v":58},{"$f":"'Sewer - Future Infrastructure'!H60","v":40.826511718290497},{"$f":"'Sewer - Future Infrastructure'!B60","v":"FRM_CL_01"},{"$f":"'Sewer - Future Infrastructure'!D60","v":"Rising Main"},{"$f":"'Sewer - Future Infrastructure'!F60","v":"DN150 GOOD SOIL Rural 2.1m"},{"$f":"'Sewer - Future Infrastructure'!L60","v":""},{"$f":"'Sewer - Future Infrastructure'!Q60","v":2016},{"$f":"'Sewer - Future Infrastructure'!M60","v":2036},{"$f":"'Sewer - Future Infrastructure'!N60","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G60","v":"Cleveland"},{"$f":"'Sewer - Future Infrastructure'!C60","v":""},{"$f":"'Sewer - Future Infrastructure'!E60","v":""},{"$f":"'Sewer - Future Infrastructure'!P60","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R60","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S60","v":11476},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W60","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A53","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B53","v":59},{"$f":"'Sewer - Future Infrastructure'!H61","v":132.88615743662001},{"$f":"'Sewer - Future Infrastructure'!B61","v":"FGM_CL_01"},{"$f":"'Sewer - Future Infrastructure'!D61","v":"Gravity Main"},{"$f":"'Sewer - Future Infrastructure'!F61","v":"DN375 GOOD SOIL Urban 2.5m"},{"$f":"'Sewer - Future Infrastructure'!L61","v":""},{"$f":"'Sewer - Future Infrastructure'!Q61","v":2016},{"$f":"'Sewer - Future Infrastructure'!M61","v":2036},{"$f":"'Sewer - Future Infrastructure'!N61","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G61","v":"Cleveland"},{"$f":"'Sewer - Future Infrastructure'!C61","v":""},{"$f":"'Sewer - Future Infrastructure'!E61","v":""},{"$f":"'Sewer - Future Infrastructure'!P61","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R61","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S61","v":127477},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W61","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A54","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B54","v":60},{"$f":"'Sewer - Future Infrastructure'!H62","v":6.2881871262613496},{"$f":"'Sewer - Future Infrastructure'!B62","v":"FGM_CL_05"},{"$f":"'Sewer - Future Infrastructure'!D62","v":"Gravity Main"},{"$f":"'Sewer - Future Infrastructure'!F62","v":"DN225 POOR SOIL Rural 3.8m"},{"$f":"'Sewer - Future Infrastructure'!L62","v":""},{"$f":"'Sewer - Future Infrastructure'!Q62","v":2016},{"$f":"'Sewer - Future Infrastructure'!M62","v":2036},{"$f":"'Sewer - Future Infrastructure'!N62","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G62","v":"Cleveland"},{"$f":"'Sewer - Future Infrastructure'!C62","v":""},{"$f":"'Sewer - Future Infrastructure'!E62","v":""},{"$f":"'Sewer - Future Infrastructure'!P62","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R62","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S62","v":3170},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W62","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A55","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B55","v":61},{"$f":"'Sewer - Future Infrastructure'!H63","v":102.626129023369},{"$f":"'Sewer - Future Infrastructure'!B63","v":"FGM_CL_08"},{"$f":"'Sewer - Future Infrastructure'!D63","v":"Gravity Main"},{"$f":"'Sewer - Future Infrastructure'!F63","v":"DN150 GOOD SOIL CBD 2.1m"},{"$f":"'Sewer - Future Infrastructure'!L63","v":""},{"$f":"'Sewer - Future Infrastructure'!Q63","v":2016},{"$f":"'Sewer - Future Infrastructure'!M63","v":2026},{"$f":"'Sewer - Future Infrastructure'!N63","v":2026},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G63","v":"Cleveland"},{"$f":"'Sewer - Future Infrastructure'!C63","v":""},{"$f":"'Sewer - Future Infrastructure'!E63","v":""},{"$f":"'Sewer - Future Infrastructure'!P63","v":2026},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R63","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S63","v":53669},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W63","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A56","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B56","v":62},{"$f":"'Sewer - Future Infrastructure'!H64","v":169.92694644816501},{"$f":"'Sewer - Future Infrastructure'!B64","v":"FGM_CL_02"},{"$f":"'Sewer - Future Infrastructure'!D64","v":"Gravity Main"},{"$f":"'Sewer - Future Infrastructure'!F64","v":"DN375 GOOD SOIL Rural 3.0m"},{"$f":"'Sewer - Future Infrastructure'!L64","v":""},{"$f":"'Sewer - Future Infrastructure'!Q64","v":2016},{"$f":"'Sewer - Future Infrastructure'!M64","v":2036},{"$f":"'Sewer - Future Infrastructure'!N64","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G64","v":"Cleveland"},{"$f":"'Sewer - Future Infrastructure'!C64","v":""},{"$f":"'Sewer - Future Infrastructure'!E64","v":""},{"$f":"'Sewer - Future Infrastructure'!P64","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R64","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S64","v":138801},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W64","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A57","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B57","v":63},{"$f":"'Sewer - Future Infrastructure'!H65","v":47.315533740375002},{"$f":"'Sewer - Future Infrastructure'!B65","v":"FGM_CL_13"},{"$f":"'Sewer - Future Infrastructure'!D65","v":"Gravity Main"},{"$f":"'Sewer - Future Infrastructure'!F65","v":"DN150 GOOD SOIL Rural 2.8m"},{"$f":"'Sewer - Future Infrastructure'!L65","v":""},{"$f":"'Sewer - Future Infrastructure'!Q65","v":2016},{"$f":"'Sewer - Future Infrastructure'!M65","v":2017},{"$f":"'Sewer - Future Infrastructure'!N65","v":2016},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G65","v":"Cleveland"},{"$f":"'Sewer - Future Infrastructure'!C65","v":""},{"$f":"'Sewer - Future Infrastructure'!E65","v":""},{"$f":"'Sewer - Future Infrastructure'!P65","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R65","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S65","v":13300},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W65","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A58","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B58","v":64},{"$f":"'Sewer - Future Infrastructure'!H66","v":25.646849228151801},{"$f":"'Sewer - Future Infrastructure'!B66","v":"FGM_CL_09"},{"$f":"'Sewer - Future Infrastructure'!D66","v":"Gravity Main"},{"$f":"'Sewer - Future Infrastructure'!F66","v":"DN150 POOR SOIL HDU 1.3m"},{"$f":"'Sewer - Future Infrastructure'!L66","v":""},{"$f":"'Sewer - Future Infrastructure'!Q66","v":2016},{"$f":"'Sewer - Future Infrastructure'!M66","v":2036},{"$f":"'Sewer - Future Infrastructure'!N66","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G66","v":"Cleveland"},{"$f":"'Sewer - Future Infrastructure'!C66","v":""},{"$f":"'Sewer - Future Infrastructure'!E66","v":""},{"$f":"'Sewer - Future Infrastructure'!P66","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R66","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S66","v":6299},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W66","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A59","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B59","v":65},{"$f":"'Sewer - Future Infrastructure'!H67","v":60.999149029296397},{"$f":"'Sewer - Future Infrastructure'!B67","v":"FGM_CL_10"},{"$f":"'Sewer - Future Infrastructure'!D67","v":"Gravity Main"},{"$f":"'Sewer - Future Infrastructure'!F67","v":"DN150 GOOD SOIL HDU 2.4m"},{"$f":"'Sewer - Future Infrastructure'!L67","v":""},{"$f":"'Sewer - Future Infrastructure'!Q67","v":2016},{"$f":"'Sewer - Future Infrastructure'!M67","v":2017},{"$f":"'Sewer - Future Infrastructure'!N67","v":2016},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G67","v":"Cleveland"},{"$f":"'Sewer - Future Infrastructure'!C67","v":""},{"$f":"'Sewer - Future Infrastructure'!E67","v":""},{"$f":"'Sewer - Future Infrastructure'!P67","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R67","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S67","v":20137},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W67","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A60","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B60","v":66},{"$f":"'Sewer - Future Infrastructure'!H68","v":46.179721373258303},{"$f":"'Sewer - Future Infrastructure'!B68","v":"FGM_CL_11"},{"$f":"'Sewer - Future Infrastructure'!D68","v":"Gravity Main"},{"$f":"'Sewer - Future Infrastructure'!F68","v":"DN150 GOOD SOIL HDU 2.2m"},{"$f":"'Sewer - Future Infrastructure'!L68","v":""},{"$f":"'Sewer - Future Infrastructure'!Q68","v":2016},{"$f":"'Sewer - Future Infrastructure'!M68","v":2017},{"$f":"'Sewer - Future Infrastructure'!N68","v":2016},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G68","v":"Cleveland"},{"$f":"'Sewer - Future Infrastructure'!C68","v":""},{"$f":"'Sewer - Future Infrastructure'!E68","v":""},{"$f":"'Sewer - Future Infrastructure'!P68","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R68","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S68","v":15245},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W68","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A61","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B61","v":67},{"$f":"'Sewer - Future Infrastructure'!H69","v":71.833596363487302},{"$f":"'Sewer - Future Infrastructure'!B69","v":"FGM_CL_12"},{"$f":"'Sewer - Future Infrastructure'!D69","v":"Gravity Main"},{"$f":"'Sewer - Future Infrastructure'!F69","v":"DN150 GOOD SOIL HDU 2.1m"},{"$f":"'Sewer - Future Infrastructure'!L69","v":""},{"$f":"'Sewer - Future Infrastructure'!Q69","v":2016},{"$f":"'Sewer - Future Infrastructure'!M69","v":2017},{"$f":"'Sewer - Future Infrastructure'!N69","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G69","v":"Cleveland"},{"$f":"'Sewer - Future Infrastructure'!C69","v":""},{"$f":"'Sewer - Future Infrastructure'!E69","v":""},{"$f":"'Sewer - Future Infrastructure'!P69","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R69","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S69","v":23714},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W69","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A62","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B62","v":68},{"$f":"'Sewer - Future Infrastructure'!H70","v":178.85188924398099},{"$f":"'Sewer - Future Infrastructure'!B70","v":"FGM_CL_14"},{"$f":"'Sewer - Future Infrastructure'!D70","v":"Gravity Main"},{"$f":"'Sewer - Future Infrastructure'!F70","v":"DN225 GOODSOIL  Urban 4.7m"},{"$f":"'Sewer - Future Infrastructure'!L70","v":""},{"$f":"'Sewer - Future Infrastructure'!Q70","v":2016},{"$f":"'Sewer - Future Infrastructure'!M70","v":2026},{"$f":"'Sewer - Future Infrastructure'!N70","v":2026},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G70","v":"Cleveland"},{"$f":"'Sewer - Future Infrastructure'!C70","v":""},{"$f":"'Sewer - Future Infrastructure'!E70","v":""},{"$f":"'Sewer - Future Infrastructure'!P70","v":2026},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R70","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S70","v":143514},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W70","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A63","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B63","v":69},{"$f":"'Sewer - Future Infrastructure'!H71","v":5.0667531712013103},{"$f":"'Sewer - Future Infrastructure'!B71","v":"FRM_TH_03"},{"$f":"'Sewer - Future Infrastructure'!D71","v":"Rising Main"},{"$f":"'Sewer - Future Infrastructure'!F71","v":"DN300 GOOD SOIL Urban 2.2m"},{"$f":"'Sewer - Future Infrastructure'!L71","v":""},{"$f":"'Sewer - Future Infrastructure'!Q71","v":2016},{"$f":"'Sewer - Future Infrastructure'!M71","v":2017},{"$f":"'Sewer - Future Infrastructure'!N71","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G71","v":"Thorneside"},{"$f":"'Sewer - Future Infrastructure'!C71","v":""},{"$f":"'Sewer - Future Infrastructure'!E71","v":""},{"$f":"'Sewer - Future Infrastructure'!P71","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R71","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S71","v":3017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W71","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A64","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B64","v":70},{"$f":"'Sewer - Future Infrastructure'!H72","v":81.027671006786306},{"$f":"'Sewer - Future Infrastructure'!B72","v":"FGM_TH_02"},{"$f":"'Sewer - Future Infrastructure'!D72","v":"Gravity Main"},{"$f":"'Sewer - Future Infrastructure'!F72","v":"DN525 GOOD SOIL Urban 2.0m"},{"$f":"'Sewer - Future Infrastructure'!L72","v":""},{"$f":"'Sewer - Future Infrastructure'!Q72","v":2016},{"$f":"'Sewer - Future Infrastructure'!M72","v":2021},{"$f":"'Sewer - Future Infrastructure'!N72","v":2021},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G72","v":"Thorneside"},{"$f":"'Sewer - Future Infrastructure'!C72","v":""},{"$f":"'Sewer - Future Infrastructure'!E72","v":""},{"$f":"'Sewer - Future Infrastructure'!P72","v":2021},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R72","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S72","v":97281},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W72","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A65","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B65","v":71},{"$f":"'Sewer - Future Infrastructure'!H73","v":547.18239767443504},{"$f":"'Sewer - Future Infrastructure'!B73","v":"FRM_TH_01"},{"$f":"'Sewer - Future Infrastructure'!D73","v":"Rising Main"},{"$f":"'Sewer - Future Infrastructure'!F73","v":"DN450 GOOD SOIL Rural 1.5m"},{"$f":"'Sewer - Future Infrastructure'!L73","v":""},{"$f":"'Sewer - Future Infrastructure'!Q73","v":2016},{"$f":"'Sewer - Future Infrastructure'!M73","v":2017},{"$f":"'Sewer - Future Infrastructure'!N73","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G73","v":"Thorneside"},{"$f":"'Sewer - Future Infrastructure'!C73","v":""},{"$f":"'Sewer - Future Infrastructure'!E73","v":""},{"$f":"'Sewer - Future Infrastructure'!P73","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R73","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S73","v":582327},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W73","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A66","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B66","v":72},{"$f":"'Sewer - Future Infrastructure'!H74","v":130.723281802146},{"$f":"'Sewer - Future Infrastructure'!B74","v":"FGM_TH_03"},{"$f":"'Sewer - Future Infrastructure'!D74","v":"Gravity Main"},{"$f":"'Sewer - Future Infrastructure'!F74","v":"DN525 GOOD SOIL Rural 2.6m"},{"$f":"'Sewer - Future Infrastructure'!L74","v":""},{"$f":"'Sewer - Future Infrastructure'!Q74","v":2016},{"$f":"'Sewer - Future Infrastructure'!M74","v":2036},{"$f":"'Sewer - Future Infrastructure'!N74","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G74","v":"Thorneside"},{"$f":"'Sewer - Future Infrastructure'!C74","v":""},{"$f":"'Sewer - Future Infrastructure'!E74","v":""},{"$f":"'Sewer - Future Infrastructure'!P74","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R74","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S74","v":134972},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W74","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A67","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B67","v":73},{"$f":"'Sewer - Future Infrastructure'!H75","v":11.825331633324801},{"$f":"'Sewer - Future Infrastructure'!B75","v":"FRM_TH_02"},{"$f":"'Sewer - Future Infrastructure'!D75","v":"Rising Main"},{"$f":"'Sewer - Future Infrastructure'!F75","v":"DN200 GOOD SOIL Rural 2.4m"},{"$f":"'Sewer - Future Infrastructure'!L75","v":""},{"$f":"'Sewer - Future Infrastructure'!Q75","v":2016},{"$f":"'Sewer - Future Infrastructure'!M75","v":2017},{"$f":"'Sewer - Future Infrastructure'!N75","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G75","v":"Thorneside"},{"$f":"'Sewer - Future Infrastructure'!C75","v":""},{"$f":"'Sewer - Future Infrastructure'!E75","v":""},{"$f":"'Sewer - Future Infrastructure'!P75","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R75","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S75","v":4126},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W75","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A68","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B68","v":74},{"$f":"'Sewer - Future Infrastructure'!H76","v":7.1316840715866103},{"$f":"'Sewer - Future Infrastructure'!B76","v":"FGM_TH_01"},{"$f":"'Sewer - Future Infrastructure'!D76","v":"Gravity Main"},{"$f":"'Sewer - Future Infrastructure'!F76","v":"DN675 POOR SOIL Rural 5.7m"},{"$f":"'Sewer - Future Infrastructure'!L76","v":""},{"$f":"'Sewer - Future Infrastructure'!Q76","v":2016},{"$f":"'Sewer - Future Infrastructure'!M76","v":2017},{"$f":"'Sewer - Future Infrastructure'!N76","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G76","v":"Thorneside"},{"$f":"'Sewer - Future Infrastructure'!C76","v":""},{"$f":"'Sewer - Future Infrastructure'!E76","v":""},{"$f":"'Sewer - Future Infrastructure'!P76","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R76","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S76","v":19546},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W76","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A69","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B69","v":75},{"$f":"'Sewer - Future Infrastructure'!H77","v":37.258395903931302},{"$f":"'Sewer - Future Infrastructure'!B77","v":"FGM_VP_22"},{"$f":"'Sewer - Future Infrastructure'!D77","v":"Gravity Main"},{"$f":"'Sewer - Future Infrastructure'!F77","v":"DN450 HDU Good Soil 3.1m"},{"$f":"'Sewer - Future Infrastructure'!L77","v":""},{"$f":"'Sewer - Future Infrastructure'!Q77","v":2016},{"$f":"'Sewer - Future Infrastructure'!M77","v":2021},{"$f":"'Sewer - Future Infrastructure'!N77","v":2021},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G77","v":"Victoria Point"},{"$f":"'Sewer - Future Infrastructure'!C77","v":""},{"$f":"'Sewer - Future Infrastructure'!E77","v":""},{"$f":"'Sewer - Future Infrastructure'!P77","v":2021},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R77","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S77","v":45119},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W77","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A70","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B70","v":76},{"$f":"'Sewer - Future Infrastructure'!H78","v":31.976734211116799},{"$f":"'Sewer - Future Infrastructure'!B78","v":"FGM_VP_23"},{"$f":"'Sewer - Future Infrastructure'!D78","v":"Gravity Main"},{"$f":"'Sewer - Future Infrastructure'!F78","v":"DN450 HDU Good Soil 2.3m"},{"$f":"'Sewer - Future Infrastructure'!L78","v":""},{"$f":"'Sewer - Future Infrastructure'!Q78","v":2016},{"$f":"'Sewer - Future Infrastructure'!M78","v":2021},{"$f":"'Sewer - Future Infrastructure'!N78","v":2021},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G78","v":"Victoria Point"},{"$f":"'Sewer - Future Infrastructure'!C78","v":""},{"$f":"'Sewer - Future Infrastructure'!E78","v":""},{"$f":"'Sewer - Future Infrastructure'!P78","v":2021},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R78","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S78","v":32295},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W78","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A71","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B71","v":77},{"$f":"'Sewer - Future Infrastructure'!H79","v":150.77228963046099},{"$f":"'Sewer - Future Infrastructure'!B79","v":"FGM_VP_24"},{"$f":"'Sewer - Future Infrastructure'!D79","v":"Gravity Main"},{"$f":"'Sewer - Future Infrastructure'!F79","v":"DN375 HDU Good Soil 3.3m"},{"$f":"'Sewer - Future Infrastructure'!L79","v":""},{"$f":"'Sewer - Future Infrastructure'!Q79","v":2016},{"$f":"'Sewer - Future Infrastructure'!M79","v":2021},{"$f":"'Sewer - Future Infrastructure'!N79","v":2021},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G79","v":"Victoria Point"},{"$f":"'Sewer - Future Infrastructure'!C79","v":""},{"$f":"'Sewer - Future Infrastructure'!E79","v":""},{"$f":"'Sewer - Future Infrastructure'!P79","v":2021},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R79","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S79","v":173955},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W79","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A72","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B72","v":78},{"$f":"'Sewer - Future Infrastructure'!H80","v":14.0528050663151},{"$f":"'Sewer - Future Infrastructure'!B80","v":"FGM_VP_25"},{"$f":"'Sewer - Future Infrastructure'!D80","v":"Gravity Main"},{"$f":"'Sewer - Future Infrastructure'!F80","v":"DN200 Urban Poor Soil 2.5m"},{"$f":"'Sewer - Future Infrastructure'!L80","v":""},{"$f":"'Sewer - Future Infrastructure'!Q80","v":2016},{"$f":"'Sewer - Future Infrastructure'!M80","v":2036},{"$f":"'Sewer - Future Infrastructure'!N80","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G80","v":"Victoria Point"},{"$f":"'Sewer - Future Infrastructure'!C80","v":""},{"$f":"'Sewer - Future Infrastructure'!E80","v":""},{"$f":"'Sewer - Future Infrastructure'!P80","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R80","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S80","v":6088},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W80","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A73","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B73","v":79},{"$f":"'Sewer - Future Infrastructure'!H81","v":9.9227217488888098},{"$f":"'Sewer - Future Infrastructure'!B81","v":"FGM_VP_26"},{"$f":"'Sewer - Future Infrastructure'!D81","v":"Gravity Main"},{"$f":"'Sewer - Future Infrastructure'!F81","v":"DN200 Urban Poor Soil 5.1m"},{"$f":"'Sewer - Future Infrastructure'!L81","v":""},{"$f":"'Sewer - Future Infrastructure'!Q81","v":2016},{"$f":"'Sewer - Future Infrastructure'!M81","v":2036},{"$f":"'Sewer - Future Infrastructure'!N81","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G81","v":"Victoria Point"},{"$f":"'Sewer - Future Infrastructure'!C81","v":""},{"$f":"'Sewer - Future Infrastructure'!E81","v":""},{"$f":"'Sewer - Future Infrastructure'!P81","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R81","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S81","v":8378},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W81","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A74","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B74","v":80},{"$f":"'Sewer - Future Infrastructure'!H82","v":2.8001273859620199},{"$f":"'Sewer - Future Infrastructure'!B82","v":"FGM_VP_27"},{"$f":"'Sewer - Future Infrastructure'!D82","v":"Gravity Main"},{"$f":"'Sewer - Future Infrastructure'!F82","v":"DN250 Urban Poor Soil 5.3m"},{"$f":"'Sewer - Future Infrastructure'!L82","v":""},{"$f":"'Sewer - Future Infrastructure'!Q82","v":2016},{"$f":"'Sewer - Future Infrastructure'!M82","v":2036},{"$f":"'Sewer - Future Infrastructure'!N82","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G82","v":"Victoria Point"},{"$f":"'Sewer - Future Infrastructure'!C82","v":""},{"$f":"'Sewer - Future Infrastructure'!E82","v":""},{"$f":"'Sewer - Future Infrastructure'!P82","v":2036},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R82","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S82","v":2698},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W82","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A75","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B75","v":81},{"$f":"'Sewer - Future Infrastructure'!H83","v":85.256589628782393},{"$f":"'Sewer - Future Infrastructure'!B83","v":"FRM_MC_01"},{"$f":"'Sewer - Future Infrastructure'!D83","v":"Rising Main"},{"$f":"'Sewer - Future Infrastructure'!F83","v":"DN225 GOOD SOIL Rural 2.1m"},{"$f":"'Sewer - Future Infrastructure'!L83","v":""},{"$f":"'Sewer - Future Infrastructure'!Q83","v":2016},{"$f":"'Sewer - Future Infrastructure'!M83","v":2017},{"$f":"'Sewer - Future Infrastructure'!N83","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G83","v":"Mount Cotton"},{"$f":"'Sewer - Future Infrastructure'!C83","v":""},{"$f":"'Sewer - Future Infrastructure'!E83","v":""},{"$f":"'Sewer - Future Infrastructure'!P83","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R83","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S83","v":33218},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W83","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A76","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B76","v":82},{"$f":"'Sewer - Future Infrastructure'!H84","v":248.162188051177},{"$f":"'Sewer - Future Infrastructure'!B84","v":"FRM_MC_02"},{"$f":"'Sewer - Future Infrastructure'!D84","v":"Rising Main"},{"$f":"'Sewer - Future Infrastructure'!F84","v":"DN225 GOOD SOIL Rural 2.1m"},{"$f":"'Sewer - Future Infrastructure'!L84","v":""},{"$f":"'Sewer - Future Infrastructure'!Q84","v":2016},{"$f":"'Sewer - Future Infrastructure'!M84","v":2017},{"$f":"'Sewer - Future Infrastructure'!N84","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G84","v":"Mount Cotton"},{"$f":"'Sewer - Future Infrastructure'!C84","v":""},{"$f":"'Sewer - Future Infrastructure'!E84","v":""},{"$f":"'Sewer - Future Infrastructure'!P84","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R84","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S84","v":93510},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W84","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A77","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B77","v":83},{"$f":"'Sewer - Future Infrastructure'!H85","v":728.82901528187404},{"$f":"'Sewer - Future Infrastructure'!B85","v":"FRM_MC_03"},{"$f":"'Sewer - Future Infrastructure'!D85","v":"Rising Main"},{"$f":"'Sewer - Future Infrastructure'!F85","v":"DN225 GOOD SOIL Rural 2.2m"},{"$f":"'Sewer - Future Infrastructure'!L85","v":""},{"$f":"'Sewer - Future Infrastructure'!Q85","v":2016},{"$f":"'Sewer - Future Infrastructure'!M85","v":2017},{"$f":"'Sewer - Future Infrastructure'!N85","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G85","v":"Mount Cotton"},{"$f":"'Sewer - Future Infrastructure'!C85","v":""},{"$f":"'Sewer - Future Infrastructure'!E85","v":""},{"$f":"'Sewer - Future Infrastructure'!P85","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R85","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S85","v":274630},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W85","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A78","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B78","v":84},{"$f":"'Sewer - Future Infrastructure'!H86","v":130.82381836272199},{"$f":"'Sewer - Future Infrastructure'!B86","v":"FRM_MC_04"},{"$f":"'Sewer - Future Infrastructure'!D86","v":"Rising Main"},{"$f":"'Sewer - Future Infrastructure'!F86","v":"DN225 GOOD SOIL Urban 0.3m"},{"$f":"'Sewer - Future Infrastructure'!L86","v":""},{"$f":"'Sewer - Future Infrastructure'!Q86","v":2016},{"$f":"'Sewer - Future Infrastructure'!M86","v":2017},{"$f":"'Sewer - Future Infrastructure'!N86","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G86","v":"Mount Cotton"},{"$f":"'Sewer - Future Infrastructure'!C86","v":""},{"$f":"'Sewer - Future Infrastructure'!E86","v":""},{"$f":"'Sewer - Future Infrastructure'!P86","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R86","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S86","v":60117},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W86","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A79","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B79","v":85},{"$f":"'Sewer - Future Infrastructure'!H87","v":270.494548353406},{"$f":"'Sewer - Future Infrastructure'!B87","v":"FGM_PT_08"},{"$f":"'Sewer - Future Infrastructure'!D87","v":"Gravity Main"},{"$f":"'Sewer - Future Infrastructure'!F87","v":"DN150 Urban Sand Island 2.5m"},{"$f":"'Sewer - Future Infrastructure'!L87","v":""},{"$f":"'Sewer - Future Infrastructure'!Q87","v":2016},{"$f":"'Sewer - Future Infrastructure'!M87","v":2017},{"$f":"'Sewer - Future Infrastructure'!N87","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G87","v":"Point Lookout"},{"$f":"'Sewer - Future Infrastructure'!C87","v":""},{"$f":"'Sewer - Future Infrastructure'!E87","v":""},{"$f":"'Sewer - Future Infrastructure'!P87","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R87","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S87","v":107655},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W87","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A80","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B80","v":86},{"$f":"'Sewer - Future Infrastructure'!H88","v":208.105705178108},{"$f":"'Sewer - Future Infrastructure'!B88","v":"FGM_PT_11"},{"$f":"'Sewer - Future Infrastructure'!D88","v":"Gravity Main"},{"$f":"'Sewer - Future Infrastructure'!F88","v":"DN150 Urban Sand Island 2.5m"},{"$f":"'Sewer - Future Infrastructure'!L88","v":""},{"$f":"'Sewer - Future Infrastructure'!Q88","v":2016},{"$f":"'Sewer - Future Infrastructure'!M88","v":2017},{"$f":"'Sewer - Future Infrastructure'!N88","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G88","v":"Point Lookout"},{"$f":"'Sewer - Future Infrastructure'!C88","v":""},{"$f":"'Sewer - Future Infrastructure'!E88","v":""},{"$f":"'Sewer - Future Infrastructure'!P88","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R88","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S88","v":82825},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W88","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A81","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B81","v":87},{"$f":"'Sewer - Future Infrastructure'!H89","v":113.575901775256},{"$f":"'Sewer - Future Infrastructure'!B89","v":"FGM_PT_09"},{"$f":"'Sewer - Future Infrastructure'!D89","v":"Gravity Main"},{"$f":"'Sewer - Future Infrastructure'!F89","v":"DN150 Urban Sand Island 2.5m"},{"$f":"'Sewer - Future Infrastructure'!L89","v":""},{"$f":"'Sewer - Future Infrastructure'!Q89","v":2016},{"$f":"'Sewer - Future Infrastructure'!M89","v":2017},{"$f":"'Sewer - Future Infrastructure'!N89","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G89","v":"Point Lookout"},{"$f":"'Sewer - Future Infrastructure'!C89","v":""},{"$f":"'Sewer - Future Infrastructure'!E89","v":""},{"$f":"'Sewer - Future Infrastructure'!P89","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R89","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S89","v":45202},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W89","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A82","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B82","v":88},{"$f":"'Sewer - Future Infrastructure'!H90","v":398.13627722915498},{"$f":"'Sewer - Future Infrastructure'!B90","v":"FGM_PT_02"},{"$f":"'Sewer - Future Infrastructure'!D90","v":"Gravity Main"},{"$f":"'Sewer - Future Infrastructure'!F90","v":"DN225 Urban Sand Island 2.5m"},{"$f":"'Sewer - Future Infrastructure'!L90","v":""},{"$f":"'Sewer - Future Infrastructure'!Q90","v":2016},{"$f":"'Sewer - Future Infrastructure'!M90","v":2017},{"$f":"'Sewer - Future Infrastructure'!N90","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G90","v":"Point Lookout"},{"$f":"'Sewer - Future Infrastructure'!C90","v":""},{"$f":"'Sewer - Future Infrastructure'!E90","v":""},{"$f":"'Sewer - Future Infrastructure'!P90","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R90","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S90","v":224832},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W90","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A83","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B83","v":89},{"$f":"'Sewer - Future Infrastructure'!H91","v":103.725036348432},{"$f":"'Sewer - Future Infrastructure'!B91","v":"FGM_PT_04"},{"$f":"'Sewer - Future Infrastructure'!D91","v":"Gravity Main"},{"$f":"'Sewer - Future Infrastructure'!F91","v":"DN150 Urban Sand Island 2.5m"},{"$f":"'Sewer - Future Infrastructure'!L91","v":""},{"$f":"'Sewer - Future Infrastructure'!Q91","v":2016},{"$f":"'Sewer - Future Infrastructure'!M91","v":2017},{"$f":"'Sewer - Future Infrastructure'!N91","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G91","v":"Point Lookout"},{"$f":"'Sewer - Future Infrastructure'!C91","v":""},{"$f":"'Sewer - Future Infrastructure'!E91","v":""},{"$f":"'Sewer - Future Infrastructure'!P91","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R91","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S91","v":42142},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W91","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A84","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B84","v":90},{"$f":"'Sewer - Future Infrastructure'!H92","v":194.525697617405},{"$f":"'Sewer - Future Infrastructure'!B92","v":"FGM_PT_07"},{"$f":"'Sewer - Future Infrastructure'!D92","v":"Gravity Main"},{"$f":"'Sewer - Future Infrastructure'!F92","v":"DN150 Urban Sand Island 2.5m"},{"$f":"'Sewer - Future Infrastructure'!L92","v":""},{"$f":"'Sewer - Future Infrastructure'!Q92","v":2016},{"$f":"'Sewer - Future Infrastructure'!M92","v":2017},{"$f":"'Sewer - Future Infrastructure'!N92","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G92","v":"Point Lookout"},{"$f":"'Sewer - Future Infrastructure'!C92","v":""},{"$f":"'Sewer - Future Infrastructure'!E92","v":""},{"$f":"'Sewer - Future Infrastructure'!P92","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R92","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S92","v":77420},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W92","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A85","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B85","v":91},{"$f":"'Sewer - Future Infrastructure'!H93","v":64.256991212153594},{"$f":"'Sewer - Future Infrastructure'!B93","v":"FGM_PT_05"},{"$f":"'Sewer - Future Infrastructure'!D93","v":"Gravity Main"},{"$f":"'Sewer - Future Infrastructure'!F93","v":"DN150 Urban Sand Island 2.5m"},{"$f":"'Sewer - Future Infrastructure'!L93","v":""},{"$f":"'Sewer - Future Infrastructure'!Q93","v":2016},{"$f":"'Sewer - Future Infrastructure'!M93","v":2017},{"$f":"'Sewer - Future Infrastructure'!N93","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G93","v":"Point Lookout"},{"$f":"'Sewer - Future Infrastructure'!C93","v":""},{"$f":"'Sewer - Future Infrastructure'!E93","v":""},{"$f":"'Sewer - Future Infrastructure'!P93","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R93","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S93","v":25574},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W93","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A86","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B86","v":92},{"$f":"'Sewer - Future Infrastructure'!H94","v":270.29935829948198},{"$f":"'Sewer - Future Infrastructure'!B94","v":"FGM_PT_01"},{"$f":"'Sewer - Future Infrastructure'!D94","v":"Gravity Main"},{"$f":"'Sewer - Future Infrastructure'!F94","v":"DN225 Urban Sand Island 2.5m"},{"$f":"'Sewer - Future Infrastructure'!L94","v":""},{"$f":"'Sewer - Future Infrastructure'!Q94","v":2016},{"$f":"'Sewer - Future Infrastructure'!M94","v":2017},{"$f":"'Sewer - Future Infrastructure'!N94","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G94","v":"Point Lookout"},{"$f":"'Sewer - Future Infrastructure'!C94","v":""},{"$f":"'Sewer - Future Infrastructure'!E94","v":""},{"$f":"'Sewer - Future Infrastructure'!P94","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R94","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S94","v":152641},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W94","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A87","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B87","v":93},{"$f":"'Sewer - Future Infrastructure'!H95","v":88.226166690882806},{"$f":"'Sewer - Future Infrastructure'!B95","v":"FGM_PT_03"},{"$f":"'Sewer - Future Infrastructure'!D95","v":"Gravity Main"},{"$f":"'Sewer - Future Infrastructure'!F95","v":"DN225 Urban Sand Island 2.5m"},{"$f":"'Sewer - Future Infrastructure'!L95","v":""},{"$f":"'Sewer - Future Infrastructure'!Q95","v":2016},{"$f":"'Sewer - Future Infrastructure'!M95","v":2017},{"$f":"'Sewer - Future Infrastructure'!N95","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G95","v":"Point Lookout"},{"$f":"'Sewer - Future Infrastructure'!C95","v":""},{"$f":"'Sewer - Future Infrastructure'!E95","v":""},{"$f":"'Sewer - Future Infrastructure'!P95","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R95","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S95","v":49822},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W95","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A88","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B88","v":94},{"$f":"'Sewer - Future Infrastructure'!H96","v":115.047700562815},{"$f":"'Sewer - Future Infrastructure'!B96","v":"FGM_PT_06"},{"$f":"'Sewer - Future Infrastructure'!D96","v":"Gravity Main"},{"$f":"'Sewer - Future Infrastructure'!F96","v":"DN150 Urban Sand Island 2.5m"},{"$f":"'Sewer - Future Infrastructure'!L96","v":""},{"$f":"'Sewer - Future Infrastructure'!Q96","v":2016},{"$f":"'Sewer - Future Infrastructure'!M96","v":2017},{"$f":"'Sewer - Future Infrastructure'!N96","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G96","v":"Point Lookout"},{"$f":"'Sewer - Future Infrastructure'!C96","v":""},{"$f":"'Sewer - Future Infrastructure'!E96","v":""},{"$f":"'Sewer - Future Infrastructure'!P96","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R96","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S96","v":45788},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W96","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A89","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B89","v":95},{"$f":"'Sewer - Future Infrastructure'!H97","v":128.90682369353701},{"$f":"'Sewer - Future Infrastructure'!B97","v":"FGM_PT_10"},{"$f":"'Sewer - Future Infrastructure'!D97","v":"Gravity Main"},{"$f":"'Sewer - Future Infrastructure'!F97","v":"DN150 Urban Sand Island 2.5m"},{"$f":"'Sewer - Future Infrastructure'!L97","v":""},{"$f":"'Sewer - Future Infrastructure'!Q97","v":2016},{"$f":"'Sewer - Future Infrastructure'!M97","v":2017},{"$f":"'Sewer - Future Infrastructure'!N97","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G97","v":"Point Lookout"},{"$f":"'Sewer - Future Infrastructure'!C97","v":""},{"$f":"'Sewer - Future Infrastructure'!E97","v":""},{"$f":"'Sewer - Future Infrastructure'!P97","v":2017},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R97","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S97","v":51304},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W97","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"WW_FutureAssets!A90","v":"WW_Line_Future"},{"$f":"WW_FutureAssets!B90","v":99},{"$f":"'Sewer - Future Infrastructure'!H98","v":1530.3888674090999},{"$f":"'Sewer - Future Infrastructure'!B98","v":"FRM_PT_01"},{"$f":"'Sewer - Future Infrastructure'!D98","v":"Rising Main"},{"$f":"'Sewer - Future Infrastructure'!F98","v":"DN225 Urban Sand Island 1.0m"},{"$f":"'Sewer - Future Infrastructure'!L98","v":""},{"$f":"'Sewer - Future Infrastructure'!Q98","v":2016},{"$f":"'Sewer - Future Infrastructure'!M98","v":2023},{"$f":"'Sewer - Future Infrastructure'!N98","v":2023},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!G98","v":"Point Lookout"},{"$f":"'Sewer - Future Infrastructure'!C98","v":""},{"$f":"'Sewer - Future Infrastructure'!E98","v":""},{"$f":"'Sewer - Future Infrastructure'!P98","v":2023},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!R98","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!S98","v":1205295},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Sewer - Future Infrastructure'!W98","v":0},{"$f":"'Sewer - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]

{"sheet":"SW_FutureAssets_Output","index":18,"n_rows":110,"n_cols":27,"rows_kept":110,"cut":false,"hidden":true,"merged":[]}
["FC_Name","FC_ID","Shape_Length","ItemId","ItemType","Description","LandTiming","LandCost","WorksTiming","WorksTimingEnd","WorksCost","AptGroup","MapSheetNo","ProjectName","ValueYear","Subsidy","LandTimingNew","LandTimingCmt","LandCostNew","LandCostCmt","WorksTimingNew","WorksTimingEndNew","WorksTimingCmt","WorksCostNew","WorksCostCmt","Approved","ApprovalCmt"]
[{"$f":"SW_FutureAssets!A2","v":"SW_Point_Future"},{"$f":"SW_FutureAssets!B2","v":1},{"$f":"'Storm - Future Infrastructure'!H10","v":""},{"$f":"'Storm - Future Infrastructure'!B10","v":"SW-P-3"},{"$f":"'Storm - Future Infrastructure'!D10","v":"Gross pollutant trap"},{"$f":"'Storm - Future Infrastructure'!F10","v":"South East Thornlands GPT D"},{"$f":"'Storm - Future Infrastructure'!L10","v":""},{"$f":"'Storm - Future Infrastructure'!Q10","v":2016},{"$f":"'Storm - Future Infrastructure'!M10","v":2022},{"$f":"'Storm - Future Infrastructure'!N10","v":2026},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G10","v":"SE Thornlands Precinct"},{"$f":"'Storm - Future Infrastructure'!C10","v":""},{"$f":"'Storm - Future Infrastructure'!E10","v":""},{"$f":"'Storm - Future Infrastructure'!P10","v":2022},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R10","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S10","v":62123},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A3","v":"SW_Point_Future"},{"$f":"SW_FutureAssets!B3","v":2},{"$f":"'Storm - Future Infrastructure'!H11","v":""},{"$f":"'Storm - Future Infrastructure'!B11","v":"SW-P-8"},{"$f":"'Storm - Future Infrastructure'!D11","v":"Gross pollutant trap"},{"$f":"'Storm - Future Infrastructure'!F11","v":"Kinross GPT D"},{"$f":"'Storm - Future Infrastructure'!L11","v":""},{"$f":"'Storm - Future Infrastructure'!Q11","v":2016},{"$f":"'Storm - Future Infrastructure'!M11","v":2017},{"$f":"'Storm - Future Infrastructure'!N11","v":2020},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G11","v":"Kinross Road Precinct"},{"$f":"'Storm - Future Infrastructure'!C11","v":""},{"$f":"'Storm - Future Infrastructure'!E11","v":""},{"$f":"'Storm - Future Infrastructure'!P11","v":2017},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R11","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S11","v":71172},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A4","v":"SW_Point_Future"},{"$f":"SW_FutureAssets!B4","v":3},{"$f":"'Storm - Future Infrastructure'!H12","v":""},{"$f":"'Storm - Future Infrastructure'!B12","v":"SW-P-16"},{"$f":"'Storm - Future Infrastructure'!D12","v":"Gross pollutant trap"},{"$f":"'Storm - Future Infrastructure'!F12","v":"South East Thornlands Scour Protection Works"},{"$f":"'Storm - Future Infrastructure'!L12","v":""},{"$f":"'Storm - Future Infrastructure'!Q12","v":2016},{"$f":"'Storm - Future Infrastructure'!M12","v":2022},{"$f":"'Storm - Future Infrastructure'!N12","v":2026},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G12","v":"SE Thornlands Precinct"},{"$f":"'Storm - Future Infrastructure'!C12","v":""},{"$f":"'Storm - Future Infrastructure'!E12","v":""},{"$f":"'Storm - Future Infrastructure'!P12","v":2022},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R12","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S12","v":20471},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A5","v":"SW_Point_Future"},{"$f":"SW_FutureAssets!B5","v":4},{"$f":"'Storm - Future Infrastructure'!H13","v":""},{"$f":"'Storm - Future Infrastructure'!B13","v":"SW-P-25"},{"$f":"'Storm - Future Infrastructure'!D13","v":"Gross pollutant trap"},{"$f":"'Storm - Future Infrastructure'!F13","v":"Kinross GPT C"},{"$f":"'Storm - Future Infrastructure'!L13","v":""},{"$f":"'Storm - Future Infrastructure'!Q13","v":2016},{"$f":"'Storm - Future Infrastructure'!M13","v":2017},{"$f":"'Storm - Future Infrastructure'!N13","v":2017},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G13","v":"Kinross Road Precinct"},{"$f":"'Storm - Future Infrastructure'!C13","v":""},{"$f":"'Storm - Future Infrastructure'!E13","v":""},{"$f":"'Storm - Future Infrastructure'!P13","v":2017},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R13","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S13","v":51376},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A6","v":"SW_Point_Future"},{"$f":"SW_FutureAssets!B6","v":5},{"$f":"'Storm - Future Infrastructure'!H14","v":""},{"$f":"'Storm - Future Infrastructure'!B14","v":"SW-P-26"},{"$f":"'Storm - Future Infrastructure'!D14","v":"Gross pollutant trap"},{"$f":"'Storm - Future Infrastructure'!F14","v":"Kinross GPT J"},{"$f":"'Storm - Future Infrastructure'!L14","v":""},{"$f":"'Storm - Future Infrastructure'!Q14","v":2016},{"$f":"'Storm - Future Infrastructure'!M14","v":2019},{"$f":"'Storm - Future Infrastructure'!N14","v":2019},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G14","v":"Kinross Road Precinct"},{"$f":"'Storm - Future Infrastructure'!C14","v":""},{"$f":"'Storm - Future Infrastructure'!E14","v":""},{"$f":"'Storm - Future Infrastructure'!P14","v":2019},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R14","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S14","v":51376},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A7","v":"SW_Line_Future"},{"$f":"SW_FutureAssets!B7","v":6},{"$f":"'Storm - Future Infrastructure'!H15","v":94.478868652376406},{"$f":"'Storm - Future Infrastructure'!B15","v":"SW-L-6"},{"$f":"'Storm - Future Infrastructure'!D15","v":"Stormwater Pipe"},{"$f":"'Storm - Future Infrastructure'!F15","v":"Middle Street (Police Stn) Pipe Duplication"},{"$f":"'Storm - Future Infrastructure'!L15","v":""},{"$f":"'Storm - Future Infrastructure'!Q15","v":2016},{"$f":"'Storm - Future Infrastructure'!M15","v":2031},{"$f":"'Storm - Future Infrastructure'!N15","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G15","v":"Cleveland CBD"},{"$f":"'Storm - Future Infrastructure'!C15","v":""},{"$f":"'Storm - Future Infrastructure'!E15","v":""},{"$f":"'Storm - Future Infrastructure'!P15","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R15","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S15","v":61782},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A8","v":"SW_Line_Future"},{"$f":"SW_FutureAssets!B8","v":7},{"$f":"'Storm - Future Infrastructure'!H16","v":168.48293693387899},{"$f":"'Storm - Future Infrastructure'!B16","v":"SW-L-7"},{"$f":"'Storm - Future Infrastructure'!D16","v":"Stormwater Pipe"},{"$f":"'Storm - Future Infrastructure'!F16","v":"Russell Street and Lexen Street Pipe Upgrade / Replacement"},{"$f":"'Storm - Future Infrastructure'!L16","v":""},{"$f":"'Storm - Future Infrastructure'!Q16","v":2016},{"$f":"'Storm - Future Infrastructure'!M16","v":2031},{"$f":"'Storm - Future Infrastructure'!N16","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G16","v":"Cleveland CBD"},{"$f":"'Storm - Future Infrastructure'!C16","v":""},{"$f":"'Storm - Future Infrastructure'!E16","v":""},{"$f":"'Storm - Future Infrastructure'!P16","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R16","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S16","v":161059},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A9","v":"SW_Line_Future"},{"$f":"SW_FutureAssets!B9","v":8},{"$f":"'Storm - Future Infrastructure'!H17","v":33.920716492230099},{"$f":"'Storm - Future Infrastructure'!B17","v":"SW-L-8"},{"$f":"'Storm - Future Infrastructure'!D17","v":"Stormwater Pipe"},{"$f":"'Storm - Future Infrastructure'!F17","v":"Waterloo Street Pipe Upgrade / Replacement"},{"$f":"'Storm - Future Infrastructure'!L17","v":""},{"$f":"'Storm - Future Infrastructure'!Q17","v":2016},{"$f":"'Storm - Future Infrastructure'!M17","v":2031},{"$f":"'Storm - Future Infrastructure'!N17","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G17","v":"Cleveland CBD"},{"$f":"'Storm - Future Infrastructure'!C17","v":""},{"$f":"'Storm - Future Infrastructure'!E17","v":""},{"$f":"'Storm - Future Infrastructure'!P17","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R17","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S17","v":28590},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A10","v":"SW_Line_Future"},{"$f":"SW_FutureAssets!B10","v":9},{"$f":"'Storm - Future Infrastructure'!H18","v":102.138603700437},{"$f":"'Storm - Future Infrastructure'!B18","v":"SW-L-9"},{"$f":"'Storm - Future Infrastructure'!D18","v":"Stormwater Pipe"},{"$f":"'Storm - Future Infrastructure'!F18","v":"Ross Court Pipe Duplication"},{"$f":"'Storm - Future Infrastructure'!L18","v":""},{"$f":"'Storm - Future Infrastructure'!Q18","v":2016},{"$f":"'Storm - Future Infrastructure'!M18","v":2031},{"$f":"'Storm - Future Infrastructure'!N18","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G18","v":"Cleveland CBD"},{"$f":"'Storm - Future Infrastructure'!C18","v":""},{"$f":"'Storm - Future Infrastructure'!E18","v":""},{"$f":"'Storm - Future Infrastructure'!P18","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R18","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S18","v":47177},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A11","v":"SW_Line_Future"},{"$f":"SW_FutureAssets!B11","v":10},{"$f":"'Storm - Future Infrastructure'!H19","v":70.484144328739603},{"$f":"'Storm - Future Infrastructure'!B19","v":"SW-L-10"},{"$f":"'Storm - Future Infrastructure'!D19","v":"Stormwater Pipe"},{"$f":"'Storm - Future Infrastructure'!F19","v":"Yarrow Court Pipe Duplication"},{"$f":"'Storm - Future Infrastructure'!L19","v":""},{"$f":"'Storm - Future Infrastructure'!Q19","v":2016},{"$f":"'Storm - Future Infrastructure'!M19","v":2031},{"$f":"'Storm - Future Infrastructure'!N19","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G19","v":"Cleveland CBD"},{"$f":"'Storm - Future Infrastructure'!C19","v":""},{"$f":"'Storm - Future Infrastructure'!E19","v":""},{"$f":"'Storm - Future Infrastructure'!P19","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R19","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S19","v":95042},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A12","v":"SW_Line_Future"},{"$f":"SW_FutureAssets!B12","v":11},{"$f":"'Storm - Future Infrastructure'!H20","v":89.741081242856296},{"$f":"'Storm - Future Infrastructure'!B20","v":"SW-L-11"},{"$f":"'Storm - Future Infrastructure'!D20","v":"Stormwater Pipe"},{"$f":"'Storm - Future Infrastructure'!F20","v":"Russell Street (east) Pipe Duplication and Upgrade / Replacement"},{"$f":"'Storm - Future Infrastructure'!L20","v":""},{"$f":"'Storm - Future Infrastructure'!Q20","v":2016},{"$f":"'Storm - Future Infrastructure'!M20","v":2031},{"$f":"'Storm - Future Infrastructure'!N20","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G20","v":"Cleveland CBD"},{"$f":"'Storm - Future Infrastructure'!C20","v":""},{"$f":"'Storm - Future Infrastructure'!E20","v":""},{"$f":"'Storm - Future Infrastructure'!P20","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R20","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S20","v":120835},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A13","v":"SW_Line_Future"},{"$f":"SW_FutureAssets!B13","v":12},{"$f":"'Storm - Future Infrastructure'!H21","v":57.3922315736435},{"$f":"'Storm - Future Infrastructure'!B21","v":"SW-L-12"},{"$f":"'Storm - Future Infrastructure'!D21","v":"Stormwater Pipe"},{"$f":"'Storm - Future Infrastructure'!F21","v":"Shore Street West Pipe Duplication"},{"$f":"'Storm - Future Infrastructure'!L21","v":""},{"$f":"'Storm - Future Infrastructure'!Q21","v":2016},{"$f":"'Storm - Future Infrastructure'!M21","v":2031},{"$f":"'Storm - Future Infrastructure'!N21","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G21","v":"Cleveland CBD"},{"$f":"'Storm - Future Infrastructure'!C21","v":""},{"$f":"'Storm - Future Infrastructure'!E21","v":""},{"$f":"'Storm - Future Infrastructure'!P21","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R21","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S21","v":121991},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A14","v":"SW_Line_Future"},{"$f":"SW_FutureAssets!B14","v":14},{"$f":"'Storm - Future Infrastructure'!H22","v":199.28462932146201},{"$f":"'Storm - Future Infrastructure'!B22","v":"SW-L-14"},{"$f":"'Storm - Future Infrastructure'!D22","v":"Stormwater Pipe"},{"$f":"'Storm - Future Infrastructure'!F22","v":"Fitzroy Street Pipe Duplication"},{"$f":"'Storm - Future Infrastructure'!L22","v":""},{"$f":"'Storm - Future Infrastructure'!Q22","v":2016},{"$f":"'Storm - Future Infrastructure'!M22","v":2031},{"$f":"'Storm - Future Infrastructure'!N22","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G22","v":"Cleveland CBD"},{"$f":"'Storm - Future Infrastructure'!C22","v":""},{"$f":"'Storm - Future Infrastructure'!E22","v":""},{"$f":"'Storm - Future Infrastructure'!P22","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R22","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S22","v":177649},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A15","v":"SW_Line_Future"},{"$f":"SW_FutureAssets!B15","v":15},{"$f":"'Storm - Future Infrastructure'!H23","v":150.44627362640099},{"$f":"'Storm - Future Infrastructure'!B23","v":"SW-L-15"},{"$f":"'Storm - Future Infrastructure'!D23","v":"Stormwater Pipe"},{"$f":"'Storm - Future Infrastructure'!F23","v":"Channel Street Pipe Duplication"},{"$f":"'Storm - Future Infrastructure'!L23","v":""},{"$f":"'Storm - Future Infrastructure'!Q23","v":2016},{"$f":"'Storm - Future Infrastructure'!M23","v":2031},{"$f":"'Storm - Future Infrastructure'!N23","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G23","v":"Cleveland CBD"},{"$f":"'Storm - Future Infrastructure'!C23","v":""},{"$f":"'Storm - Future Infrastructure'!E23","v":""},{"$f":"'Storm - Future Infrastructure'!P23","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R23","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S23","v":167671},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A16","v":"SW_Line_Future"},{"$f":"SW_FutureAssets!B16","v":16},{"$f":"'Storm - Future Infrastructure'!H24","v":144.299391796783},{"$f":"'Storm - Future Infrastructure'!B24","v":"SW-L-16"},{"$f":"'Storm - Future Infrastructure'!D24","v":"Stormwater Pipe"},{"$f":"'Storm - Future Infrastructure'!F24","v":"Middle Street (Wharf St Intersection) Pipe Duplication"},{"$f":"'Storm - Future Infrastructure'!L24","v":""},{"$f":"'Storm - Future Infrastructure'!Q24","v":2016},{"$f":"'Storm - Future Infrastructure'!M24","v":2031},{"$f":"'Storm - Future Infrastructure'!N24","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G24","v":"Cleveland CBD"},{"$f":"'Storm - Future Infrastructure'!C24","v":""},{"$f":"'Storm - Future Infrastructure'!E24","v":""},{"$f":"'Storm - Future Infrastructure'!P24","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R24","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S24","v":151814},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A17","v":"SW_Line_Future"},{"$f":"SW_FutureAssets!B17","v":17},{"$f":"'Storm - Future Infrastructure'!H25","v":363.20809890864803},{"$f":"'Storm - Future Infrastructure'!B25","v":"SW-L-17"},{"$f":"'Storm - Future Infrastructure'!D25","v":"Stormwater Pipe"},{"$f":"'Storm - Future Infrastructure'!F25","v":"South East Thornlands Drainage System 1 (pipes, pits & headwall)"},{"$f":"'Storm - Future Infrastructure'!L25","v":""},{"$f":"'Storm - Future Infrastructure'!Q25","v":2016},{"$f":"'Storm - Future Infrastructure'!M25","v":2021},{"$f":"'Storm - Future Infrastructure'!N25","v":2026},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G25","v":"SE Thornlands Precinct"},{"$f":"'Storm - Future Infrastructure'!C25","v":""},{"$f":"'Storm - Future Infrastructure'!E25","v":""},{"$f":"'Storm - Future Infrastructure'!P25","v":2021},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R25","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S25","v":1216650},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A18","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B18","v":184},{"$f":"'Storm - Future Infrastructure'!H26","v":898.25059976221701},{"$f":"'Storm - Future Infrastructure'!B26","v":"SW-A-184"},{"$f":"'Storm - Future Infrastructure'!D26","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F26","v":"Bioretention A"},{"$f":"'Storm - Future Infrastructure'!L26","v":""},{"$f":"'Storm - Future Infrastructure'!Q26","v":2016},{"$f":"'Storm - Future Infrastructure'!M26","v":2031},{"$f":"'Storm - Future Infrastructure'!N26","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G26","v":"Cleveland CBD"},{"$f":"'Storm - Future Infrastructure'!C26","v":""},{"$f":"'Storm - Future Infrastructure'!E26","v":""},{"$f":"'Storm - Future Infrastructure'!P26","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R26","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S26","v":254220},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A19","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B19","v":185},{"$f":"'Storm - Future Infrastructure'!H27","v":12988.2378611727},{"$f":"'Storm - Future Infrastructure'!B27","v":"SW-A-185"},{"$f":"'Storm - Future Infrastructure'!D27","v":"Wetland"},{"$f":"'Storm - Future Infrastructure'!F27","v":"Wetland A"},{"$f":"'Storm - Future Infrastructure'!L27","v":""},{"$f":"'Storm - Future Infrastructure'!Q27","v":2016},{"$f":"'Storm - Future Infrastructure'!M27","v":2031},{"$f":"'Storm - Future Infrastructure'!N27","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G27","v":"Cleveland CBD"},{"$f":"'Storm - Future Infrastructure'!C27","v":""},{"$f":"'Storm - Future Infrastructure'!E27","v":""},{"$f":"'Storm - Future Infrastructure'!P27","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R27","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S27","v":2300369},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A20","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B20","v":186},{"$f":"'Storm - Future Infrastructure'!H28","v":2220.8746151677501},{"$f":"'Storm - Future Infrastructure'!B28","v":"SW-A-186"},{"$f":"'Storm - Future Infrastructure'!D28","v":"Wetland"},{"$f":"'Storm - Future Infrastructure'!F28","v":"Wetland B"},{"$f":"'Storm - Future Infrastructure'!L28","v":""},{"$f":"'Storm - Future Infrastructure'!Q28","v":2016},{"$f":"'Storm - Future Infrastructure'!M28","v":2031},{"$f":"'Storm - Future Infrastructure'!N28","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G28","v":"Cleveland CBD"},{"$f":"'Storm - Future Infrastructure'!C28","v":""},{"$f":"'Storm - Future Infrastructure'!E28","v":""},{"$f":"'Storm - Future Infrastructure'!P28","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R28","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S28","v":715780},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A21","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B21","v":187},{"$f":"'Storm - Future Infrastructure'!H29","v":77.155384262536799},{"$f":"'Storm - Future Infrastructure'!B29","v":"SW-A-187"},{"$f":"'Storm - Future Infrastructure'!D29","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F29","v":"Bioretention B"},{"$f":"'Storm - Future Infrastructure'!L29","v":""},{"$f":"'Storm - Future Infrastructure'!Q29","v":2016},{"$f":"'Storm - Future Infrastructure'!M29","v":2031},{"$f":"'Storm - Future Infrastructure'!N29","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G29","v":"Cleveland CBD"},{"$f":"'Storm - Future Infrastructure'!C29","v":""},{"$f":"'Storm - Future Infrastructure'!E29","v":""},{"$f":"'Storm - Future Infrastructure'!P29","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R29","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S29","v":21138},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A22","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B22","v":188},{"$f":"'Storm - Future Infrastructure'!H30","v":27.356076048107699},{"$f":"'Storm - Future Infrastructure'!B30","v":"SW-A-188"},{"$f":"'Storm - Future Infrastructure'!D30","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F30","v":"Bioretention B"},{"$f":"'Storm - Future Infrastructure'!L30","v":""},{"$f":"'Storm - Future Infrastructure'!Q30","v":2016},{"$f":"'Storm - Future Infrastructure'!M30","v":2031},{"$f":"'Storm - Future Infrastructure'!N30","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G30","v":"Cleveland CBD"},{"$f":"'Storm - Future Infrastructure'!C30","v":""},{"$f":"'Storm - Future Infrastructure'!E30","v":""},{"$f":"'Storm - Future Infrastructure'!P30","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R30","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S30","v":21138},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A23","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B23","v":189},{"$f":"'Storm - Future Infrastructure'!H31","v":41.5690687223385},{"$f":"'Storm - Future Infrastructure'!B31","v":"SW-A-189"},{"$f":"'Storm - Future Infrastructure'!D31","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F31","v":"Bioretention B"},{"$f":"'Storm - Future Infrastructure'!L31","v":""},{"$f":"'Storm - Future Infrastructure'!Q31","v":2016},{"$f":"'Storm - Future Infrastructure'!M31","v":2031},{"$f":"'Storm - Future Infrastructure'!N31","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G31","v":"Cleveland CBD"},{"$f":"'Storm - Future Infrastructure'!C31","v":""},{"$f":"'Storm - Future Infrastructure'!E31","v":""},{"$f":"'Storm - Future Infrastructure'!P31","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R31","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S31","v":21138},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A24","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B24","v":190},{"$f":"'Storm - Future Infrastructure'!H32","v":112.806394354852},{"$f":"'Storm - Future Infrastructure'!B32","v":"SW-A-190"},{"$f":"'Storm - Future Infrastructure'!D32","v":"Sediment Basin"},{"$f":"'Storm - Future Infrastructure'!F32","v":"Bioretention C"},{"$f":"'Storm - Future Infrastructure'!L32","v":""},{"$f":"'Storm - Future Infrastructure'!Q32","v":2016},{"$f":"'Storm - Future Infrastructure'!M32","v":2031},{"$f":"'Storm - Future Infrastructure'!N32","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G32","v":"Cleveland CBD"},{"$f":"'Storm - Future Infrastructure'!C32","v":""},{"$f":"'Storm - Future Infrastructure'!E32","v":""},{"$f":"'Storm - Future Infrastructure'!P32","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R32","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S32","v":56098},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A25","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B25","v":191},{"$f":"'Storm - Future Infrastructure'!H33","v":70.251048976510603},{"$f":"'Storm - Future Infrastructure'!B33","v":"SW-A-191"},{"$f":"'Storm - Future Infrastructure'!D33","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F33","v":"Bioretention B"},{"$f":"'Storm - Future Infrastructure'!L33","v":""},{"$f":"'Storm - Future Infrastructure'!Q33","v":2016},{"$f":"'Storm - Future Infrastructure'!M33","v":2031},{"$f":"'Storm - Future Infrastructure'!N33","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G33","v":"Cleveland CBD"},{"$f":"'Storm - Future Infrastructure'!C33","v":""},{"$f":"'Storm - Future Infrastructure'!E33","v":""},{"$f":"'Storm - Future Infrastructure'!P33","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R33","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S33","v":21138},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A26","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B26","v":192},{"$f":"'Storm - Future Infrastructure'!H34","v":105.426447626867},{"$f":"'Storm - Future Infrastructure'!B34","v":"SW-A-192"},{"$f":"'Storm - Future Infrastructure'!D34","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F34","v":"Bioretention B"},{"$f":"'Storm - Future Infrastructure'!L34","v":""},{"$f":"'Storm - Future Infrastructure'!Q34","v":2016},{"$f":"'Storm - Future Infrastructure'!M34","v":2031},{"$f":"'Storm - Future Infrastructure'!N34","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G34","v":"Cleveland CBD"},{"$f":"'Storm - Future Infrastructure'!C34","v":""},{"$f":"'Storm - Future Infrastructure'!E34","v":""},{"$f":"'Storm - Future Infrastructure'!P34","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R34","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S34","v":21138},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A27","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B27","v":193},{"$f":"'Storm - Future Infrastructure'!H35","v":95.275420293150205},{"$f":"'Storm - Future Infrastructure'!B35","v":"SW-A-193"},{"$f":"'Storm - Future Infrastructure'!D35","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F35","v":"Bioretention B"},{"$f":"'Storm - Future Infrastructure'!L35","v":""},{"$f":"'Storm - Future Infrastructure'!Q35","v":2016},{"$f":"'Storm - Future Infrastructure'!M35","v":2031},{"$f":"'Storm - Future Infrastructure'!N35","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G35","v":"Cleveland CBD"},{"$f":"'Storm - Future Infrastructure'!C35","v":""},{"$f":"'Storm - Future Infrastructure'!E35","v":""},{"$f":"'Storm - Future Infrastructure'!P35","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R35","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S35","v":21138},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A28","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B28","v":194},{"$f":"'Storm - Future Infrastructure'!H36","v":147.36840368393899},{"$f":"'Storm - Future Infrastructure'!B36","v":"SW-A-194"},{"$f":"'Storm - Future Infrastructure'!D36","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F36","v":"Bioretention B"},{"$f":"'Storm - Future Infrastructure'!L36","v":""},{"$f":"'Storm - Future Infrastructure'!Q36","v":2016},{"$f":"'Storm - Future Infrastructure'!M36","v":2031},{"$f":"'Storm - Future Infrastructure'!N36","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G36","v":"Cleveland CBD"},{"$f":"'Storm - Future Infrastructure'!C36","v":""},{"$f":"'Storm - Future Infrastructure'!E36","v":""},{"$f":"'Storm - Future Infrastructure'!P36","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R36","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S36","v":21138},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A29","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B29","v":195},{"$f":"'Storm - Future Infrastructure'!H37","v":101.783304815737},{"$f":"'Storm - Future Infrastructure'!B37","v":"SW-A-195"},{"$f":"'Storm - Future Infrastructure'!D37","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F37","v":"Bioretention C"},{"$f":"'Storm - Future Infrastructure'!L37","v":""},{"$f":"'Storm - Future Infrastructure'!Q37","v":2016},{"$f":"'Storm - Future Infrastructure'!M37","v":2031},{"$f":"'Storm - Future Infrastructure'!N37","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G37","v":"Cleveland CBD"},{"$f":"'Storm - Future Infrastructure'!C37","v":""},{"$f":"'Storm - Future Infrastructure'!E37","v":""},{"$f":"'Storm - Future Infrastructure'!P37","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R37","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S37","v":56098},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A30","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B30","v":196},{"$f":"'Storm - Future Infrastructure'!H38","v":113.68707716602501},{"$f":"'Storm - Future Infrastructure'!B38","v":"SW-A-196"},{"$f":"'Storm - Future Infrastructure'!D38","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F38","v":"Bioretention B"},{"$f":"'Storm - Future Infrastructure'!L38","v":""},{"$f":"'Storm - Future Infrastructure'!Q38","v":2016},{"$f":"'Storm - Future Infrastructure'!M38","v":2031},{"$f":"'Storm - Future Infrastructure'!N38","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G38","v":"Cleveland CBD"},{"$f":"'Storm - Future Infrastructure'!C38","v":""},{"$f":"'Storm - Future Infrastructure'!E38","v":""},{"$f":"'Storm - Future Infrastructure'!P38","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R38","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S38","v":21138},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A31","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B31","v":197},{"$f":"'Storm - Future Infrastructure'!H39","v":342.564799773939},{"$f":"'Storm - Future Infrastructure'!B39","v":"SW-A-197"},{"$f":"'Storm - Future Infrastructure'!D39","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F39","v":"Bioretention B"},{"$f":"'Storm - Future Infrastructure'!L39","v":""},{"$f":"'Storm - Future Infrastructure'!Q39","v":2016},{"$f":"'Storm - Future Infrastructure'!M39","v":2031},{"$f":"'Storm - Future Infrastructure'!N39","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G39","v":"Cleveland CBD"},{"$f":"'Storm - Future Infrastructure'!C39","v":""},{"$f":"'Storm - Future Infrastructure'!E39","v":""},{"$f":"'Storm - Future Infrastructure'!P39","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R39","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S39","v":21138},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A32","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B32","v":198},{"$f":"'Storm - Future Infrastructure'!H40","v":8145.8360177156701},{"$f":"'Storm - Future Infrastructure'!B40","v":"SW-A-198"},{"$f":"'Storm - Future Infrastructure'!D40","v":"Wetland"},{"$f":"'Storm - Future Infrastructure'!F40","v":"Wetland System"},{"$f":"'Storm - Future Infrastructure'!L40","v":""},{"$f":"'Storm - Future Infrastructure'!Q40","v":2016},{"$f":"'Storm - Future Infrastructure'!M40","v":2021},{"$f":"'Storm - Future Infrastructure'!N40","v":2026},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G40","v":"Upper Eprapah Creek"},{"$f":"'Storm - Future Infrastructure'!C40","v":""},{"$f":"'Storm - Future Infrastructure'!E40","v":""},{"$f":"'Storm - Future Infrastructure'!P40","v":2021},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R40","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S40","v":1442477},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A33","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B33","v":199},{"$f":"'Storm - Future Infrastructure'!H41","v":15628.8047198065},{"$f":"'Storm - Future Infrastructure'!B41","v":"SW-A-199"},{"$f":"'Storm - Future Infrastructure'!D41","v":"Wetland"},{"$f":"'Storm - Future Infrastructure'!F41","v":"Wetland System"},{"$f":"'Storm - Future Infrastructure'!L41","v":""},{"$f":"'Storm - Future Infrastructure'!Q41","v":2016},{"$f":"'Storm - Future Infrastructure'!M41","v":2017},{"$f":"'Storm - Future Infrastructure'!N41","v":2021},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G41","v":"Upper Eprapah Creek"},{"$f":"'Storm - Future Infrastructure'!C41","v":""},{"$f":"'Storm - Future Infrastructure'!E41","v":""},{"$f":"'Storm - Future Infrastructure'!P41","v":2017},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R41","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S41","v":2243426},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A34","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B34","v":200},{"$f":"'Storm - Future Infrastructure'!H42","v":2546.5402453635102},{"$f":"'Storm - Future Infrastructure'!B42","v":"SW-A-200"},{"$f":"'Storm - Future Infrastructure'!D42","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F42","v":"Bioretention Basin System"},{"$f":"'Storm - Future Infrastructure'!L42","v":""},{"$f":"'Storm - Future Infrastructure'!Q42","v":2016},{"$f":"'Storm - Future Infrastructure'!M42","v":2026},{"$f":"'Storm - Future Infrastructure'!N42","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G42","v":"Upper Eprapah Creek"},{"$f":"'Storm - Future Infrastructure'!C42","v":""},{"$f":"'Storm - Future Infrastructure'!E42","v":""},{"$f":"'Storm - Future Infrastructure'!P42","v":2026},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R42","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S42","v":375392},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A35","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B35","v":201},{"$f":"'Storm - Future Infrastructure'!H43","v":1521.4056300689699},{"$f":"'Storm - Future Infrastructure'!B43","v":"SW-A-201"},{"$f":"'Storm - Future Infrastructure'!D43","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F43","v":"Bioretention Basin System"},{"$f":"'Storm - Future Infrastructure'!L43","v":2026},{"$f":"'Storm - Future Infrastructure'!Q43","v":2016},{"$f":"'Storm - Future Infrastructure'!M43","v":2026},{"$f":"'Storm - Future Infrastructure'!N43","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G43","v":"Upper Eprapah Creek"},{"$f":"'Storm - Future Infrastructure'!C43","v":""},{"$f":"'Storm - Future Infrastructure'!E43","v":""},{"$f":"'Storm - Future Infrastructure'!P43","v":2026},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R43","v":86520},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S43","v":222045},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A36","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B36","v":202},{"$f":"'Storm - Future Infrastructure'!H44","v":4488.2120890298702},{"$f":"'Storm - Future Infrastructure'!B44","v":"SW-A-202"},{"$f":"'Storm - Future Infrastructure'!D44","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F44","v":"Bioretention Basin System"},{"$f":"'Storm - Future Infrastructure'!L44","v":2026},{"$f":"'Storm - Future Infrastructure'!Q44","v":2016},{"$f":"'Storm - Future Infrastructure'!M44","v":2026},{"$f":"'Storm - Future Infrastructure'!N44","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G44","v":"Upper Eprapah Creek"},{"$f":"'Storm - Future Infrastructure'!C44","v":""},{"$f":"'Storm - Future Infrastructure'!E44","v":""},{"$f":"'Storm - Future Infrastructure'!P44","v":2026},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R44","v":145230},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S44","v":550368},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A37","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B37","v":203},{"$f":"'Storm - Future Infrastructure'!H45","v":83.865042882684705},{"$f":"'Storm - Future Infrastructure'!B45","v":"SW-A-203"},{"$f":"'Storm - Future Infrastructure'!D45","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F45","v":"Bioretention C"},{"$f":"'Storm - Future Infrastructure'!L45","v":""},{"$f":"'Storm - Future Infrastructure'!Q45","v":2016},{"$f":"'Storm - Future Infrastructure'!M45","v":2031},{"$f":"'Storm - Future Infrastructure'!N45","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G45","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C45","v":""},{"$f":"'Storm - Future Infrastructure'!E45","v":""},{"$f":"'Storm - Future Infrastructure'!P45","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R45","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S45","v":33803},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A38","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B38","v":204},{"$f":"'Storm - Future Infrastructure'!H46","v":82.138700690114007},{"$f":"'Storm - Future Infrastructure'!B46","v":"SW-A-204"},{"$f":"'Storm - Future Infrastructure'!D46","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F46","v":"Bioretention D"},{"$f":"'Storm - Future Infrastructure'!L46","v":2031},{"$f":"'Storm - Future Infrastructure'!Q46","v":2016},{"$f":"'Storm - Future Infrastructure'!M46","v":2031},{"$f":"'Storm - Future Infrastructure'!N46","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G46","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C46","v":""},{"$f":"'Storm - Future Infrastructure'!E46","v":""},{"$f":"'Storm - Future Infrastructure'!P46","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R46","v":12206},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S46","v":26861},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A39","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B39","v":205},{"$f":"'Storm - Future Infrastructure'!H47","v":84.022125879174197},{"$f":"'Storm - Future Infrastructure'!B47","v":"SW-A-205"},{"$f":"'Storm - Future Infrastructure'!D47","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F47","v":"Bioretention C"},{"$f":"'Storm - Future Infrastructure'!L47","v":""},{"$f":"'Storm - Future Infrastructure'!Q47","v":2016},{"$f":"'Storm - Future Infrastructure'!M47","v":2031},{"$f":"'Storm - Future Infrastructure'!N47","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G47","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C47","v":""},{"$f":"'Storm - Future Infrastructure'!E47","v":""},{"$f":"'Storm - Future Infrastructure'!P47","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R47","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S47","v":33803},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A40","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B40","v":206},{"$f":"'Storm - Future Infrastructure'!H48","v":83.865042868055198},{"$f":"'Storm - Future Infrastructure'!B48","v":"SW-A-206"},{"$f":"'Storm - Future Infrastructure'!D48","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F48","v":"Bioretention D"},{"$f":"'Storm - Future Infrastructure'!L48","v":2031},{"$f":"'Storm - Future Infrastructure'!Q48","v":2016},{"$f":"'Storm - Future Infrastructure'!M48","v":2031},{"$f":"'Storm - Future Infrastructure'!N48","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G48","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C48","v":""},{"$f":"'Storm - Future Infrastructure'!E48","v":""},{"$f":"'Storm - Future Infrastructure'!P48","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R48","v":12206},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S48","v":26861},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A41","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B41","v":207},{"$f":"'Storm - Future Infrastructure'!H49","v":84.022125879174197},{"$f":"'Storm - Future Infrastructure'!B49","v":"SW-A-207"},{"$f":"'Storm - Future Infrastructure'!D49","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F49","v":"Bioretention E"},{"$f":"'Storm - Future Infrastructure'!L49","v":2031},{"$f":"'Storm - Future Infrastructure'!Q49","v":2016},{"$f":"'Storm - Future Infrastructure'!M49","v":2031},{"$f":"'Storm - Future Infrastructure'!N49","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G49","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C49","v":""},{"$f":"'Storm - Future Infrastructure'!E49","v":""},{"$f":"'Storm - Future Infrastructure'!P49","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R49","v":30158},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S49","v":35940},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A42","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B42","v":208},{"$f":"'Storm - Future Infrastructure'!H50","v":83.865042882684705},{"$f":"'Storm - Future Infrastructure'!B50","v":"SW-A-208"},{"$f":"'Storm - Future Infrastructure'!D50","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F50","v":"Bioretention D"},{"$f":"'Storm - Future Infrastructure'!L50","v":2031},{"$f":"'Storm - Future Infrastructure'!Q50","v":2016},{"$f":"'Storm - Future Infrastructure'!M50","v":2031},{"$f":"'Storm - Future Infrastructure'!N50","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G50","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C50","v":""},{"$f":"'Storm - Future Infrastructure'!E50","v":""},{"$f":"'Storm - Future Infrastructure'!P50","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R50","v":12206},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S50","v":26861},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A43","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B43","v":209},{"$f":"'Storm - Future Infrastructure'!H51","v":83.337025669591597},{"$f":"'Storm - Future Infrastructure'!B51","v":"SW-A-209"},{"$f":"'Storm - Future Infrastructure'!D51","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F51","v":"Bioretention E"},{"$f":"'Storm - Future Infrastructure'!L51","v":2031},{"$f":"'Storm - Future Infrastructure'!Q51","v":2016},{"$f":"'Storm - Future Infrastructure'!M51","v":2031},{"$f":"'Storm - Future Infrastructure'!N51","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G51","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C51","v":""},{"$f":"'Storm - Future Infrastructure'!E51","v":""},{"$f":"'Storm - Future Infrastructure'!P51","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R51","v":15079},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S51","v":35940},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A44","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B44","v":210},{"$f":"'Storm - Future Infrastructure'!H52","v":83.865576757148304},{"$f":"'Storm - Future Infrastructure'!B52","v":"SW-A-210"},{"$f":"'Storm - Future Infrastructure'!D52","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F52","v":"Bioretention E"},{"$f":"'Storm - Future Infrastructure'!L52","v":2031},{"$f":"'Storm - Future Infrastructure'!Q52","v":2016},{"$f":"'Storm - Future Infrastructure'!M52","v":2031},{"$f":"'Storm - Future Infrastructure'!N52","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G52","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C52","v":""},{"$f":"'Storm - Future Infrastructure'!E52","v":""},{"$f":"'Storm - Future Infrastructure'!P52","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R52","v":15079},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S52","v":35940},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A45","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B45","v":211},{"$f":"'Storm - Future Infrastructure'!H53","v":84.022125879174197},{"$f":"'Storm - Future Infrastructure'!B53","v":"SW-A-211"},{"$f":"'Storm - Future Infrastructure'!D53","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F53","v":"Bioretention E"},{"$f":"'Storm - Future Infrastructure'!L53","v":2031},{"$f":"'Storm - Future Infrastructure'!Q53","v":2016},{"$f":"'Storm - Future Infrastructure'!M53","v":2031},{"$f":"'Storm - Future Infrastructure'!N53","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G53","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C53","v":""},{"$f":"'Storm - Future Infrastructure'!E53","v":""},{"$f":"'Storm - Future Infrastructure'!P53","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R53","v":15079},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S53","v":35940},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A46","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B46","v":212},{"$f":"'Storm - Future Infrastructure'!H54","v":84.022660768265595},{"$f":"'Storm - Future Infrastructure'!B54","v":"SW-A-212"},{"$f":"'Storm - Future Infrastructure'!D54","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F54","v":"Bioretention F"},{"$f":"'Storm - Future Infrastructure'!L54","v":2031},{"$f":"'Storm - Future Infrastructure'!Q54","v":2016},{"$f":"'Storm - Future Infrastructure'!M54","v":2031},{"$f":"'Storm - Future Infrastructure'!N54","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G54","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C54","v":""},{"$f":"'Storm - Future Infrastructure'!E54","v":""},{"$f":"'Storm - Future Infrastructure'!P54","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R54","v":13046},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S54","v":26566},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A47","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B47","v":213},{"$f":"'Storm - Future Infrastructure'!H55","v":82.181578504956207},{"$f":"'Storm - Future Infrastructure'!B55","v":"SW-A-213"},{"$f":"'Storm - Future Infrastructure'!D55","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F55","v":"Bioretention E"},{"$f":"'Storm - Future Infrastructure'!L55","v":2031},{"$f":"'Storm - Future Infrastructure'!Q55","v":2016},{"$f":"'Storm - Future Infrastructure'!M55","v":2031},{"$f":"'Storm - Future Infrastructure'!N55","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G55","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C55","v":""},{"$f":"'Storm - Future Infrastructure'!E55","v":""},{"$f":"'Storm - Future Infrastructure'!P55","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R55","v":15079},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S55","v":35940},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A48","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B48","v":214},{"$f":"'Storm - Future Infrastructure'!H56","v":93.888125762783204},{"$f":"'Storm - Future Infrastructure'!B56","v":"SW-A-214"},{"$f":"'Storm - Future Infrastructure'!D56","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F56","v":"Bioretention C"},{"$f":"'Storm - Future Infrastructure'!L56","v":""},{"$f":"'Storm - Future Infrastructure'!Q56","v":2016},{"$f":"'Storm - Future Infrastructure'!M56","v":2031},{"$f":"'Storm - Future Infrastructure'!N56","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G56","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C56","v":""},{"$f":"'Storm - Future Infrastructure'!E56","v":""},{"$f":"'Storm - Future Infrastructure'!P56","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R56","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S56","v":33803},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A49","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B49","v":215},{"$f":"'Storm - Future Infrastructure'!H57","v":82.813349882623697},{"$f":"'Storm - Future Infrastructure'!B57","v":"SW-A-215"},{"$f":"'Storm - Future Infrastructure'!D57","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F57","v":"Bioretention C"},{"$f":"'Storm - Future Infrastructure'!L57","v":""},{"$f":"'Storm - Future Infrastructure'!Q57","v":2016},{"$f":"'Storm - Future Infrastructure'!M57","v":2031},{"$f":"'Storm - Future Infrastructure'!N57","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G57","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C57","v":""},{"$f":"'Storm - Future Infrastructure'!E57","v":""},{"$f":"'Storm - Future Infrastructure'!P57","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R57","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S57","v":33803},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A50","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B50","v":216},{"$f":"'Storm - Future Infrastructure'!H58","v":82.846124081626201},{"$f":"'Storm - Future Infrastructure'!B58","v":"SW-A-216"},{"$f":"'Storm - Future Infrastructure'!D58","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F58","v":"Bioretention I"},{"$f":"'Storm - Future Infrastructure'!L58","v":2031},{"$f":"'Storm - Future Infrastructure'!Q58","v":2016},{"$f":"'Storm - Future Infrastructure'!M58","v":2031},{"$f":"'Storm - Future Infrastructure'!N58","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G58","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C58","v":""},{"$f":"'Storm - Future Infrastructure'!E58","v":""},{"$f":"'Storm - Future Infrastructure'!P58","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R58","v":13102},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S58","v":26674},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A51","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B51","v":217},{"$f":"'Storm - Future Infrastructure'!H59","v":83.000380542154403},{"$f":"'Storm - Future Infrastructure'!B59","v":"SW-A-217"},{"$f":"'Storm - Future Infrastructure'!D59","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F59","v":"Bioretention H"},{"$f":"'Storm - Future Infrastructure'!L59","v":""},{"$f":"'Storm - Future Infrastructure'!Q59","v":2016},{"$f":"'Storm - Future Infrastructure'!M59","v":2031},{"$f":"'Storm - Future Infrastructure'!N59","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G59","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C59","v":""},{"$f":"'Storm - Future Infrastructure'!E59","v":""},{"$f":"'Storm - Future Infrastructure'!P59","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R59","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S59","v":26804},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A52","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B52","v":218},{"$f":"'Storm - Future Infrastructure'!H60","v":82.276155500151802},{"$f":"'Storm - Future Infrastructure'!B60","v":"SW-A-218"},{"$f":"'Storm - Future Infrastructure'!D60","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F60","v":"Bioretention H"},{"$f":"'Storm - Future Infrastructure'!L60","v":""},{"$f":"'Storm - Future Infrastructure'!Q60","v":2016},{"$f":"'Storm - Future Infrastructure'!M60","v":2031},{"$f":"'Storm - Future Infrastructure'!N60","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G60","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C60","v":""},{"$f":"'Storm - Future Infrastructure'!E60","v":""},{"$f":"'Storm - Future Infrastructure'!P60","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R60","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S60","v":26542},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A53","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B53","v":219},{"$f":"'Storm - Future Infrastructure'!H61","v":81.538097218310895},{"$f":"'Storm - Future Infrastructure'!B61","v":"SW-A-219"},{"$f":"'Storm - Future Infrastructure'!D61","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F61","v":"Bioretention H"},{"$f":"'Storm - Future Infrastructure'!L61","v":""},{"$f":"'Storm - Future Infrastructure'!Q61","v":2016},{"$f":"'Storm - Future Infrastructure'!M61","v":2031},{"$f":"'Storm - Future Infrastructure'!N61","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G61","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C61","v":""},{"$f":"'Storm - Future Infrastructure'!E61","v":""},{"$f":"'Storm - Future Infrastructure'!P61","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R61","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S61","v":26804},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A54","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B54","v":220},{"$f":"'Storm - Future Infrastructure'!H62","v":82.194291657134499},{"$f":"'Storm - Future Infrastructure'!B62","v":"SW-A-220"},{"$f":"'Storm - Future Infrastructure'!D62","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F62","v":"Bioretention H"},{"$f":"'Storm - Future Infrastructure'!L62","v":""},{"$f":"'Storm - Future Infrastructure'!Q62","v":2016},{"$f":"'Storm - Future Infrastructure'!M62","v":2031},{"$f":"'Storm - Future Infrastructure'!N62","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G62","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C62","v":""},{"$f":"'Storm - Future Infrastructure'!E62","v":""},{"$f":"'Storm - Future Infrastructure'!P62","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R62","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S62","v":26804},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A55","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B55","v":221},{"$f":"'Storm - Future Infrastructure'!H63","v":82.953551627725503},{"$f":"'Storm - Future Infrastructure'!B63","v":"SW-A-221"},{"$f":"'Storm - Future Infrastructure'!D63","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F63","v":"Bioretention H"},{"$f":"'Storm - Future Infrastructure'!L63","v":""},{"$f":"'Storm - Future Infrastructure'!Q63","v":2016},{"$f":"'Storm - Future Infrastructure'!M63","v":2031},{"$f":"'Storm - Future Infrastructure'!N63","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G63","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C63","v":""},{"$f":"'Storm - Future Infrastructure'!E63","v":""},{"$f":"'Storm - Future Infrastructure'!P63","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R63","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S63","v":26804},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A56","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B56","v":222},{"$f":"'Storm - Future Infrastructure'!H64","v":83.001038196994102},{"$f":"'Storm - Future Infrastructure'!B64","v":"SW-A-222"},{"$f":"'Storm - Future Infrastructure'!D64","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F64","v":"Bioretention I"},{"$f":"'Storm - Future Infrastructure'!L64","v":2031},{"$f":"'Storm - Future Infrastructure'!Q64","v":2016},{"$f":"'Storm - Future Infrastructure'!M64","v":2031},{"$f":"'Storm - Future Infrastructure'!N64","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G64","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C64","v":""},{"$f":"'Storm - Future Infrastructure'!E64","v":""},{"$f":"'Storm - Future Infrastructure'!P64","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R64","v":13102},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S64","v":26674},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A57","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B57","v":223},{"$f":"'Storm - Future Infrastructure'!H65","v":81.476020276054797},{"$f":"'Storm - Future Infrastructure'!B65","v":"SW-A-223"},{"$f":"'Storm - Future Infrastructure'!D65","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F65","v":"Bioretention I"},{"$f":"'Storm - Future Infrastructure'!L65","v":2031},{"$f":"'Storm - Future Infrastructure'!Q65","v":2016},{"$f":"'Storm - Future Infrastructure'!M65","v":2031},{"$f":"'Storm - Future Infrastructure'!N65","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G65","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C65","v":""},{"$f":"'Storm - Future Infrastructure'!E65","v":""},{"$f":"'Storm - Future Infrastructure'!P65","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R65","v":13102},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S65","v":26674},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A58","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B58","v":224},{"$f":"'Storm - Future Infrastructure'!H66","v":82.1950032225527},{"$f":"'Storm - Future Infrastructure'!B66","v":"SW-A-224"},{"$f":"'Storm - Future Infrastructure'!D66","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F66","v":"Bioretention I"},{"$f":"'Storm - Future Infrastructure'!L66","v":2031},{"$f":"'Storm - Future Infrastructure'!Q66","v":2016},{"$f":"'Storm - Future Infrastructure'!M66","v":2031},{"$f":"'Storm - Future Infrastructure'!N66","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G66","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C66","v":""},{"$f":"'Storm - Future Infrastructure'!E66","v":""},{"$f":"'Storm - Future Infrastructure'!P66","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R66","v":13102},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S66","v":26674},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A59","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B59","v":225},{"$f":"'Storm - Future Infrastructure'!H67","v":83.624308838745506},{"$f":"'Storm - Future Infrastructure'!B67","v":"SW-A-225"},{"$f":"'Storm - Future Infrastructure'!D67","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F67","v":"Bioretention I"},{"$f":"'Storm - Future Infrastructure'!L67","v":2031},{"$f":"'Storm - Future Infrastructure'!Q67","v":2016},{"$f":"'Storm - Future Infrastructure'!M67","v":2031},{"$f":"'Storm - Future Infrastructure'!N67","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G67","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C67","v":""},{"$f":"'Storm - Future Infrastructure'!E67","v":""},{"$f":"'Storm - Future Infrastructure'!P67","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R67","v":13102},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S67","v":26674},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A60","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B60","v":226},{"$f":"'Storm - Future Infrastructure'!H68","v":82.098648485255694},{"$f":"'Storm - Future Infrastructure'!B68","v":"SW-A-226"},{"$f":"'Storm - Future Infrastructure'!D68","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F68","v":"Bioretention I"},{"$f":"'Storm - Future Infrastructure'!L68","v":2031},{"$f":"'Storm - Future Infrastructure'!Q68","v":2016},{"$f":"'Storm - Future Infrastructure'!M68","v":2031},{"$f":"'Storm - Future Infrastructure'!N68","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G68","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C68","v":""},{"$f":"'Storm - Future Infrastructure'!E68","v":""},{"$f":"'Storm - Future Infrastructure'!P68","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R68","v":13102},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S68","v":26674},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A61","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B61","v":227},{"$f":"'Storm - Future Infrastructure'!H69","v":82.511913039400497},{"$f":"'Storm - Future Infrastructure'!B69","v":"SW-A-227"},{"$f":"'Storm - Future Infrastructure'!D69","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F69","v":"Bioretention I"},{"$f":"'Storm - Future Infrastructure'!L69","v":2031},{"$f":"'Storm - Future Infrastructure'!Q69","v":2016},{"$f":"'Storm - Future Infrastructure'!M69","v":2031},{"$f":"'Storm - Future Infrastructure'!N69","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G69","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C69","v":""},{"$f":"'Storm - Future Infrastructure'!E69","v":""},{"$f":"'Storm - Future Infrastructure'!P69","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R69","v":13102},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S69","v":26674},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A62","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B62","v":228},{"$f":"'Storm - Future Infrastructure'!H70","v":82.2557446266743},{"$f":"'Storm - Future Infrastructure'!B70","v":"SW-A-228"},{"$f":"'Storm - Future Infrastructure'!D70","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F70","v":"Bioretention I"},{"$f":"'Storm - Future Infrastructure'!L70","v":2031},{"$f":"'Storm - Future Infrastructure'!Q70","v":2016},{"$f":"'Storm - Future Infrastructure'!M70","v":2031},{"$f":"'Storm - Future Infrastructure'!N70","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G70","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C70","v":""},{"$f":"'Storm - Future Infrastructure'!E70","v":""},{"$f":"'Storm - Future Infrastructure'!P70","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R70","v":13102},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S70","v":26674},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A63","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B63","v":229},{"$f":"'Storm - Future Infrastructure'!H71","v":82.4384944908862},{"$f":"'Storm - Future Infrastructure'!B71","v":"SW-A-229"},{"$f":"'Storm - Future Infrastructure'!D71","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F71","v":"Bioretention I"},{"$f":"'Storm - Future Infrastructure'!L71","v":2031},{"$f":"'Storm - Future Infrastructure'!Q71","v":2016},{"$f":"'Storm - Future Infrastructure'!M71","v":2031},{"$f":"'Storm - Future Infrastructure'!N71","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G71","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C71","v":""},{"$f":"'Storm - Future Infrastructure'!E71","v":""},{"$f":"'Storm - Future Infrastructure'!P71","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R71","v":13102},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S71","v":26674},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A64","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B64","v":230},{"$f":"'Storm - Future Infrastructure'!H72","v":82.093856676566602},{"$f":"'Storm - Future Infrastructure'!B72","v":"SW-A-230"},{"$f":"'Storm - Future Infrastructure'!D72","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F72","v":"Bioretention D"},{"$f":"'Storm - Future Infrastructure'!L72","v":2031},{"$f":"'Storm - Future Infrastructure'!Q72","v":2016},{"$f":"'Storm - Future Infrastructure'!M72","v":2031},{"$f":"'Storm - Future Infrastructure'!N72","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G72","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C72","v":""},{"$f":"'Storm - Future Infrastructure'!E72","v":""},{"$f":"'Storm - Future Infrastructure'!P72","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R72","v":12206},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S72","v":26861},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A65","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B65","v":231},{"$f":"'Storm - Future Infrastructure'!H73","v":83.315233856454697},{"$f":"'Storm - Future Infrastructure'!B73","v":"SW-A-231"},{"$f":"'Storm - Future Infrastructure'!D73","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F73","v":"Bioretention D"},{"$f":"'Storm - Future Infrastructure'!L73","v":2031},{"$f":"'Storm - Future Infrastructure'!Q73","v":2016},{"$f":"'Storm - Future Infrastructure'!M73","v":2031},{"$f":"'Storm - Future Infrastructure'!N73","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G73","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C73","v":""},{"$f":"'Storm - Future Infrastructure'!E73","v":""},{"$f":"'Storm - Future Infrastructure'!P73","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R73","v":12206},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S73","v":26861},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A66","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B66","v":232},{"$f":"'Storm - Future Infrastructure'!H74","v":81.909440792340703},{"$f":"'Storm - Future Infrastructure'!B74","v":"SW-A-232"},{"$f":"'Storm - Future Infrastructure'!D74","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F74","v":"Bioretention D"},{"$f":"'Storm - Future Infrastructure'!L74","v":2031},{"$f":"'Storm - Future Infrastructure'!Q74","v":2016},{"$f":"'Storm - Future Infrastructure'!M74","v":2031},{"$f":"'Storm - Future Infrastructure'!N74","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G74","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C74","v":""},{"$f":"'Storm - Future Infrastructure'!E74","v":""},{"$f":"'Storm - Future Infrastructure'!P74","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R74","v":12206},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S74","v":26861},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A67","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B67","v":233},{"$f":"'Storm - Future Infrastructure'!H75","v":81.690545782220497},{"$f":"'Storm - Future Infrastructure'!B75","v":"SW-A-233"},{"$f":"'Storm - Future Infrastructure'!D75","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F75","v":"Bioretention D"},{"$f":"'Storm - Future Infrastructure'!L75","v":2031},{"$f":"'Storm - Future Infrastructure'!Q75","v":2016},{"$f":"'Storm - Future Infrastructure'!M75","v":2031},{"$f":"'Storm - Future Infrastructure'!N75","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G75","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C75","v":""},{"$f":"'Storm - Future Infrastructure'!E75","v":""},{"$f":"'Storm - Future Infrastructure'!P75","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R75","v":12206},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S75","v":26861},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A68","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B68","v":234},{"$f":"'Storm - Future Infrastructure'!H76","v":82.698283913869901},{"$f":"'Storm - Future Infrastructure'!B76","v":"SW-A-234"},{"$f":"'Storm - Future Infrastructure'!D76","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F76","v":"Bioretention C"},{"$f":"'Storm - Future Infrastructure'!L76","v":""},{"$f":"'Storm - Future Infrastructure'!Q76","v":2016},{"$f":"'Storm - Future Infrastructure'!M76","v":2031},{"$f":"'Storm - Future Infrastructure'!N76","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G76","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C76","v":""},{"$f":"'Storm - Future Infrastructure'!E76","v":""},{"$f":"'Storm - Future Infrastructure'!P76","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R76","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S76","v":33803},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A69","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B69","v":235},{"$f":"'Storm - Future Infrastructure'!H77","v":82.226555583111207},{"$f":"'Storm - Future Infrastructure'!B77","v":"SW-A-235"},{"$f":"'Storm - Future Infrastructure'!D77","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F77","v":"Bioretention D"},{"$f":"'Storm - Future Infrastructure'!L77","v":2031},{"$f":"'Storm - Future Infrastructure'!Q77","v":2016},{"$f":"'Storm - Future Infrastructure'!M77","v":2031},{"$f":"'Storm - Future Infrastructure'!N77","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G77","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C77","v":""},{"$f":"'Storm - Future Infrastructure'!E77","v":""},{"$f":"'Storm - Future Infrastructure'!P77","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R77","v":12206},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S77","v":26861},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A70","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B70","v":236},{"$f":"'Storm - Future Infrastructure'!H78","v":83.001038204578094},{"$f":"'Storm - Future Infrastructure'!B78","v":"SW-A-236"},{"$f":"'Storm - Future Infrastructure'!D78","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F78","v":"Bioretention I"},{"$f":"'Storm - Future Infrastructure'!L78","v":2031},{"$f":"'Storm - Future Infrastructure'!Q78","v":2016},{"$f":"'Storm - Future Infrastructure'!M78","v":2031},{"$f":"'Storm - Future Infrastructure'!N78","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G78","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C78","v":""},{"$f":"'Storm - Future Infrastructure'!E78","v":""},{"$f":"'Storm - Future Infrastructure'!P78","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R78","v":13102},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S78","v":26674},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A71","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B71","v":237},{"$f":"'Storm - Future Infrastructure'!H79","v":83.045878449628702},{"$f":"'Storm - Future Infrastructure'!B79","v":"SW-A-237"},{"$f":"'Storm - Future Infrastructure'!D79","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F79","v":"Bioretention H"},{"$f":"'Storm - Future Infrastructure'!L79","v":""},{"$f":"'Storm - Future Infrastructure'!Q79","v":2016},{"$f":"'Storm - Future Infrastructure'!M79","v":2031},{"$f":"'Storm - Future Infrastructure'!N79","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G79","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C79","v":""},{"$f":"'Storm - Future Infrastructure'!E79","v":""},{"$f":"'Storm - Future Infrastructure'!P79","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R79","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S79","v":26542},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A72","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B72","v":238},{"$f":"'Storm - Future Infrastructure'!H80","v":82.095430020930095},{"$f":"'Storm - Future Infrastructure'!B80","v":"SW-A-238"},{"$f":"'Storm - Future Infrastructure'!D80","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F80","v":"Bioretention F"},{"$f":"'Storm - Future Infrastructure'!L80","v":2031},{"$f":"'Storm - Future Infrastructure'!Q80","v":2016},{"$f":"'Storm - Future Infrastructure'!M80","v":2031},{"$f":"'Storm - Future Infrastructure'!N80","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G80","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C80","v":""},{"$f":"'Storm - Future Infrastructure'!E80","v":""},{"$f":"'Storm - Future Infrastructure'!P80","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R80","v":13046},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S80","v":26566},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A73","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B73","v":239},{"$f":"'Storm - Future Infrastructure'!H81","v":82.830387072875197},{"$f":"'Storm - Future Infrastructure'!B81","v":"SW-A-239"},{"$f":"'Storm - Future Infrastructure'!D81","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F81","v":"Bioretention G"},{"$f":"'Storm - Future Infrastructure'!L81","v":2031},{"$f":"'Storm - Future Infrastructure'!Q81","v":2016},{"$f":"'Storm - Future Infrastructure'!M81","v":2031},{"$f":"'Storm - Future Infrastructure'!N81","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G81","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C81","v":""},{"$f":"'Storm - Future Infrastructure'!E81","v":""},{"$f":"'Storm - Future Infrastructure'!P81","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R81","v":9270},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S81","v":56865},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A74","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B74","v":240},{"$f":"'Storm - Future Infrastructure'!H82","v":82.102042341251703},{"$f":"'Storm - Future Infrastructure'!B82","v":"SW-A-240"},{"$f":"'Storm - Future Infrastructure'!D82","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F82","v":"Bioretention F"},{"$f":"'Storm - Future Infrastructure'!L82","v":2031},{"$f":"'Storm - Future Infrastructure'!Q82","v":2016},{"$f":"'Storm - Future Infrastructure'!M82","v":2031},{"$f":"'Storm - Future Infrastructure'!N82","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G82","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C82","v":""},{"$f":"'Storm - Future Infrastructure'!E82","v":""},{"$f":"'Storm - Future Infrastructure'!P82","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R82","v":13046},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S82","v":26566},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A75","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B75","v":241},{"$f":"'Storm - Future Infrastructure'!H83","v":82.1686710471417},{"$f":"'Storm - Future Infrastructure'!B83","v":"SW-A-241"},{"$f":"'Storm - Future Infrastructure'!D83","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F83","v":"Bioretention F"},{"$f":"'Storm - Future Infrastructure'!L83","v":2031},{"$f":"'Storm - Future Infrastructure'!Q83","v":2016},{"$f":"'Storm - Future Infrastructure'!M83","v":2031},{"$f":"'Storm - Future Infrastructure'!N83","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G83","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C83","v":""},{"$f":"'Storm - Future Infrastructure'!E83","v":""},{"$f":"'Storm - Future Infrastructure'!P83","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R83","v":13046},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S83","v":26566},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A76","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B76","v":242},{"$f":"'Storm - Future Infrastructure'!H84","v":83.073288773348494},{"$f":"'Storm - Future Infrastructure'!B84","v":"SW-A-242"},{"$f":"'Storm - Future Infrastructure'!D84","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F84","v":"Bioretention F"},{"$f":"'Storm - Future Infrastructure'!L84","v":2031},{"$f":"'Storm - Future Infrastructure'!Q84","v":2016},{"$f":"'Storm - Future Infrastructure'!M84","v":2031},{"$f":"'Storm - Future Infrastructure'!N84","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G84","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C84","v":""},{"$f":"'Storm - Future Infrastructure'!E84","v":""},{"$f":"'Storm - Future Infrastructure'!P84","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R84","v":13046},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S84","v":26566},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A77","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B77","v":243},{"$f":"'Storm - Future Infrastructure'!H85","v":81.865491901724397},{"$f":"'Storm - Future Infrastructure'!B85","v":"SW-A-243"},{"$f":"'Storm - Future Infrastructure'!D85","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F85","v":"Bioretention G"},{"$f":"'Storm - Future Infrastructure'!L85","v":2031},{"$f":"'Storm - Future Infrastructure'!Q85","v":2016},{"$f":"'Storm - Future Infrastructure'!M85","v":2031},{"$f":"'Storm - Future Infrastructure'!N85","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G85","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C85","v":""},{"$f":"'Storm - Future Infrastructure'!E85","v":""},{"$f":"'Storm - Future Infrastructure'!P85","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R85","v":9270},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S85","v":56865},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A78","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B78","v":244},{"$f":"'Storm - Future Infrastructure'!H86","v":82.330880833438997},{"$f":"'Storm - Future Infrastructure'!B86","v":"SW-A-244"},{"$f":"'Storm - Future Infrastructure'!D86","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F86","v":"Bioretention F"},{"$f":"'Storm - Future Infrastructure'!L86","v":2031},{"$f":"'Storm - Future Infrastructure'!Q86","v":2016},{"$f":"'Storm - Future Infrastructure'!M86","v":2031},{"$f":"'Storm - Future Infrastructure'!N86","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G86","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C86","v":""},{"$f":"'Storm - Future Infrastructure'!E86","v":""},{"$f":"'Storm - Future Infrastructure'!P86","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R86","v":13046},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S86","v":26566},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A79","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B79","v":245},{"$f":"'Storm - Future Infrastructure'!H87","v":82.1611915129115},{"$f":"'Storm - Future Infrastructure'!B87","v":"SW-A-245"},{"$f":"'Storm - Future Infrastructure'!D87","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F87","v":"Bioretention F"},{"$f":"'Storm - Future Infrastructure'!L87","v":2031},{"$f":"'Storm - Future Infrastructure'!Q87","v":2016},{"$f":"'Storm - Future Infrastructure'!M87","v":2031},{"$f":"'Storm - Future Infrastructure'!N87","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G87","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C87","v":""},{"$f":"'Storm - Future Infrastructure'!E87","v":""},{"$f":"'Storm - Future Infrastructure'!P87","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R87","v":13046},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S87","v":26566},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A80","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B80","v":246},{"$f":"'Storm - Future Infrastructure'!H88","v":83.016705204226497},{"$f":"'Storm - Future Infrastructure'!B88","v":"SW-A-246"},{"$f":"'Storm - Future Infrastructure'!D88","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F88","v":"Bioretention F"},{"$f":"'Storm - Future Infrastructure'!L88","v":2031},{"$f":"'Storm - Future Infrastructure'!Q88","v":2016},{"$f":"'Storm - Future Infrastructure'!M88","v":2031},{"$f":"'Storm - Future Infrastructure'!N88","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G88","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C88","v":""},{"$f":"'Storm - Future Infrastructure'!E88","v":""},{"$f":"'Storm - Future Infrastructure'!P88","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R88","v":13046},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S88","v":26566},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A81","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B81","v":247},{"$f":"'Storm - Future Infrastructure'!H89","v":82.324880132593407},{"$f":"'Storm - Future Infrastructure'!B89","v":"SW-A-247"},{"$f":"'Storm - Future Infrastructure'!D89","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F89","v":"Bioretention F"},{"$f":"'Storm - Future Infrastructure'!L89","v":2031},{"$f":"'Storm - Future Infrastructure'!Q89","v":2016},{"$f":"'Storm - Future Infrastructure'!M89","v":2031},{"$f":"'Storm - Future Infrastructure'!N89","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G89","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C89","v":""},{"$f":"'Storm - Future Infrastructure'!E89","v":""},{"$f":"'Storm - Future Infrastructure'!P89","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R89","v":13046},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S89","v":26566},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A82","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B82","v":248},{"$f":"'Storm - Future Infrastructure'!H90","v":82.109749433827801},{"$f":"'Storm - Future Infrastructure'!B90","v":"SW-A-248"},{"$f":"'Storm - Future Infrastructure'!D90","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F90","v":"Bioretention H"},{"$f":"'Storm - Future Infrastructure'!L90","v":""},{"$f":"'Storm - Future Infrastructure'!Q90","v":2016},{"$f":"'Storm - Future Infrastructure'!M90","v":2031},{"$f":"'Storm - Future Infrastructure'!N90","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G90","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C90","v":""},{"$f":"'Storm - Future Infrastructure'!E90","v":""},{"$f":"'Storm - Future Infrastructure'!P90","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R90","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S90","v":26804},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A83","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B83","v":249},{"$f":"'Storm - Future Infrastructure'!H91","v":7907.10750279482},{"$f":"'Storm - Future Infrastructure'!B91","v":"SW-A-249"},{"$f":"'Storm - Future Infrastructure'!D91","v":"Wetland"},{"$f":"'Storm - Future Infrastructure'!F91","v":"Wetland"},{"$f":"'Storm - Future Infrastructure'!L91","v":""},{"$f":"'Storm - Future Infrastructure'!Q91","v":2016},{"$f":"'Storm - Future Infrastructure'!M91","v":2026},{"$f":"'Storm - Future Infrastructure'!N91","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G91","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C91","v":""},{"$f":"'Storm - Future Infrastructure'!E91","v":""},{"$f":"'Storm - Future Infrastructure'!P91","v":2026},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R91","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S91","v":784585},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A84","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B84","v":250},{"$f":"'Storm - Future Infrastructure'!H92","v":1744.34693348255},{"$f":"'Storm - Future Infrastructure'!B92","v":"SW-A-250"},{"$f":"'Storm - Future Infrastructure'!D92","v":"Sediment Basin"},{"$f":"'Storm - Future Infrastructure'!F92","v":"Sediment Basin"},{"$f":"'Storm - Future Infrastructure'!L92","v":""},{"$f":"'Storm - Future Infrastructure'!Q92","v":2016},{"$f":"'Storm - Future Infrastructure'!M92","v":2026},{"$f":"'Storm - Future Infrastructure'!N92","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G92","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C92","v":""},{"$f":"'Storm - Future Infrastructure'!E92","v":""},{"$f":"'Storm - Future Infrastructure'!P92","v":2026},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R92","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S92","v":253392},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A85","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B85","v":251},{"$f":"'Storm - Future Infrastructure'!H93","v":84.017357960810102},{"$f":"'Storm - Future Infrastructure'!B93","v":"SW-A-251"},{"$f":"'Storm - Future Infrastructure'!D93","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F93","v":"Bioretention J"},{"$f":"'Storm - Future Infrastructure'!L93","v":""},{"$f":"'Storm - Future Infrastructure'!Q93","v":2016},{"$f":"'Storm - Future Infrastructure'!M93","v":2031},{"$f":"'Storm - Future Infrastructure'!N93","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G93","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C93","v":""},{"$f":"'Storm - Future Infrastructure'!E93","v":""},{"$f":"'Storm - Future Infrastructure'!P93","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R93","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S93","v":29063},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A86","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B86","v":252},{"$f":"'Storm - Future Infrastructure'!H94","v":84.017357962458206},{"$f":"'Storm - Future Infrastructure'!B94","v":"SW-A-252"},{"$f":"'Storm - Future Infrastructure'!D94","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F94","v":"Bioretention J"},{"$f":"'Storm - Future Infrastructure'!L94","v":""},{"$f":"'Storm - Future Infrastructure'!Q94","v":2016},{"$f":"'Storm - Future Infrastructure'!M94","v":2031},{"$f":"'Storm - Future Infrastructure'!N94","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G94","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C94","v":""},{"$f":"'Storm - Future Infrastructure'!E94","v":""},{"$f":"'Storm - Future Infrastructure'!P94","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R94","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S94","v":29063},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A87","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B87","v":253},{"$f":"'Storm - Future Infrastructure'!H95","v":84.050391944602595},{"$f":"'Storm - Future Infrastructure'!B95","v":"SW-A-253"},{"$f":"'Storm - Future Infrastructure'!D95","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F95","v":"Bioretention J"},{"$f":"'Storm - Future Infrastructure'!L95","v":""},{"$f":"'Storm - Future Infrastructure'!Q95","v":2016},{"$f":"'Storm - Future Infrastructure'!M95","v":2031},{"$f":"'Storm - Future Infrastructure'!N95","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G95","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C95","v":""},{"$f":"'Storm - Future Infrastructure'!E95","v":""},{"$f":"'Storm - Future Infrastructure'!P95","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R95","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S95","v":29063},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A88","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B88","v":254},{"$f":"'Storm - Future Infrastructure'!H96","v":84.040445696225504},{"$f":"'Storm - Future Infrastructure'!B96","v":"SW-A-254"},{"$f":"'Storm - Future Infrastructure'!D96","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F96","v":"Bioretention J"},{"$f":"'Storm - Future Infrastructure'!L96","v":""},{"$f":"'Storm - Future Infrastructure'!Q96","v":2016},{"$f":"'Storm - Future Infrastructure'!M96","v":2031},{"$f":"'Storm - Future Infrastructure'!N96","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G96","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C96","v":""},{"$f":"'Storm - Future Infrastructure'!E96","v":""},{"$f":"'Storm - Future Infrastructure'!P96","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R96","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S96","v":29063},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A89","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B89","v":255},{"$f":"'Storm - Future Infrastructure'!H97","v":84.040445696225504},{"$f":"'Storm - Future Infrastructure'!B97","v":"SW-A-255"},{"$f":"'Storm - Future Infrastructure'!D97","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F97","v":"Bioretention J"},{"$f":"'Storm - Future Infrastructure'!L97","v":""},{"$f":"'Storm - Future Infrastructure'!Q97","v":2016},{"$f":"'Storm - Future Infrastructure'!M97","v":2031},{"$f":"'Storm - Future Infrastructure'!N97","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G97","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C97","v":""},{"$f":"'Storm - Future Infrastructure'!E97","v":""},{"$f":"'Storm - Future Infrastructure'!P97","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R97","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S97","v":29063},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A90","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B90","v":256},{"$f":"'Storm - Future Infrastructure'!H98","v":84.039251576643295},{"$f":"'Storm - Future Infrastructure'!B98","v":"SW-A-256"},{"$f":"'Storm - Future Infrastructure'!D98","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F98","v":"Bioretention J"},{"$f":"'Storm - Future Infrastructure'!L98","v":""},{"$f":"'Storm - Future Infrastructure'!Q98","v":2016},{"$f":"'Storm - Future Infrastructure'!M98","v":2031},{"$f":"'Storm - Future Infrastructure'!N98","v":2036},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G98","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!C98","v":""},{"$f":"'Storm - Future Infrastructure'!E98","v":""},{"$f":"'Storm - Future Infrastructure'!P98","v":2031},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R98","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S98","v":29063},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A91","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B91","v":257},{"$f":"'Storm - Future Infrastructure'!H99","v":1330.49062866904},{"$f":"'Storm - Future Infrastructure'!B99","v":"SW-A-257"},{"$f":"'Storm - Future Infrastructure'!D99","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F99","v":"Bioretention A"},{"$f":"'Storm - Future Infrastructure'!L99","v":2017},{"$f":"'Storm - Future Infrastructure'!Q99","v":2016},{"$f":"'Storm - Future Infrastructure'!M99","v":2017},{"$f":"'Storm - Future Infrastructure'!N99","v":2021},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G99","v":"Weinam Creek"},{"$f":"'Storm - Future Infrastructure'!C99","v":""},{"$f":"'Storm - Future Infrastructure'!E99","v":""},{"$f":"'Storm - Future Infrastructure'!P99","v":2017},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R99","v":123600},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S99","v":316365},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A92","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B92","v":258},{"$f":"'Storm - Future Infrastructure'!H100","v":391.64996499976297},{"$f":"'Storm - Future Infrastructure'!B100","v":"SW-A-258"},{"$f":"'Storm - Future Infrastructure'!D100","v":"Infiltration Bio-retention Basin"},{"$f":"'Storm - Future Infrastructure'!F100","v":"Infiltration Bioretention B"},{"$f":"'Storm - Future Infrastructure'!L100","v":""},{"$f":"'Storm - Future Infrastructure'!Q100","v":2016},{"$f":"'Storm - Future Infrastructure'!M100","v":2017},{"$f":"'Storm - Future Infrastructure'!N100","v":2021},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G100","v":"Weinam Creek"},{"$f":"'Storm - Future Infrastructure'!C100","v":""},{"$f":"'Storm - Future Infrastructure'!E100","v":""},{"$f":"'Storm - Future Infrastructure'!P100","v":2017},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R100","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S100","v":109658},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A93","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B93","v":262},{"$f":"'Storm - Future Infrastructure'!H101","v":1151.22014303997},{"$f":"'Storm - Future Infrastructure'!B101","v":"SW-A-262"},{"$f":"'Storm - Future Infrastructure'!D101","v":"Infiltration Bio-retention Basin"},{"$f":"'Storm - Future Infrastructure'!F101","v":"Infiltration Bioretention A"},{"$f":"'Storm - Future Infrastructure'!L101","v":""},{"$f":"'Storm - Future Infrastructure'!Q101","v":2016},{"$f":"'Storm - Future Infrastructure'!M101","v":2017},{"$f":"'Storm - Future Infrastructure'!N101","v":2021},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G101","v":"Weinam Creek"},{"$f":"'Storm - Future Infrastructure'!C101","v":""},{"$f":"'Storm - Future Infrastructure'!E101","v":""},{"$f":"'Storm - Future Infrastructure'!P101","v":2017},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R101","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S101","v":267760},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A94","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B94","v":263},{"$f":"'Storm - Future Infrastructure'!H102","v":1071.3696786324299},{"$f":"'Storm - Future Infrastructure'!B102","v":"SW-A-263"},{"$f":"'Storm - Future Infrastructure'!D102","v":"Infiltration Bio-retention Basin"},{"$f":"'Storm - Future Infrastructure'!F102","v":"Infiltration Bioretention A"},{"$f":"'Storm - Future Infrastructure'!L102","v":""},{"$f":"'Storm - Future Infrastructure'!Q102","v":2016},{"$f":"'Storm - Future Infrastructure'!M102","v":2017},{"$f":"'Storm - Future Infrastructure'!N102","v":2021},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G102","v":"Weinam Creek"},{"$f":"'Storm - Future Infrastructure'!C102","v":""},{"$f":"'Storm - Future Infrastructure'!E102","v":""},{"$f":"'Storm - Future Infrastructure'!P102","v":2017},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R102","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S102","v":267760},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A95","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B95","v":264},{"$f":"'Storm - Future Infrastructure'!H103","v":1120.3070876824099},{"$f":"'Storm - Future Infrastructure'!B103","v":"SW-A-264"},{"$f":"'Storm - Future Infrastructure'!D103","v":"Infiltration Bio-retention Basin"},{"$f":"'Storm - Future Infrastructure'!F103","v":"Infiltration Bioretention A"},{"$f":"'Storm - Future Infrastructure'!L103","v":""},{"$f":"'Storm - Future Infrastructure'!Q103","v":2016},{"$f":"'Storm - Future Infrastructure'!M103","v":2017},{"$f":"'Storm - Future Infrastructure'!N103","v":2021},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G103","v":"Weinam Creek"},{"$f":"'Storm - Future Infrastructure'!C103","v":""},{"$f":"'Storm - Future Infrastructure'!E103","v":""},{"$f":"'Storm - Future Infrastructure'!P103","v":2017},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R103","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S103","v":267760},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A96","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B96","v":266},{"$f":"'Storm - Future Infrastructure'!H104","v":272.00594060729998},{"$f":"'Storm - Future Infrastructure'!B104","v":"SW-A-266"},{"$f":"'Storm - Future Infrastructure'!D104","v":"Infiltration Bio-retention Basin"},{"$f":"'Storm - Future Infrastructure'!F104","v":"Infiltration Bioretention B"},{"$f":"'Storm - Future Infrastructure'!L104","v":""},{"$f":"'Storm - Future Infrastructure'!Q104","v":2016},{"$f":"'Storm - Future Infrastructure'!M104","v":2017},{"$f":"'Storm - Future Infrastructure'!N104","v":2021},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G104","v":"Weinam Creek"},{"$f":"'Storm - Future Infrastructure'!C104","v":""},{"$f":"'Storm - Future Infrastructure'!E104","v":""},{"$f":"'Storm - Future Infrastructure'!P104","v":2017},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R104","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S104","v":109658},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A97","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B97","v":267},{"$f":"'Storm - Future Infrastructure'!H105","v":192.556130775566},{"$f":"'Storm - Future Infrastructure'!B105","v":"SW-A-267"},{"$f":"'Storm - Future Infrastructure'!D105","v":"Infiltration Bio-retention Basin"},{"$f":"'Storm - Future Infrastructure'!F105","v":"Infiltration Bioretention B"},{"$f":"'Storm - Future Infrastructure'!L105","v":""},{"$f":"'Storm - Future Infrastructure'!Q105","v":2016},{"$f":"'Storm - Future Infrastructure'!M105","v":2017},{"$f":"'Storm - Future Infrastructure'!N105","v":2021},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G105","v":"Weinam Creek"},{"$f":"'Storm - Future Infrastructure'!C105","v":""},{"$f":"'Storm - Future Infrastructure'!E105","v":""},{"$f":"'Storm - Future Infrastructure'!P105","v":2017},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R105","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S105","v":109658},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A98","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B98","v":268},{"$f":"'Storm - Future Infrastructure'!H106","v":203.598456082246},{"$f":"'Storm - Future Infrastructure'!B106","v":"SW-A-268"},{"$f":"'Storm - Future Infrastructure'!D106","v":"Infiltration Bio-retention Basin"},{"$f":"'Storm - Future Infrastructure'!F106","v":"Infiltration Bioretention B"},{"$f":"'Storm - Future Infrastructure'!L106","v":""},{"$f":"'Storm - Future Infrastructure'!Q106","v":2016},{"$f":"'Storm - Future Infrastructure'!M106","v":2017},{"$f":"'Storm - Future Infrastructure'!N106","v":2021},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G106","v":"Weinam Creek"},{"$f":"'Storm - Future Infrastructure'!C106","v":""},{"$f":"'Storm - Future Infrastructure'!E106","v":""},{"$f":"'Storm - Future Infrastructure'!P106","v":2017},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R106","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S106","v":109658},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A99","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B99","v":269},{"$f":"'Storm - Future Infrastructure'!H107","v":291.89550804414199},{"$f":"'Storm - Future Infrastructure'!B107","v":"SW-A-269"},{"$f":"'Storm - Future Infrastructure'!D107","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F107","v":"Bioretention C"},{"$f":"'Storm - Future Infrastructure'!L107","v":""},{"$f":"'Storm - Future Infrastructure'!Q107","v":2016},{"$f":"'Storm - Future Infrastructure'!M107","v":2017},{"$f":"'Storm - Future Infrastructure'!N107","v":2021},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G107","v":"Weinam Creek"},{"$f":"'Storm - Future Infrastructure'!C107","v":""},{"$f":"'Storm - Future Infrastructure'!E107","v":""},{"$f":"'Storm - Future Infrastructure'!P107","v":2017},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R107","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S107","v":89640},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A100","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B100","v":272},{"$f":"'Storm - Future Infrastructure'!H108","v":404.34781693519602},{"$f":"'Storm - Future Infrastructure'!B108","v":"SW-A-272"},{"$f":"'Storm - Future Infrastructure'!D108","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F108","v":"Bio retention Basin D"},{"$f":"'Storm - Future Infrastructure'!L108","v":2017},{"$f":"'Storm - Future Infrastructure'!Q108","v":2016},{"$f":"'Storm - Future Infrastructure'!M108","v":2017},{"$f":"'Storm - Future Infrastructure'!N108","v":2021},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G108","v":"Upper Eprapah Creek"},{"$f":"'Storm - Future Infrastructure'!C108","v":""},{"$f":"'Storm - Future Infrastructure'!E108","v":""},{"$f":"'Storm - Future Infrastructure'!P108","v":2017},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R108","v":41200},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S108","v":54317},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A101","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B101","v":275},{"$f":"'Storm - Future Infrastructure'!H109","v":12902.2008122405},{"$f":"'Storm - Future Infrastructure'!B109","v":"SW-A-275"},{"$f":"'Storm - Future Infrastructure'!D109","v":"Wetland"},{"$f":"'Storm - Future Infrastructure'!F109","v":"Wetland C (including inlet pond)"},{"$f":"'Storm - Future Infrastructure'!L109","v":2021},{"$f":"'Storm - Future Infrastructure'!Q109","v":2016},{"$f":"'Storm - Future Infrastructure'!M109","v":2021},{"$f":"'Storm - Future Infrastructure'!N109","v":2026},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G109","v":"Upper Eprapah Creek"},{"$f":"'Storm - Future Infrastructure'!C109","v":""},{"$f":"'Storm - Future Infrastructure'!E109","v":""},{"$f":"'Storm - Future Infrastructure'!P109","v":2021},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R109","v":127308},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S109","v":1469302},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A102","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B102","v":279},{"$f":"'Storm - Future Infrastructure'!H110","v":5167.8509581236503},{"$f":"'Storm - Future Infrastructure'!B110","v":"SW-A-279"},{"$f":"'Storm - Future Infrastructure'!D110","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F110","v":"Bioretention Basin D"},{"$f":"'Storm - Future Infrastructure'!L110","v":2017},{"$f":"'Storm - Future Infrastructure'!Q110","v":2016},{"$f":"'Storm - Future Infrastructure'!M110","v":2017},{"$f":"'Storm - Future Infrastructure'!N110","v":2021},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G110","v":"Kinross Road Precinct"},{"$f":"'Storm - Future Infrastructure'!C110","v":""},{"$f":"'Storm - Future Infrastructure'!E110","v":""},{"$f":"'Storm - Future Infrastructure'!P110","v":2017},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R110","v":252350},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S110","v":561682},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A103","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B103","v":287},{"$f":"'Storm - Future Infrastructure'!H111","v":2665.7635546603601},{"$f":"'Storm - Future Infrastructure'!B111","v":"SW-A-287"},{"$f":"'Storm - Future Infrastructure'!D111","v":"Detention Basin"},{"$f":"'Storm - Future Infrastructure'!F111","v":"Kinross"},{"$f":"'Storm - Future Infrastructure'!L111","v":""},{"$f":"'Storm - Future Infrastructure'!Q111","v":2016},{"$f":"'Storm - Future Infrastructure'!M111","v":2017},{"$f":"'Storm - Future Infrastructure'!N111","v":2021},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G111","v":"Kinross Road Precinct"},{"$f":"'Storm - Future Infrastructure'!C111","v":""},{"$f":"'Storm - Future Infrastructure'!E111","v":""},{"$f":"'Storm - Future Infrastructure'!P111","v":2017},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R111","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S111","v":691578},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A104","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B104","v":295},{"$f":"'Storm - Future Infrastructure'!H112","v":1486.7233723044801},{"$f":"'Storm - Future Infrastructure'!B112","v":"SW-A-294"},{"$f":"'Storm - Future Infrastructure'!D112","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F112","v":"Bio-retention basin - Native Dog Creek"},{"$f":"'Storm - Future Infrastructure'!L112","v":""},{"$f":"'Storm - Future Infrastructure'!Q112","v":2016},{"$f":"'Storm - Future Infrastructure'!M112","v":2026},{"$f":"'Storm - Future Infrastructure'!N112","v":2026},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G112","v":"Native Dog Creek"},{"$f":"'Storm - Future Infrastructure'!C112","v":""},{"$f":"'Storm - Future Infrastructure'!E112","v":""},{"$f":"'Storm - Future Infrastructure'!P112","v":2026},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R112","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S112","v":446342},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A105","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B105","v":298},{"$f":"'Storm - Future Infrastructure'!H113","v":893.39904187838101},{"$f":"'Storm - Future Infrastructure'!B113","v":"SW-A-297"},{"$f":"'Storm - Future Infrastructure'!D113","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F113","v":"Bio-retention basin - Native Dog Creek"},{"$f":"'Storm - Future Infrastructure'!L113","v":""},{"$f":"'Storm - Future Infrastructure'!Q113","v":2016},{"$f":"'Storm - Future Infrastructure'!M113","v":2026},{"$f":"'Storm - Future Infrastructure'!N113","v":2026},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G113","v":"Native Dog Creek"},{"$f":"'Storm - Future Infrastructure'!C113","v":""},{"$f":"'Storm - Future Infrastructure'!E113","v":""},{"$f":"'Storm - Future Infrastructure'!P113","v":2026},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R113","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S113","v":271688},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A106","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B106","v":303},{"$f":"'Storm - Future Infrastructure'!H114","v":1382.5905711927801},{"$f":"'Storm - Future Infrastructure'!B114","v":"SW-A-302"},{"$f":"'Storm - Future Infrastructure'!D114","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F114","v":"Bio-retention basin - Native Dog Creek"},{"$f":"'Storm - Future Infrastructure'!L114","v":""},{"$f":"'Storm - Future Infrastructure'!Q114","v":2016},{"$f":"'Storm - Future Infrastructure'!M114","v":2026},{"$f":"'Storm - Future Infrastructure'!N114","v":2026},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G114","v":"Native Dog Creek"},{"$f":"'Storm - Future Infrastructure'!C114","v":""},{"$f":"'Storm - Future Infrastructure'!E114","v":""},{"$f":"'Storm - Future Infrastructure'!P114","v":2026},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R114","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S114","v":455938},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A107","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B107","v":304},{"$f":"'Storm - Future Infrastructure'!H115","v":658.04379721990597},{"$f":"'Storm - Future Infrastructure'!B115","v":"SW-A-303"},{"$f":"'Storm - Future Infrastructure'!D115","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F115","v":"Bio-retention basin - Native Dog Creek"},{"$f":"'Storm - Future Infrastructure'!L115","v":""},{"$f":"'Storm - Future Infrastructure'!Q115","v":2016},{"$f":"'Storm - Future Infrastructure'!M115","v":2026},{"$f":"'Storm - Future Infrastructure'!N115","v":2026},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G115","v":"Native Dog Creek"},{"$f":"'Storm - Future Infrastructure'!C115","v":""},{"$f":"'Storm - Future Infrastructure'!E115","v":""},{"$f":"'Storm - Future Infrastructure'!P115","v":2026},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R115","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S115","v":455938},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A108","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B108","v":305},{"$f":"'Storm - Future Infrastructure'!H116","v":1627.60593857096},{"$f":"'Storm - Future Infrastructure'!B116","v":"SW-A-304"},{"$f":"'Storm - Future Infrastructure'!D116","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F116","v":"Bio-retention basin - Thornlands"},{"$f":"'Storm - Future Infrastructure'!L116","v":""},{"$f":"'Storm - Future Infrastructure'!Q116","v":2016},{"$f":"'Storm - Future Infrastructure'!M116","v":2026},{"$f":"'Storm - Future Infrastructure'!N116","v":2026},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G116","v":"Redlands Balance"},{"$f":"'Storm - Future Infrastructure'!C116","v":""},{"$f":"'Storm - Future Infrastructure'!E116","v":""},{"$f":"'Storm - Future Infrastructure'!P116","v":2026},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R116","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S116","v":455938},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A109","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B109","v":306},{"$f":"'Storm - Future Infrastructure'!H117","v":888.22060804484795},{"$f":"'Storm - Future Infrastructure'!B117","v":"SW-A-305"},{"$f":"'Storm - Future Infrastructure'!D117","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F117","v":"Bioretention Basin C"},{"$f":"'Storm - Future Infrastructure'!L117","v":""},{"$f":"'Storm - Future Infrastructure'!Q117","v":2016},{"$f":"'Storm - Future Infrastructure'!M117","v":2017},{"$f":"'Storm - Future Infrastructure'!N117","v":2017},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G117","v":"Kinross Road Precinct"},{"$f":"'Storm - Future Infrastructure'!C117","v":""},{"$f":"'Storm - Future Infrastructure'!E117","v":""},{"$f":"'Storm - Future Infrastructure'!P117","v":2017},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R117","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S117","v":210243},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"SW_FutureAssets!A110","v":"SW_Area_Future"},{"$f":"SW_FutureAssets!B110","v":307},{"$f":"'Storm - Future Infrastructure'!H118","v":1098.7928874985901},{"$f":"'Storm - Future Infrastructure'!B118","v":"SW-A-306"},{"$f":"'Storm - Future Infrastructure'!D118","v":"Bio-Retention Basin"},{"$f":"'Storm - Future Infrastructure'!F118","v":"Bioretention Basin J"},{"$f":"'Storm - Future Infrastructure'!L118","v":""},{"$f":"'Storm - Future Infrastructure'!Q118","v":2016},{"$f":"'Storm - Future Infrastructure'!M118","v":2019},{"$f":"'Storm - Future Infrastructure'!N118","v":2019},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!G118","v":"Kinross Road Precinct"},{"$f":"'Storm - Future Infrastructure'!C118","v":""},{"$f":"'Storm - Future Infrastructure'!E118","v":""},{"$f":"'Storm - Future Infrastructure'!P118","v":2019},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!R118","v":0},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!S118","v":772090},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Storm - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]

{"sheet":"TR_FutureAssets_Output","index":19,"n_rows":355,"n_cols":27,"rows_kept":355,"cut":false,"hidden":true,"merged":[]}
["FC_Name","FC_ID","Shape_Length","ItemId","ItemType","Description","LandTiming","LandCost","WorksTiming","WorksTimingEnd","WorksCost","AptGroup","MapSheetNo","ProjectName","ValueYear","Subsidy","LandTimingNew","LandTimingCmt","LandCostNew","LandCostCmt","WorksTimingNew","WorksTimingEndNew","WorksTimingCmt","WorksCostNew","WorksCostCmt","Approved","ApprovalCmt"]
[{"$f":"TR_FutureAssets!A2","v":"TR_Point_Future"},{"$f":"TR_FutureAssets!B2","v":4},{"$f":"'Trans - Future Infrastructure'!H10","v":""},{"$f":"'Trans - Future Infrastructure'!B10","v":"TR-P-4"},{"$f":"'Trans - Future Infrastructure'!D10","v":"Intersection"},{"$f":"'Trans - Future Infrastructure'!F10","v":"Upgrade to existing intersection Road A and Road B"},{"$f":"'Trans - Future Infrastructure'!L10","v":2022},{"$f":"'Trans - Future Infrastructure'!Q10","v":2016},{"$f":"'Trans - Future Infrastructure'!M10","v":2022},{"$f":"'Trans - Future Infrastructure'!N10","v":2024},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G10","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C10","v":""},{"$f":"'Trans - Future Infrastructure'!E10","v":""},{"$f":"'Trans - Future Infrastructure'!P10","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R10","v":62721},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S10","v":502688},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W10","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A3","v":"TR_Point_Future"},{"$f":"TR_FutureAssets!B3","v":6},{"$f":"'Trans - Future Infrastructure'!H11","v":""},{"$f":"'Trans - Future Infrastructure'!B11","v":"TR-P-6"},{"$f":"'Trans - Future Infrastructure'!D11","v":"Intersection"},{"$f":"'Trans - Future Infrastructure'!F11","v":"Mount Cotton Road: Change priority at existing signalised intersection at Redland Bay Road"},{"$f":"'Trans - Future Infrastructure'!L11","v":""},{"$f":"'Trans - Future Infrastructure'!Q11","v":2016},{"$f":"'Trans - Future Infrastructure'!M11","v":2026},{"$f":"'Trans - Future Infrastructure'!N11","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G11","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C11","v":""},{"$f":"'Trans - Future Infrastructure'!E11","v":""},{"$f":"'Trans - Future Infrastructure'!P11","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R11","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S11","v":727772},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W11","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A4","v":"TR_Point_Future"},{"$f":"TR_FutureAssets!B4","v":7},{"$f":"'Trans - Future Infrastructure'!H12","v":""},{"$f":"'Trans - Future Infrastructure'!B12","v":"TR-P-7"},{"$f":"'Trans - Future Infrastructure'!D12","v":"Intersection"},{"$f":"'Trans - Future Infrastructure'!F12","v":"Starkey Street (Trunk Collector Road): Channelisation improvements at Old Cleveland Road"},{"$f":"'Trans - Future Infrastructure'!L12","v":2026},{"$f":"'Trans - Future Infrastructure'!Q12","v":2016},{"$f":"'Trans - Future Infrastructure'!M12","v":2026},{"$f":"'Trans - Future Infrastructure'!N12","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G12","v":"Wellington Point"},{"$f":"'Trans - Future Infrastructure'!C12","v":""},{"$f":"'Trans - Future Infrastructure'!E12","v":""},{"$f":"'Trans - Future Infrastructure'!P12","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R12","v":20907},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S12","v":727772},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W12","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A5","v":"TR_Point_Future"},{"$f":"TR_FutureAssets!B5","v":8},{"$f":"'Trans - Future Infrastructure'!H13","v":""},{"$f":"'Trans - Future Infrastructure'!B13","v":"TR-P-8"},{"$f":"'Trans - Future Infrastructure'!D13","v":"Intersection"},{"$f":"'Trans - Future Infrastructure'!F13","v":"Long Street (Trunk Collector Road): Intersection upgrade at Smith Street"},{"$f":"'Trans - Future Infrastructure'!L13","v":""},{"$f":"'Trans - Future Infrastructure'!Q13","v":2016},{"$f":"'Trans - Future Infrastructure'!M13","v":2021},{"$f":"'Trans - Future Infrastructure'!N13","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G13","v":"Cleveland"},{"$f":"'Trans - Future Infrastructure'!C13","v":""},{"$f":"'Trans - Future Infrastructure'!E13","v":""},{"$f":"'Trans - Future Infrastructure'!P13","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R13","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S13","v":1102912},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W13","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A6","v":"TR_Point_Future"},{"$f":"TR_FutureAssets!B6","v":9},{"$f":"'Trans - Future Infrastructure'!H14","v":""},{"$f":"'Trans - Future Infrastructure'!B14","v":"TR-P-9"},{"$f":"'Trans - Future Infrastructure'!D14","v":"Intersection"},{"$f":"'Trans - Future Infrastructure'!F14","v":"Ziegenfusz Road (Trunk Collector Road): New single lane roundabout at Trundle Street"},{"$f":"'Trans - Future Infrastructure'!L14","v":""},{"$f":"'Trans - Future Infrastructure'!Q14","v":2016},{"$f":"'Trans - Future Infrastructure'!M14","v":2021},{"$f":"'Trans - Future Infrastructure'!N14","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G14","v":"Thornlands"},{"$f":"'Trans - Future Infrastructure'!C14","v":""},{"$f":"'Trans - Future Infrastructure'!E14","v":""},{"$f":"'Trans - Future Infrastructure'!P14","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R14","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S14","v":735275},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W14","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A7","v":"TR_Point_Future"},{"$f":"TR_FutureAssets!B7","v":10},{"$f":"'Trans - Future Infrastructure'!H15","v":""},{"$f":"'Trans - Future Infrastructure'!B15","v":"TR-P-10"},{"$f":"'Trans - Future Infrastructure'!D15","v":"Intersection"},{"$f":"'Trans - Future Infrastructure'!F15","v":"Benfer Road (Trunk Collector Road): Signalisation of intersection at Link Road"},{"$f":"'Trans - Future Infrastructure'!L15","v":""},{"$f":"'Trans - Future Infrastructure'!Q15","v":2016},{"$f":"'Trans - Future Infrastructure'!M15","v":2027},{"$f":"'Trans - Future Infrastructure'!N15","v":2027},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G15","v":"Victoria Point"},{"$f":"'Trans - Future Infrastructure'!C15","v":""},{"$f":"'Trans - Future Infrastructure'!E15","v":""},{"$f":"'Trans - Future Infrastructure'!P15","v":2027},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R15","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S15","v":300112},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W15","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A8","v":"TR_Point_Future"},{"$f":"TR_FutureAssets!B8","v":11},{"$f":"'Trans - Future Infrastructure'!H16","v":""},{"$f":"'Trans - Future Infrastructure'!B16","v":"TR-P-11"},{"$f":"'Trans - Future Infrastructure'!D16","v":"Intersection"},{"$f":"'Trans - Future Infrastructure'!F16","v":"Hardy Road (Trunk Collector Road): Intersection upgrade at Collingwood"},{"$f":"'Trans - Future Infrastructure'!L16","v":""},{"$f":"'Trans - Future Infrastructure'!Q16","v":2016},{"$f":"'Trans - Future Infrastructure'!M16","v":2026},{"$f":"'Trans - Future Infrastructure'!N16","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G16","v":"Birkdale"},{"$f":"'Trans - Future Infrastructure'!C16","v":""},{"$f":"'Trans - Future Infrastructure'!E16","v":""},{"$f":"'Trans - Future Infrastructure'!P16","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R16","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S16","v":502688},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W16","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A9","v":"TR_Point_Future"},{"$f":"TR_FutureAssets!B9","v":12},{"$f":"'Trans - Future Infrastructure'!H17","v":""},{"$f":"'Trans - Future Infrastructure'!B17","v":"TR-P-12"},{"$f":"'Trans - Future Infrastructure'!D17","v":"Intersection"},{"$f":"'Trans - Future Infrastructure'!F17","v":"Old Cleveland Road East (Sub Arterial Road): Signals at Randall Road"},{"$f":"'Trans - Future Infrastructure'!L17","v":""},{"$f":"'Trans - Future Infrastructure'!Q17","v":2016},{"$f":"'Trans - Future Infrastructure'!M17","v":2027},{"$f":"'Trans - Future Infrastructure'!N17","v":2027},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G17","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C17","v":""},{"$f":"'Trans - Future Infrastructure'!E17","v":""},{"$f":"'Trans - Future Infrastructure'!P17","v":2027},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R17","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S17","v":300112},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W17","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A10","v":"TR_Point_Future"},{"$f":"TR_FutureAssets!B10","v":13},{"$f":"'Trans - Future Infrastructure'!H18","v":""},{"$f":"'Trans - Future Infrastructure'!B18","v":"TR-P-13"},{"$f":"'Trans - Future Infrastructure'!D18","v":"Intersection"},{"$f":"'Trans - Future Infrastructure'!F18","v":"Old Cleveland Road East (Sub Arterial Road): Signals at Barron Street"},{"$f":"'Trans - Future Infrastructure'!L18","v":""},{"$f":"'Trans - Future Infrastructure'!Q18","v":2016},{"$f":"'Trans - Future Infrastructure'!M18","v":2027},{"$f":"'Trans - Future Infrastructure'!N18","v":2027},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G18","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C18","v":""},{"$f":"'Trans - Future Infrastructure'!E18","v":""},{"$f":"'Trans - Future Infrastructure'!P18","v":2027},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R18","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S18","v":300112},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W18","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A11","v":"TR_Point_Future"},{"$f":"TR_FutureAssets!B11","v":14},{"$f":"'Trans - Future Infrastructure'!H19","v":""},{"$f":"'Trans - Future Infrastructure'!B19","v":"TR-P-14"},{"$f":"'Trans - Future Infrastructure'!D19","v":"Intersection"},{"$f":"'Trans - Future Infrastructure'!F19","v":"Passage Street (Trunk Collector Road): Intersection upgrade at Princess Street"},{"$f":"'Trans - Future Infrastructure'!L19","v":""},{"$f":"'Trans - Future Infrastructure'!Q19","v":2016},{"$f":"'Trans - Future Infrastructure'!M19","v":2021},{"$f":"'Trans - Future Infrastructure'!N19","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G19","v":"Cleveland"},{"$f":"'Trans - Future Infrastructure'!C19","v":""},{"$f":"'Trans - Future Infrastructure'!E19","v":""},{"$f":"'Trans - Future Infrastructure'!P19","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R19","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S19","v":52520},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W19","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A12","v":"TR_Point_Future"},{"$f":"TR_FutureAssets!B12","v":15},{"$f":"'Trans - Future Infrastructure'!H20","v":""},{"$f":"'Trans - Future Infrastructure'!B20","v":"TR-P-15"},{"$f":"'Trans - Future Infrastructure'!D20","v":"Intersection"},{"$f":"'Trans - Future Infrastructure'!F20","v":"Collingwood Road (Trunk Collector Road): Intersection upgrade at Spoonbill Street"},{"$f":"'Trans - Future Infrastructure'!L20","v":""},{"$f":"'Trans - Future Infrastructure'!Q20","v":2016},{"$f":"'Trans - Future Infrastructure'!M20","v":2021},{"$f":"'Trans - Future Infrastructure'!N20","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G20","v":"Birkdale"},{"$f":"'Trans - Future Infrastructure'!C20","v":""},{"$f":"'Trans - Future Infrastructure'!E20","v":""},{"$f":"'Trans - Future Infrastructure'!P20","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R20","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S20","v":502688},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W20","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A13","v":"TR_Point_Future"},{"$f":"TR_FutureAssets!B13","v":16},{"$f":"'Trans - Future Infrastructure'!H21","v":""},{"$f":"'Trans - Future Infrastructure'!B21","v":"TR-P-16"},{"$f":"'Trans - Future Infrastructure'!D21","v":"Intersection"},{"$f":"'Trans - Future Infrastructure'!F21","v":"Collingwood Road (Trunk Collector Road): Intersection upgrade at Lorna Street"},{"$f":"'Trans - Future Infrastructure'!L21","v":""},{"$f":"'Trans - Future Infrastructure'!Q21","v":2016},{"$f":"'Trans - Future Infrastructure'!M21","v":2021},{"$f":"'Trans - Future Infrastructure'!N21","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G21","v":"Birkdale"},{"$f":"'Trans - Future Infrastructure'!C21","v":""},{"$f":"'Trans - Future Infrastructure'!E21","v":""},{"$f":"'Trans - Future Infrastructure'!P21","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R21","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S21","v":1102912},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W21","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A14","v":"TR_Point_Future"},{"$f":"TR_FutureAssets!B14","v":17},{"$f":"'Trans - Future Infrastructure'!H22","v":""},{"$f":"'Trans - Future Infrastructure'!B22","v":"TR-P-17"},{"$f":"'Trans - Future Infrastructure'!D22","v":"Intersection"},{"$f":"'Trans - Future Infrastructure'!F22","v":"Pitt Road (Trunk Collector Road): Intersection upgrade at Nelson Street"},{"$f":"'Trans - Future Infrastructure'!L22","v":""},{"$f":"'Trans - Future Infrastructure'!Q22","v":2016},{"$f":"'Trans - Future Infrastructure'!M22","v":2017},{"$f":"'Trans - Future Infrastructure'!N22","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G22","v":"Wellington Point"},{"$f":"'Trans - Future Infrastructure'!C22","v":""},{"$f":"'Trans - Future Infrastructure'!E22","v":""},{"$f":"'Trans - Future Infrastructure'!P22","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R22","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S22","v":502688},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W22","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A15","v":"TR_Point_Future"},{"$f":"TR_FutureAssets!B15","v":19},{"$f":"'Trans - Future Infrastructure'!H23","v":""},{"$f":"'Trans - Future Infrastructure'!B23","v":"TR-P-19"},{"$f":"'Trans - Future Infrastructure'!D23","v":"Intersection"},{"$f":"'Trans - Future Infrastructure'!F23","v":"Broadwater Terrace (Trunk Collector Road): Intersection upgrade Stradbroke Street"},{"$f":"'Trans - Future Infrastructure'!L23","v":""},{"$f":"'Trans - Future Infrastructure'!Q23","v":2016},{"$f":"'Trans - Future Infrastructure'!M23","v":2017},{"$f":"'Trans - Future Infrastructure'!N23","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G23","v":"Redland Bay"},{"$f":"'Trans - Future Infrastructure'!C23","v":""},{"$f":"'Trans - Future Infrastructure'!E23","v":""},{"$f":"'Trans - Future Infrastructure'!P23","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R23","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S23","v":727772},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W23","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A16","v":"TR_Point_Future"},{"$f":"TR_FutureAssets!B16","v":20},{"$f":"'Trans - Future Infrastructure'!H24","v":""},{"$f":"'Trans - Future Infrastructure'!B24","v":"TR-P-20"},{"$f":"'Trans - Future Infrastructure'!D24","v":"Intersection"},{"$f":"'Trans - Future Infrastructure'!F24","v":"Heinemann Road (Sub Arterial Road): Intersection upgrade at Double Jump Road"},{"$f":"'Trans - Future Infrastructure'!L24","v":""},{"$f":"'Trans - Future Infrastructure'!Q24","v":2016},{"$f":"'Trans - Future Infrastructure'!M24","v":2017},{"$f":"'Trans - Future Infrastructure'!N24","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G24","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C24","v":""},{"$f":"'Trans - Future Infrastructure'!E24","v":""},{"$f":"'Trans - Future Infrastructure'!P24","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R24","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S24","v":555208},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W24","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A17","v":"TR_Point_Future"},{"$f":"TR_FutureAssets!B17","v":21},{"$f":"'Trans - Future Infrastructure'!H25","v":""},{"$f":"'Trans - Future Infrastructure'!B25","v":"TR-P-21"},{"$f":"'Trans - Future Infrastructure'!D25","v":"Intersection"},{"$f":"'Trans - Future Infrastructure'!F25","v":"Northern Arterial Road (Arterial Road): Upgrade and signalisation of intersection at Sturgeon Street"},{"$f":"'Trans - Future Infrastructure'!L25","v":""},{"$f":"'Trans - Future Infrastructure'!Q25","v":2016},{"$f":"'Trans - Future Infrastructure'!M25","v":2027},{"$f":"'Trans - Future Infrastructure'!N25","v":2027},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G25","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C25","v":""},{"$f":"'Trans - Future Infrastructure'!E25","v":""},{"$f":"'Trans - Future Infrastructure'!P25","v":2027},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R25","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S25","v":727772},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W25","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A18","v":"TR_Point_Future"},{"$f":"TR_FutureAssets!B18","v":26},{"$f":"'Trans - Future Infrastructure'!H26","v":""},{"$f":"'Trans - Future Infrastructure'!B26","v":"TR-P-26"},{"$f":"'Trans - Future Infrastructure'!D26","v":"Intersection"},{"$f":"'Trans - Future Infrastructure'!F26","v":"Northern Arterial Road (Arterial Road): Roundabout at Wellington Street"},{"$f":"'Trans - Future Infrastructure'!L26","v":""},{"$f":"'Trans - Future Infrastructure'!Q26","v":2016},{"$f":"'Trans - Future Infrastructure'!M26","v":2027},{"$f":"'Trans - Future Infrastructure'!N26","v":2027},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G26","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C26","v":""},{"$f":"'Trans - Future Infrastructure'!E26","v":""},{"$f":"'Trans - Future Infrastructure'!P26","v":2027},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R26","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S26","v":735275},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W26","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A19","v":"TR_Point_Future"},{"$f":"TR_FutureAssets!B19","v":38},{"$f":"'Trans - Future Infrastructure'!H27","v":""},{"$f":"'Trans - Future Infrastructure'!B27","v":"TR-P-27"},{"$f":"'Trans - Future Infrastructure'!D27","v":"Public Transport Corridor"},{"$f":"'Trans - Future Infrastructure'!F27","v":"Capalaba Bus Interchange"},{"$f":"'Trans - Future Infrastructure'!L27","v":""},{"$f":"'Trans - Future Infrastructure'!Q27","v":2016},{"$f":"'Trans - Future Infrastructure'!M27","v":2021},{"$f":"'Trans - Future Infrastructure'!N27","v":2023},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G27","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C27","v":""},{"$f":"'Trans - Future Infrastructure'!E27","v":""},{"$f":"'Trans - Future Infrastructure'!P27","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R27","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S27","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W27","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A20","v":"TR_Point_Future"},{"$f":"TR_FutureAssets!B20","v":39},{"$f":"'Trans - Future Infrastructure'!H28","v":""},{"$f":"'Trans - Future Infrastructure'!B28","v":"TR-P-28"},{"$f":"'Trans - Future Infrastructure'!D28","v":"Public Transport Corridor"},{"$f":"'Trans - Future Infrastructure'!F28","v":"Cleveland - Middle Street Major Bus Stop"},{"$f":"'Trans - Future Infrastructure'!L28","v":""},{"$f":"'Trans - Future Infrastructure'!Q28","v":2016},{"$f":"'Trans - Future Infrastructure'!M28","v":2019},{"$f":"'Trans - Future Infrastructure'!N28","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G28","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C28","v":""},{"$f":"'Trans - Future Infrastructure'!E28","v":""},{"$f":"'Trans - Future Infrastructure'!P28","v":2019},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R28","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S28","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W28","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A21","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B21","v":79},{"$f":"'Trans - Future Infrastructure'!H29","v":397.60963132511},{"$f":"'Trans - Future Infrastructure'!B29","v":"TR-L-115"},{"$f":"'Trans - Future Infrastructure'!D29","v":"Trunk Road"},{"$f":"'Trans - Future Infrastructure'!F29","v":"Double Jump Rd: Realignment Heinemann to Kingfisher, new intersection Heinemann, roundabout Bunker"},{"$f":"'Trans - Future Infrastructure'!L29","v":2017},{"$f":"'Trans - Future Infrastructure'!Q29","v":2016},{"$f":"'Trans - Future Infrastructure'!M29","v":2017},{"$f":"'Trans - Future Infrastructure'!N29","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G29","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C29","v":""},{"$f":"'Trans - Future Infrastructure'!E29","v":""},{"$f":"'Trans - Future Infrastructure'!P29","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R29","v":794462},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S29","v":2483728},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W29","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A22","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B22","v":80},{"$f":"'Trans - Future Infrastructure'!H30","v":79.198134993734101},{"$f":"'Trans - Future Infrastructure'!B30","v":"TR-L-80"},{"$f":"'Trans - Future Infrastructure'!D30","v":"Trunk Road"},{"$f":"'Trans - Future Infrastructure'!F30","v":"New Trunk Collector Stub: 2 lane undivided trunk collector off Panorama Drive"},{"$f":"'Trans - Future Infrastructure'!L30","v":2026},{"$f":"'Trans - Future Infrastructure'!Q30","v":2016},{"$f":"'Trans - Future Infrastructure'!M30","v":2022},{"$f":"'Trans - Future Infrastructure'!N30","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G30","v":"Thornlands"},{"$f":"'Trans - Future Infrastructure'!C30","v":""},{"$f":"'Trans - Future Infrastructure'!E30","v":""},{"$f":"'Trans - Future Infrastructure'!P30","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R30","v":68418},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S30","v":1021132},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W30","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A23","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B23","v":83},{"$f":"'Trans - Future Infrastructure'!H31","v":2779.68182354893},{"$f":"'Trans - Future Infrastructure'!B31","v":"TR-L-83"},{"$f":"'Trans - Future Infrastructure'!D31","v":"Trunk Road"},{"$f":"'Trans - Future Infrastructure'!F31","v":"German Church Road: Seal widening from Cleveland-Redland Bay Road to Heinemann Road"},{"$f":"'Trans - Future Infrastructure'!L31","v":""},{"$f":"'Trans - Future Infrastructure'!Q31","v":2016},{"$f":"'Trans - Future Infrastructure'!M31","v":2027},{"$f":"'Trans - Future Infrastructure'!N31","v":2031},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G31","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C31","v":""},{"$f":"'Trans - Future Infrastructure'!E31","v":""},{"$f":"'Trans - Future Infrastructure'!P31","v":2027},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R31","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S31","v":1876987},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W31","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A24","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B24","v":84},{"$f":"'Trans - Future Infrastructure'!H32","v":1644.9871742581099},{"$f":"'Trans - Future Infrastructure'!B32","v":"TR-L-84"},{"$f":"'Trans - Future Infrastructure'!D32","v":"Trunk Road"},{"$f":"'Trans - Future Infrastructure'!F32","v":"Mount Cotton Rd: Upgrade 2 lanes w/ breakdowns, intersection upgrades Moreton Bay Rd to Howlett Rd"},{"$f":"'Trans - Future Infrastructure'!L32","v":2022},{"$f":"'Trans - Future Infrastructure'!Q32","v":2016},{"$f":"'Trans - Future Infrastructure'!M32","v":2022},{"$f":"'Trans - Future Infrastructure'!N32","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G32","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C32","v":""},{"$f":"'Trans - Future Infrastructure'!E32","v":""},{"$f":"'Trans - Future Infrastructure'!P32","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R32","v":1088611},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S32","v":14986101},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W32","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A25","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B25","v":85},{"$f":"'Trans - Future Infrastructure'!H33","v":2704.7415081683398},{"$f":"'Trans - Future Infrastructure'!B33","v":"TR-L-85"},{"$f":"'Trans - Future Infrastructure'!D33","v":"Trunk Road"},{"$f":"'Trans - Future Infrastructure'!F33","v":"Woodlands Drive: Seal widening and intersection upgrade from Taylor Road to Boundary Road"},{"$f":"'Trans - Future Infrastructure'!L33","v":2027},{"$f":"'Trans - Future Infrastructure'!Q33","v":2016},{"$f":"'Trans - Future Infrastructure'!M33","v":2027},{"$f":"'Trans - Future Infrastructure'!N33","v":2031},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G33","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C33","v":""},{"$f":"'Trans - Future Infrastructure'!E33","v":""},{"$f":"'Trans - Future Infrastructure'!P33","v":2027},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R33","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S33","v":4301808},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W33","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A26","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B26","v":86},{"$f":"'Trans - Future Infrastructure'!H34","v":1196.09679805005},{"$f":"'Trans - Future Infrastructure'!B34","v":"TR-L-86"},{"$f":"'Trans - Future Infrastructure'!D34","v":"Trunk Road"},{"$f":"'Trans - Future Infrastructure'!F34","v":"Woodlands Drive: Seal widening and intersection upgrade from Mt Cotton Road to Taylor Road"},{"$f":"'Trans - Future Infrastructure'!L34","v":2027},{"$f":"'Trans - Future Infrastructure'!Q34","v":2016},{"$f":"'Trans - Future Infrastructure'!M34","v":2027},{"$f":"'Trans - Future Infrastructure'!N34","v":2031},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G34","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C34","v":""},{"$f":"'Trans - Future Infrastructure'!E34","v":""},{"$f":"'Trans - Future Infrastructure'!P34","v":2027},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R34","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S34","v":2257144},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W34","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A27","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B27","v":87},{"$f":"'Trans - Future Infrastructure'!H35","v":922.09863469372203},{"$f":"'Trans - Future Infrastructure'!B35","v":"TR-L-87"},{"$f":"'Trans - Future Infrastructure'!D35","v":"Trunk Road"},{"$f":"'Trans - Future Infrastructure'!F35","v":"Wellington Street: Upgrade to 2 lanes plus breakdowns from South Street to Panorama Drive"},{"$f":"'Trans - Future Infrastructure'!L35","v":2027},{"$f":"'Trans - Future Infrastructure'!Q35","v":2016},{"$f":"'Trans - Future Infrastructure'!M35","v":2027},{"$f":"'Trans - Future Infrastructure'!N35","v":2031},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G35","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C35","v":""},{"$f":"'Trans - Future Infrastructure'!E35","v":""},{"$f":"'Trans - Future Infrastructure'!P35","v":2027},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R35","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S35","v":6010346},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W35","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A28","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B28","v":90},{"$f":"'Trans - Future Infrastructure'!H36","v":3250.7107309708999},{"$f":"'Trans - Future Infrastructure'!B36","v":"TR-L-90"},{"$f":"'Trans - Future Infrastructure'!D36","v":"Trunk Road"},{"$f":"'Trans - Future Infrastructure'!F36","v":"Giles Road: Road improvement and upgraded intersection from Heinemann to Cleveland-Redland Bay Rd"},{"$f":"'Trans - Future Infrastructure'!L36","v":2027},{"$f":"'Trans - Future Infrastructure'!Q36","v":2016},{"$f":"'Trans - Future Infrastructure'!M36","v":2027},{"$f":"'Trans - Future Infrastructure'!N36","v":2031},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G36","v":"Redland Bay"},{"$f":"'Trans - Future Infrastructure'!C36","v":""},{"$f":"'Trans - Future Infrastructure'!E36","v":""},{"$f":"'Trans - Future Infrastructure'!P36","v":2027},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R36","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S36","v":2296158},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W36","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A29","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B29","v":91},{"$f":"'Trans - Future Infrastructure'!H37","v":1052.8080183110701},{"$f":"'Trans - Future Infrastructure'!B37","v":"TR-L-91"},{"$f":"'Trans - Future Infrastructure'!D37","v":"Trunk Road"},{"$f":"'Trans - Future Infrastructure'!F37","v":"German Church Rd: Seal widening Cleveland Redland Bay to Gordon Rd and realignment School of Arts Rd"},{"$f":"'Trans - Future Infrastructure'!L37","v":""},{"$f":"'Trans - Future Infrastructure'!Q37","v":2016},{"$f":"'Trans - Future Infrastructure'!M37","v":2019},{"$f":"'Trans - Future Infrastructure'!N37","v":2019},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G37","v":"Redland Bay"},{"$f":"'Trans - Future Infrastructure'!C37","v":""},{"$f":"'Trans - Future Infrastructure'!E37","v":""},{"$f":"'Trans - Future Infrastructure'!P37","v":2019},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R37","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S37","v":3304685},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W37","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A30","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B30","v":92},{"$f":"'Trans - Future Infrastructure'!H38","v":1892.0116153003801},{"$f":"'Trans - Future Infrastructure'!B38","v":"TR-L-92"},{"$f":"'Trans - Future Infrastructure'!D38","v":"Trunk Road"},{"$f":"'Trans - Future Infrastructure'!F38","v":"School of Arts Road: Seal widening and channelisation from German Church Road to Collins Street"},{"$f":"'Trans - Future Infrastructure'!L38","v":2017},{"$f":"'Trans - Future Infrastructure'!Q38","v":2016},{"$f":"'Trans - Future Infrastructure'!M38","v":2019},{"$f":"'Trans - Future Infrastructure'!N38","v":2019},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G38","v":"Redland Bay"},{"$f":"'Trans - Future Infrastructure'!C38","v":""},{"$f":"'Trans - Future Infrastructure'!E38","v":""},{"$f":"'Trans - Future Infrastructure'!P38","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R38","v":1213128},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S38","v":5622151},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W38","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A31","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B31","v":93},{"$f":"'Trans - Future Infrastructure'!H39","v":1269.7935330769899},{"$f":"'Trans - Future Infrastructure'!B39","v":"TR-L-93"},{"$f":"'Trans - Future Infrastructure'!D39","v":"Trunk Road"},{"$f":"'Trans - Future Infrastructure'!F39","v":"Serpentine Creek Road: seal widening and channelisation from Collins St to Cleveland Redland Bay Rd"},{"$f":"'Trans - Future Infrastructure'!L39","v":""},{"$f":"'Trans - Future Infrastructure'!Q39","v":2016},{"$f":"'Trans - Future Infrastructure'!M39","v":2022},{"$f":"'Trans - Future Infrastructure'!N39","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G39","v":"Redland Bay"},{"$f":"'Trans - Future Infrastructure'!C39","v":""},{"$f":"'Trans - Future Infrastructure'!E39","v":""},{"$f":"'Trans - Future Infrastructure'!P39","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R39","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S39","v":3618752},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W39","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A32","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B32","v":94},{"$f":"'Trans - Future Infrastructure'!H40","v":1213.30876421108},{"$f":"'Trans - Future Infrastructure'!B40","v":"TR-L-94"},{"$f":"'Trans - Future Infrastructure'!D40","v":"Trunk Road"},{"$f":"'Trans - Future Infrastructure'!F40","v":"Sturgeon Street: upgrade with auxiliary lanes from Northern Arterial Road to Starkey Street"},{"$f":"'Trans - Future Infrastructure'!L40","v":2022},{"$f":"'Trans - Future Infrastructure'!Q40","v":2016},{"$f":"'Trans - Future Infrastructure'!M40","v":2022},{"$f":"'Trans - Future Infrastructure'!N40","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G40","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C40","v":""},{"$f":"'Trans - Future Infrastructure'!E40","v":""},{"$f":"'Trans - Future Infrastructure'!P40","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R40","v":634524},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S40","v":7339543},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W40","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A33","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B33","v":95},{"$f":"'Trans - Future Infrastructure'!H41","v":546.15320092753097},{"$f":"'Trans - Future Infrastructure'!B41","v":"TR-L-95"},{"$f":"'Trans - Future Infrastructure'!D41","v":"Trunk Road"},{"$f":"'Trans - Future Infrastructure'!F41","v":"McDonald Road (Sub Arterial Road): Seal widening from Finucane Road to McMillan Road"},{"$f":"'Trans - Future Infrastructure'!L41","v":""},{"$f":"'Trans - Future Infrastructure'!Q41","v":2016},{"$f":"'Trans - Future Infrastructure'!M41","v":2022},{"$f":"'Trans - Future Infrastructure'!N41","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G41","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C41","v":""},{"$f":"'Trans - Future Infrastructure'!E41","v":""},{"$f":"'Trans - Future Infrastructure'!P41","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R41","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S41","v":909115},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W41","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A34","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B34","v":96},{"$f":"'Trans - Future Infrastructure'!H42","v":265.62792237551298},{"$f":"'Trans - Future Infrastructure'!B42","v":"TR-L-96"},{"$f":"'Trans - Future Infrastructure'!D42","v":"Trunk Road"},{"$f":"'Trans - Future Infrastructure'!F42","v":"Weinam Street: seal widening and chanelisation from Meissner Street to Pitt Street"},{"$f":"'Trans - Future Infrastructure'!L42","v":2022},{"$f":"'Trans - Future Infrastructure'!Q42","v":2016},{"$f":"'Trans - Future Infrastructure'!M42","v":2022},{"$f":"'Trans - Future Infrastructure'!N42","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G42","v":"Redland Bay"},{"$f":"'Trans - Future Infrastructure'!C42","v":""},{"$f":"'Trans - Future Infrastructure'!E42","v":""},{"$f":"'Trans - Future Infrastructure'!P42","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R42","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S42","v":939126},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W42","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A35","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B35","v":97},{"$f":"'Trans - Future Infrastructure'!H43","v":1428.3263972201401},{"$f":"'Trans - Future Infrastructure'!B43","v":"TR-L-97"},{"$f":"'Trans - Future Infrastructure'!D43","v":"Trunk Road"},{"$f":"'Trans - Future Infrastructure'!F43","v":"Kingfisher Road: Seal widening and intersection upgrade from Eprapah Creek to Realignment"},{"$f":"'Trans - Future Infrastructure'!L43","v":""},{"$f":"'Trans - Future Infrastructure'!Q43","v":2016},{"$f":"'Trans - Future Infrastructure'!M43","v":2022},{"$f":"'Trans - Future Infrastructure'!N43","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G43","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C43","v":""},{"$f":"'Trans - Future Infrastructure'!E43","v":""},{"$f":"'Trans - Future Infrastructure'!P43","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R43","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S43","v":2123294},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W43","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A36","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B36","v":98},{"$f":"'Trans - Future Infrastructure'!H44","v":234.30366891599601},{"$f":"'Trans - Future Infrastructure'!B44","v":"TR-L-98"},{"$f":"'Trans - Future Infrastructure'!D44","v":"Trunk Road"},{"$f":"'Trans - Future Infrastructure'!F44","v":"Hamilton Street: Seal widening and channelisation from Pitt Street to Peel Street"},{"$f":"'Trans - Future Infrastructure'!L44","v":2022},{"$f":"'Trans - Future Infrastructure'!Q44","v":2016},{"$f":"'Trans - Future Infrastructure'!M44","v":2022},{"$f":"'Trans - Future Infrastructure'!N44","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G44","v":"Redland Bay"},{"$f":"'Trans - Future Infrastructure'!C44","v":""},{"$f":"'Trans - Future Infrastructure'!E44","v":""},{"$f":"'Trans - Future Infrastructure'!P44","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R44","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S44","v":1375264},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W44","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A37","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B37","v":99},{"$f":"'Trans - Future Infrastructure'!H45","v":185.69182922508},{"$f":"'Trans - Future Infrastructure'!B45","v":"TR-L-99"},{"$f":"'Trans - Future Infrastructure'!D45","v":"Trunk Road"},{"$f":"'Trans - Future Infrastructure'!F45","v":"Springacre Road: Seal widening and intersection upgrade from Eprapah Creek to Eprapah Road"},{"$f":"'Trans - Future Infrastructure'!L45","v":""},{"$f":"'Trans - Future Infrastructure'!Q45","v":2016},{"$f":"'Trans - Future Infrastructure'!M45","v":2022},{"$f":"'Trans - Future Infrastructure'!N45","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G45","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C45","v":""},{"$f":"'Trans - Future Infrastructure'!E45","v":""},{"$f":"'Trans - Future Infrastructure'!P45","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R45","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S45","v":745779},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W45","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A38","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B38","v":100},{"$f":"'Trans - Future Infrastructure'!H46","v":1060.3926630272999},{"$f":"'Trans - Future Infrastructure'!B46","v":"TR-L-100"},{"$f":"'Trans - Future Infrastructure'!D46","v":"Trunk Road"},{"$f":"'Trans - Future Infrastructure'!F46","v":"Kinross Road: Divided trunk collector w/ breakdowns from Boundary Rd to 3rd new roundabout"},{"$f":"'Trans - Future Infrastructure'!L46","v":2017},{"$f":"'Trans - Future Infrastructure'!Q46","v":2016},{"$f":"'Trans - Future Infrastructure'!M46","v":2017},{"$f":"'Trans - Future Infrastructure'!N46","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G46","v":"Thornlands"},{"$f":"'Trans - Future Infrastructure'!C46","v":""},{"$f":"'Trans - Future Infrastructure'!E46","v":""},{"$f":"'Trans - Future Infrastructure'!P46","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R46","v":656006},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S46","v":6396891},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W46","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A39","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B39","v":101},{"$f":"'Trans - Future Infrastructure'!H47","v":685.47226755721795},{"$f":"'Trans - Future Infrastructure'!B47","v":"TR-L-101"},{"$f":"'Trans - Future Infrastructure'!D47","v":"Trunk Road"},{"$f":"'Trans - Future Infrastructure'!F47","v":"Ney Road (Sub Arterial Road): Seal widening from Wildflower Street to Mt Cotton Road"},{"$f":"'Trans - Future Infrastructure'!L47","v":""},{"$f":"'Trans - Future Infrastructure'!Q47","v":2016},{"$f":"'Trans - Future Infrastructure'!M47","v":2027},{"$f":"'Trans - Future Infrastructure'!N47","v":2031},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G47","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C47","v":""},{"$f":"'Trans - Future Infrastructure'!E47","v":""},{"$f":"'Trans - Future Infrastructure'!P47","v":2027},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R47","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S47","v":462867},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W47","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A40","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B40","v":102},{"$f":"'Trans - Future Infrastructure'!H48","v":215.26608337706799},{"$f":"'Trans - Future Infrastructure'!B48","v":"TR-L-102"},{"$f":"'Trans - Future Infrastructure'!D48","v":"Trunk Road"},{"$f":"'Trans - Future Infrastructure'!F48","v":"Pitt Street: Seal widening and channelisation from Weinam Street to Hamilton Street"},{"$f":"'Trans - Future Infrastructure'!L48","v":2022},{"$f":"'Trans - Future Infrastructure'!Q48","v":2016},{"$f":"'Trans - Future Infrastructure'!M48","v":2021},{"$f":"'Trans - Future Infrastructure'!N48","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G48","v":"Redland Bay"},{"$f":"'Trans - Future Infrastructure'!C48","v":""},{"$f":"'Trans - Future Infrastructure'!E48","v":""},{"$f":"'Trans - Future Infrastructure'!P48","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R48","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S48","v":1490057},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W48","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A41","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B41","v":103},{"$f":"'Trans - Future Infrastructure'!H49","v":1044.15201723979},{"$f":"'Trans - Future Infrastructure'!B49","v":"TR-L-103"},{"$f":"'Trans - Future Infrastructure'!D49","v":"Trunk Road"},{"$f":"'Trans - Future Infrastructure'!F49","v":"Dinwoodie Road: Upgrade to 2 lane trunk collector Cleveland-Redland Bay Road to Boundary Rd"},{"$f":"'Trans - Future Infrastructure'!L49","v":2017},{"$f":"'Trans - Future Infrastructure'!Q49","v":2016},{"$f":"'Trans - Future Infrastructure'!M49","v":2017},{"$f":"'Trans - Future Infrastructure'!N49","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G49","v":"Thornlands"},{"$f":"'Trans - Future Infrastructure'!C49","v":""},{"$f":"'Trans - Future Infrastructure'!E49","v":""},{"$f":"'Trans - Future Infrastructure'!P49","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R49","v":824233},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S49","v":5573383},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W49","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A42","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B42","v":104},{"$f":"'Trans - Future Infrastructure'!H50","v":1739.4629501587999},{"$f":"'Trans - Future Infrastructure'!B50","v":"TR-L-104"},{"$f":"'Trans - Future Infrastructure'!D50","v":"Trunk Road"},{"$f":"'Trans - Future Infrastructure'!F50","v":"Wellington Street: upgrade 2 to 4 lanes from Enterprise Street to Russell Street"},{"$f":"'Trans - Future Infrastructure'!L50","v":""},{"$f":"'Trans - Future Infrastructure'!Q50","v":2016},{"$f":"'Trans - Future Infrastructure'!M50","v":2022},{"$f":"'Trans - Future Infrastructure'!N50","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G50","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C50","v":""},{"$f":"'Trans - Future Infrastructure'!E50","v":""},{"$f":"'Trans - Future Infrastructure'!P50","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R50","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S50","v":16165242},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W50","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A43","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B43","v":105},{"$f":"'Trans - Future Infrastructure'!H51","v":1422.1626292765},{"$f":"'Trans - Future Infrastructure'!B51","v":"TR-L-105"},{"$f":"'Trans - Future Infrastructure'!D51","v":"Trunk Road"},{"$f":"'Trans - Future Infrastructure'!F51","v":"Panorama Drive (Arterial Road): Upgrade from 2 to 4 lanes from Boundary Road to Wellington Rd"},{"$f":"'Trans - Future Infrastructure'!L51","v":""},{"$f":"'Trans - Future Infrastructure'!Q51","v":2016},{"$f":"'Trans - Future Infrastructure'!M51","v":2020},{"$f":"'Trans - Future Infrastructure'!N51","v":2020},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G51","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C51","v":""},{"$f":"'Trans - Future Infrastructure'!E51","v":""},{"$f":"'Trans - Future Infrastructure'!P51","v":2020},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R51","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S51","v":9825972},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W51","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A44","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B44","v":106},{"$f":"'Trans - Future Infrastructure'!H52","v":1452.0536777893001},{"$f":"'Trans - Future Infrastructure'!B52","v":"TR-L-106"},{"$f":"'Trans - Future Infrastructure'!D52","v":"Trunk Road"},{"$f":"'Trans - Future Infrastructure'!F52","v":"Bunker Road (Sub Arterial Road): Seal widening from Brookvale Drive to Realignment"},{"$f":"'Trans - Future Infrastructure'!L52","v":""},{"$f":"'Trans - Future Infrastructure'!Q52","v":2016},{"$f":"'Trans - Future Infrastructure'!M52","v":2022},{"$f":"'Trans - Future Infrastructure'!N52","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G52","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C52","v":""},{"$f":"'Trans - Future Infrastructure'!E52","v":""},{"$f":"'Trans - Future Infrastructure'!P52","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R52","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S52","v":1708388},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W52","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A45","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B45","v":107},{"$f":"'Trans - Future Infrastructure'!H53","v":1588.8723394057599},{"$f":"'Trans - Future Infrastructure'!B53","v":"TR-L-107"},{"$f":"'Trans - Future Infrastructure'!D53","v":"Trunk Road"},{"$f":"'Trans - Future Infrastructure'!F53","v":"Springacre Road: Seal widening and intersection upgrade from Boundary Road to Eprapah Road"},{"$f":"'Trans - Future Infrastructure'!L53","v":""},{"$f":"'Trans - Future Infrastructure'!Q53","v":2016},{"$f":"'Trans - Future Infrastructure'!M53","v":2022},{"$f":"'Trans - Future Infrastructure'!N53","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G53","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C53","v":""},{"$f":"'Trans - Future Infrastructure'!E53","v":""},{"$f":"'Trans - Future Infrastructure'!P53","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R53","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S53","v":2663495},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W53","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A46","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B46","v":108},{"$f":"'Trans - Future Infrastructure'!H54","v":2612.3117550526599},{"$f":"'Trans - Future Infrastructure'!B54","v":"TR-L-108"},{"$f":"'Trans - Future Infrastructure'!D54","v":"Trunk Road"},{"$f":"'Trans - Future Infrastructure'!F54","v":"Double Jump Road: Seal widening from Cleveland-Redland Bay Road to Heinemann Road"},{"$f":"'Trans - Future Infrastructure'!L54","v":""},{"$f":"'Trans - Future Infrastructure'!Q54","v":2016},{"$f":"'Trans - Future Infrastructure'!M54","v":2022},{"$f":"'Trans - Future Infrastructure'!N54","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G54","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C54","v":""},{"$f":"'Trans - Future Infrastructure'!E54","v":""},{"$f":"'Trans - Future Infrastructure'!P54","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R54","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S54","v":3468096},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W54","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A47","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B47","v":109},{"$f":"'Trans - Future Infrastructure'!H55","v":1417.7035386652899},{"$f":"'Trans - Future Infrastructure'!B55","v":"TR-L-109"},{"$f":"'Trans - Future Infrastructure'!D55","v":"Trunk Road"},{"$f":"'Trans - Future Infrastructure'!F55","v":"Gordon Road: Intersection upgrades from Cleveland Redland Bay Road to Government Road"},{"$f":"'Trans - Future Infrastructure'!L55","v":2022},{"$f":"'Trans - Future Infrastructure'!Q55","v":2016},{"$f":"'Trans - Future Infrastructure'!M55","v":2022},{"$f":"'Trans - Future Infrastructure'!N55","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G55","v":"Redland Bay"},{"$f":"'Trans - Future Infrastructure'!C55","v":""},{"$f":"'Trans - Future Infrastructure'!E55","v":""},{"$f":"'Trans - Future Infrastructure'!P55","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R55","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S55","v":1958232},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W55","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A48","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B48","v":110},{"$f":"'Trans - Future Infrastructure'!H56","v":905.01168628097605},{"$f":"'Trans - Future Infrastructure'!B56","v":"TR-L-110"},{"$f":"'Trans - Future Infrastructure'!D56","v":"Trunk Road"},{"$f":"'Trans - Future Infrastructure'!F56","v":"Main Road (Sub Arterial Road): Seal widening to divided 2 lane sub arterial from Plumer to Duncan St"},{"$f":"'Trans - Future Infrastructure'!L56","v":2017},{"$f":"'Trans - Future Infrastructure'!Q56","v":2016},{"$f":"'Trans - Future Infrastructure'!M56","v":2017},{"$f":"'Trans - Future Infrastructure'!N56","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G56","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C56","v":""},{"$f":"'Trans - Future Infrastructure'!E56","v":""},{"$f":"'Trans - Future Infrastructure'!P56","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R56","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S56","v":1638612},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W56","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A49","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B49","v":111},{"$f":"'Trans - Future Infrastructure'!H57","v":424.72149253044302},{"$f":"'Trans - Future Infrastructure'!B57","v":"TR-L-111"},{"$f":"'Trans - Future Infrastructure'!D57","v":"Trunk Road"},{"$f":"'Trans - Future Infrastructure'!F57","v":"Beveridge Rd: Upgrade collector Redland Bay Rd to Rachow St"},{"$f":"'Trans - Future Infrastructure'!L57","v":""},{"$f":"'Trans - Future Infrastructure'!Q57","v":2016},{"$f":"'Trans - Future Infrastructure'!M57","v":2018},{"$f":"'Trans - Future Infrastructure'!N57","v":2018},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G57","v":"Thornlands"},{"$f":"'Trans - Future Infrastructure'!C57","v":""},{"$f":"'Trans - Future Infrastructure'!E57","v":""},{"$f":"'Trans - Future Infrastructure'!P57","v":2018},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R57","v":88311},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S57","v":2929095},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W57","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A50","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B50","v":112},{"$f":"'Trans - Future Infrastructure'!H58","v":211.42784109571701},{"$f":"'Trans - Future Infrastructure'!B58","v":"TR-L-112"},{"$f":"'Trans - Future Infrastructure'!D58","v":"Trunk Road"},{"$f":"'Trans - Future Infrastructure'!F58","v":"Meissner Street: Seal widening and intersection upgrade at Weinam Street Government Road"},{"$f":"'Trans - Future Infrastructure'!L58","v":""},{"$f":"'Trans - Future Infrastructure'!Q58","v":2016},{"$f":"'Trans - Future Infrastructure'!M58","v":2017},{"$f":"'Trans - Future Infrastructure'!N58","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G58","v":"Redland Bay"},{"$f":"'Trans - Future Infrastructure'!C58","v":""},{"$f":"'Trans - Future Infrastructure'!E58","v":""},{"$f":"'Trans - Future Infrastructure'!P58","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R58","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S58","v":805201},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W58","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A51","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B51","v":113},{"$f":"'Trans - Future Infrastructure'!H59","v":618.60008233206599},{"$f":"'Trans - Future Infrastructure'!B59","v":"TR-L-113"},{"$f":"'Trans - Future Infrastructure'!D59","v":"Public Transport Corridor"},{"$f":"'Trans - Future Infrastructure'!F59","v":"Future Northern Public Transport corridor"},{"$f":"'Trans - Future Infrastructure'!L59","v":""},{"$f":"'Trans - Future Infrastructure'!Q59","v":2016},{"$f":"'Trans - Future Infrastructure'!M59","v":2027},{"$f":"'Trans - Future Infrastructure'!N59","v":2031},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G59","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C59","v":""},{"$f":"'Trans - Future Infrastructure'!E59","v":""},{"$f":"'Trans - Future Infrastructure'!P59","v":2027},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R59","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S59","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W59","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A52","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B52","v":116},{"$f":"'Trans - Future Infrastructure'!H60","v":360.06004817308298},{"$f":"'Trans - Future Infrastructure'!B60","v":"TR-L-114"},{"$f":"'Trans - Future Infrastructure'!D60","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F60","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L60","v":2017},{"$f":"'Trans - Future Infrastructure'!Q60","v":2016},{"$f":"'Trans - Future Infrastructure'!M60","v":2017},{"$f":"'Trans - Future Infrastructure'!N60","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G60","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C60","v":""},{"$f":"'Trans - Future Infrastructure'!E60","v":""},{"$f":"'Trans - Future Infrastructure'!P60","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R60","v":313478},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S60","v":1491557},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W60","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A53","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B53","v":118},{"$f":"'Trans - Future Infrastructure'!H61","v":504.42656797285298},{"$f":"'Trans - Future Infrastructure'!B61","v":"TR-L-78"},{"$f":"'Trans - Future Infrastructure'!D61","v":"Trunk Road"},{"$f":"'Trans - Future Infrastructure'!F61","v":"New Trunk Collector - South East Thornlands: 2 lane collector Boundary Rd to Cleveland-Redland Bay"},{"$f":"'Trans - Future Infrastructure'!L61","v":2017},{"$f":"'Trans - Future Infrastructure'!Q61","v":2016},{"$f":"'Trans - Future Infrastructure'!M61","v":2017},{"$f":"'Trans - Future Infrastructure'!N61","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G61","v":"Thornlands"},{"$f":"'Trans - Future Infrastructure'!C61","v":""},{"$f":"'Trans - Future Infrastructure'!E61","v":""},{"$f":"'Trans - Future Infrastructure'!P61","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R61","v":1552337},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S61","v":3817547},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W61","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A54","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B54","v":119},{"$f":"'Trans - Future Infrastructure'!H62","v":150.31456993015701},{"$f":"'Trans - Future Infrastructure'!B62","v":"TR-L-79"},{"$f":"'Trans - Future Infrastructure'!D62","v":"Trunk Road"},{"$f":"'Trans - Future Infrastructure'!F62","v":"Double Jump Rd: Realignment Heinemann to Kingfisher"},{"$f":"'Trans - Future Infrastructure'!L62","v":2017},{"$f":"'Trans - Future Infrastructure'!Q62","v":2016},{"$f":"'Trans - Future Infrastructure'!M62","v":2017},{"$f":"'Trans - Future Infrastructure'!N62","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G62","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C62","v":""},{"$f":"'Trans - Future Infrastructure'!E62","v":""},{"$f":"'Trans - Future Infrastructure'!P62","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R62","v":669020},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S62","v":1440538},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W62","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A55","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B55","v":120},{"$f":"'Trans - Future Infrastructure'!H63","v":506.84922298996702},{"$f":"'Trans - Future Infrastructure'!B63","v":"TR-L-120"},{"$f":"'Trans - Future Infrastructure'!D63","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F63","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L63","v":""},{"$f":"'Trans - Future Infrastructure'!Q63","v":2016},{"$f":"'Trans - Future Infrastructure'!M63","v":2022},{"$f":"'Trans - Future Infrastructure'!N63","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G63","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C63","v":""},{"$f":"'Trans - Future Infrastructure'!E63","v":""},{"$f":"'Trans - Future Infrastructure'!P63","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R63","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S63","v":114084},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W63","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A56","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B56","v":121},{"$f":"'Trans - Future Infrastructure'!H64","v":186.83700053555799},{"$f":"'Trans - Future Infrastructure'!B64","v":"TR-L-121"},{"$f":"'Trans - Future Infrastructure'!D64","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F64","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L64","v":""},{"$f":"'Trans - Future Infrastructure'!Q64","v":2016},{"$f":"'Trans - Future Infrastructure'!M64","v":2022},{"$f":"'Trans - Future Infrastructure'!N64","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G64","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C64","v":""},{"$f":"'Trans - Future Infrastructure'!E64","v":""},{"$f":"'Trans - Future Infrastructure'!P64","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R64","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S64","v":42054},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W64","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A57","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B57","v":122},{"$f":"'Trans - Future Infrastructure'!H65","v":273.915740152338},{"$f":"'Trans - Future Infrastructure'!B65","v":"TR-L-122"},{"$f":"'Trans - Future Infrastructure'!D65","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F65","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L65","v":""},{"$f":"'Trans - Future Infrastructure'!Q65","v":2016},{"$f":"'Trans - Future Infrastructure'!M65","v":2022},{"$f":"'Trans - Future Infrastructure'!N65","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G65","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C65","v":""},{"$f":"'Trans - Future Infrastructure'!E65","v":""},{"$f":"'Trans - Future Infrastructure'!P65","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R65","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S65","v":61654},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W65","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A58","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B58","v":123},{"$f":"'Trans - Future Infrastructure'!H66","v":263.27249265868102},{"$f":"'Trans - Future Infrastructure'!B66","v":"TR-L-123"},{"$f":"'Trans - Future Infrastructure'!D66","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F66","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L66","v":""},{"$f":"'Trans - Future Infrastructure'!Q66","v":2016},{"$f":"'Trans - Future Infrastructure'!M66","v":2022},{"$f":"'Trans - Future Infrastructure'!N66","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G66","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C66","v":""},{"$f":"'Trans - Future Infrastructure'!E66","v":""},{"$f":"'Trans - Future Infrastructure'!P66","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R66","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S66","v":59258},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W66","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A59","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B59","v":124},{"$f":"'Trans - Future Infrastructure'!H67","v":234.095160137737},{"$f":"'Trans - Future Infrastructure'!B67","v":"TR-L-124"},{"$f":"'Trans - Future Infrastructure'!D67","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F67","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L67","v":""},{"$f":"'Trans - Future Infrastructure'!Q67","v":2016},{"$f":"'Trans - Future Infrastructure'!M67","v":2017},{"$f":"'Trans - Future Infrastructure'!N67","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G67","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C67","v":""},{"$f":"'Trans - Future Infrastructure'!E67","v":""},{"$f":"'Trans - Future Infrastructure'!P67","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R67","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S67","v":52691},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W67","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A60","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B60","v":125},{"$f":"'Trans - Future Infrastructure'!H68","v":69.619801696731301},{"$f":"'Trans - Future Infrastructure'!B68","v":"TR-L-125"},{"$f":"'Trans - Future Infrastructure'!D68","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F68","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L68","v":""},{"$f":"'Trans - Future Infrastructure'!Q68","v":2016},{"$f":"'Trans - Future Infrastructure'!M68","v":2017},{"$f":"'Trans - Future Infrastructure'!N68","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G68","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C68","v":""},{"$f":"'Trans - Future Infrastructure'!E68","v":""},{"$f":"'Trans - Future Infrastructure'!P68","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R68","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S68","v":15670},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W68","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A61","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B61","v":126},{"$f":"'Trans - Future Infrastructure'!H69","v":430.82280075694399},{"$f":"'Trans - Future Infrastructure'!B69","v":"TR-L-126"},{"$f":"'Trans - Future Infrastructure'!D69","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F69","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L69","v":""},{"$f":"'Trans - Future Infrastructure'!Q69","v":2016},{"$f":"'Trans - Future Infrastructure'!M69","v":2017},{"$f":"'Trans - Future Infrastructure'!N69","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G69","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C69","v":""},{"$f":"'Trans - Future Infrastructure'!E69","v":""},{"$f":"'Trans - Future Infrastructure'!P69","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R69","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S69","v":96971},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W69","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A62","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B62","v":127},{"$f":"'Trans - Future Infrastructure'!H70","v":1198.6905836329199},{"$f":"'Trans - Future Infrastructure'!B70","v":"TR-L-127"},{"$f":"'Trans - Future Infrastructure'!D70","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F70","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L70","v":""},{"$f":"'Trans - Future Infrastructure'!Q70","v":2016},{"$f":"'Trans - Future Infrastructure'!M70","v":2017},{"$f":"'Trans - Future Infrastructure'!N70","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G70","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C70","v":""},{"$f":"'Trans - Future Infrastructure'!E70","v":""},{"$f":"'Trans - Future Infrastructure'!P70","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R70","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S70","v":269806},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W70","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A63","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B63","v":128},{"$f":"'Trans - Future Infrastructure'!H71","v":383.29837289105802},{"$f":"'Trans - Future Infrastructure'!B71","v":"TR-L-128"},{"$f":"'Trans - Future Infrastructure'!D71","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F71","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L71","v":""},{"$f":"'Trans - Future Infrastructure'!Q71","v":2016},{"$f":"'Trans - Future Infrastructure'!M71","v":2017},{"$f":"'Trans - Future Infrastructure'!N71","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G71","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C71","v":""},{"$f":"'Trans - Future Infrastructure'!E71","v":""},{"$f":"'Trans - Future Infrastructure'!P71","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R71","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S71","v":86274},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W71","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A64","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B64","v":129},{"$f":"'Trans - Future Infrastructure'!H72","v":341.417319118573},{"$f":"'Trans - Future Infrastructure'!B72","v":"TR-L-129"},{"$f":"'Trans - Future Infrastructure'!D72","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F72","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L72","v":""},{"$f":"'Trans - Future Infrastructure'!Q72","v":2016},{"$f":"'Trans - Future Infrastructure'!M72","v":2017},{"$f":"'Trans - Future Infrastructure'!N72","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G72","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C72","v":""},{"$f":"'Trans - Future Infrastructure'!E72","v":""},{"$f":"'Trans - Future Infrastructure'!P72","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R72","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S72","v":76848},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W72","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A65","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B65","v":130},{"$f":"'Trans - Future Infrastructure'!H73","v":610.51835108248599},{"$f":"'Trans - Future Infrastructure'!B73","v":"TR-L-130"},{"$f":"'Trans - Future Infrastructure'!D73","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F73","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L73","v":""},{"$f":"'Trans - Future Infrastructure'!Q73","v":2016},{"$f":"'Trans - Future Infrastructure'!M73","v":2022},{"$f":"'Trans - Future Infrastructure'!N73","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G73","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C73","v":""},{"$f":"'Trans - Future Infrastructure'!E73","v":""},{"$f":"'Trans - Future Infrastructure'!P73","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R73","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S73","v":137418},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W73","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A66","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B66","v":131},{"$f":"'Trans - Future Infrastructure'!H74","v":793.08921208190202},{"$f":"'Trans - Future Infrastructure'!B74","v":"TR-L-131"},{"$f":"'Trans - Future Infrastructure'!D74","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F74","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L74","v":""},{"$f":"'Trans - Future Infrastructure'!Q74","v":2016},{"$f":"'Trans - Future Infrastructure'!M74","v":2022},{"$f":"'Trans - Future Infrastructure'!N74","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G74","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C74","v":""},{"$f":"'Trans - Future Infrastructure'!E74","v":""},{"$f":"'Trans - Future Infrastructure'!P74","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R74","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S74","v":178512},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W74","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A67","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B67","v":132},{"$f":"'Trans - Future Infrastructure'!H75","v":433.91212392872302},{"$f":"'Trans - Future Infrastructure'!B75","v":"TR-L-132"},{"$f":"'Trans - Future Infrastructure'!D75","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F75","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L75","v":""},{"$f":"'Trans - Future Infrastructure'!Q75","v":2016},{"$f":"'Trans - Future Infrastructure'!M75","v":2022},{"$f":"'Trans - Future Infrastructure'!N75","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G75","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C75","v":""},{"$f":"'Trans - Future Infrastructure'!E75","v":""},{"$f":"'Trans - Future Infrastructure'!P75","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R75","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S75","v":97667},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W75","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A68","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B68","v":133},{"$f":"'Trans - Future Infrastructure'!H76","v":435.39055272093702},{"$f":"'Trans - Future Infrastructure'!B76","v":"TR-L-133"},{"$f":"'Trans - Future Infrastructure'!D76","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F76","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L76","v":""},{"$f":"'Trans - Future Infrastructure'!Q76","v":2016},{"$f":"'Trans - Future Infrastructure'!M76","v":2017},{"$f":"'Trans - Future Infrastructure'!N76","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G76","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C76","v":""},{"$f":"'Trans - Future Infrastructure'!E76","v":""},{"$f":"'Trans - Future Infrastructure'!P76","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R76","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S76","v":98000},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W76","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A69","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B69","v":134},{"$f":"'Trans - Future Infrastructure'!H77","v":237.86786014985699},{"$f":"'Trans - Future Infrastructure'!B77","v":"TR-L-134"},{"$f":"'Trans - Future Infrastructure'!D77","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F77","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L77","v":""},{"$f":"'Trans - Future Infrastructure'!Q77","v":2016},{"$f":"'Trans - Future Infrastructure'!M77","v":2017},{"$f":"'Trans - Future Infrastructure'!N77","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G77","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C77","v":""},{"$f":"'Trans - Future Infrastructure'!E77","v":""},{"$f":"'Trans - Future Infrastructure'!P77","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R77","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S77","v":53540},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W77","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A70","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B70","v":135},{"$f":"'Trans - Future Infrastructure'!H78","v":720.57065163257801},{"$f":"'Trans - Future Infrastructure'!B78","v":"TR-L-135"},{"$f":"'Trans - Future Infrastructure'!D78","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F78","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L78","v":""},{"$f":"'Trans - Future Infrastructure'!Q78","v":2016},{"$f":"'Trans - Future Infrastructure'!M78","v":2017},{"$f":"'Trans - Future Infrastructure'!N78","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G78","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C78","v":""},{"$f":"'Trans - Future Infrastructure'!E78","v":""},{"$f":"'Trans - Future Infrastructure'!P78","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R78","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S78","v":162189},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W78","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A71","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B71","v":136},{"$f":"'Trans - Future Infrastructure'!H79","v":487.998690884501},{"$f":"'Trans - Future Infrastructure'!B79","v":"TR-L-136"},{"$f":"'Trans - Future Infrastructure'!D79","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F79","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L79","v":""},{"$f":"'Trans - Future Infrastructure'!Q79","v":2016},{"$f":"'Trans - Future Infrastructure'!M79","v":2017},{"$f":"'Trans - Future Infrastructure'!N79","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G79","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C79","v":""},{"$f":"'Trans - Future Infrastructure'!E79","v":""},{"$f":"'Trans - Future Infrastructure'!P79","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R79","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S79","v":109841},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W79","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A72","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B72","v":137},{"$f":"'Trans - Future Infrastructure'!H80","v":482.03398797800099},{"$f":"'Trans - Future Infrastructure'!B80","v":"TR-L-137"},{"$f":"'Trans - Future Infrastructure'!D80","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F80","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L80","v":""},{"$f":"'Trans - Future Infrastructure'!Q80","v":2016},{"$f":"'Trans - Future Infrastructure'!M80","v":2017},{"$f":"'Trans - Future Infrastructure'!N80","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G80","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C80","v":""},{"$f":"'Trans - Future Infrastructure'!E80","v":""},{"$f":"'Trans - Future Infrastructure'!P80","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R80","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S80","v":108498},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W80","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A73","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B73","v":138},{"$f":"'Trans - Future Infrastructure'!H81","v":458.15109480621999},{"$f":"'Trans - Future Infrastructure'!B81","v":"TR-L-138"},{"$f":"'Trans - Future Infrastructure'!D81","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F81","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L81","v":""},{"$f":"'Trans - Future Infrastructure'!Q81","v":2016},{"$f":"'Trans - Future Infrastructure'!M81","v":2017},{"$f":"'Trans - Future Infrastructure'!N81","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G81","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C81","v":""},{"$f":"'Trans - Future Infrastructure'!E81","v":""},{"$f":"'Trans - Future Infrastructure'!P81","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R81","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S81","v":103123},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W81","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A74","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B74","v":139},{"$f":"'Trans - Future Infrastructure'!H82","v":1005.68467685056},{"$f":"'Trans - Future Infrastructure'!B82","v":"TR-L-139"},{"$f":"'Trans - Future Infrastructure'!D82","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F82","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L82","v":""},{"$f":"'Trans - Future Infrastructure'!Q82","v":2016},{"$f":"'Trans - Future Infrastructure'!M82","v":2017},{"$f":"'Trans - Future Infrastructure'!N82","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G82","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C82","v":""},{"$f":"'Trans - Future Infrastructure'!E82","v":""},{"$f":"'Trans - Future Infrastructure'!P82","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R82","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S82","v":226364},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W82","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A75","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B75","v":140},{"$f":"'Trans - Future Infrastructure'!H83","v":336.38323259079999},{"$f":"'Trans - Future Infrastructure'!B83","v":"TR-L-140"},{"$f":"'Trans - Future Infrastructure'!D83","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F83","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L83","v":""},{"$f":"'Trans - Future Infrastructure'!Q83","v":2016},{"$f":"'Trans - Future Infrastructure'!M83","v":2017},{"$f":"'Trans - Future Infrastructure'!N83","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G83","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C83","v":""},{"$f":"'Trans - Future Infrastructure'!E83","v":""},{"$f":"'Trans - Future Infrastructure'!P83","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R83","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S83","v":75715},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W83","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A76","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B76","v":141},{"$f":"'Trans - Future Infrastructure'!H84","v":152.49807415252101},{"$f":"'Trans - Future Infrastructure'!B84","v":"TR-L-141"},{"$f":"'Trans - Future Infrastructure'!D84","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F84","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L84","v":""},{"$f":"'Trans - Future Infrastructure'!Q84","v":2016},{"$f":"'Trans - Future Infrastructure'!M84","v":2017},{"$f":"'Trans - Future Infrastructure'!N84","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G84","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C84","v":""},{"$f":"'Trans - Future Infrastructure'!E84","v":""},{"$f":"'Trans - Future Infrastructure'!P84","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R84","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S84","v":34325},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W84","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A77","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B77","v":142},{"$f":"'Trans - Future Infrastructure'!H85","v":356.02631564554099},{"$f":"'Trans - Future Infrastructure'!B85","v":"TR-L-142"},{"$f":"'Trans - Future Infrastructure'!D85","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F85","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L85","v":""},{"$f":"'Trans - Future Infrastructure'!Q85","v":2016},{"$f":"'Trans - Future Infrastructure'!M85","v":2017},{"$f":"'Trans - Future Infrastructure'!N85","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G85","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C85","v":""},{"$f":"'Trans - Future Infrastructure'!E85","v":""},{"$f":"'Trans - Future Infrastructure'!P85","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R85","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S85","v":80136},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W85","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A78","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B78","v":143},{"$f":"'Trans - Future Infrastructure'!H86","v":374.45408126269803},{"$f":"'Trans - Future Infrastructure'!B86","v":"TR-L-143"},{"$f":"'Trans - Future Infrastructure'!D86","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F86","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L86","v":""},{"$f":"'Trans - Future Infrastructure'!Q86","v":2016},{"$f":"'Trans - Future Infrastructure'!M86","v":2017},{"$f":"'Trans - Future Infrastructure'!N86","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G86","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C86","v":""},{"$f":"'Trans - Future Infrastructure'!E86","v":""},{"$f":"'Trans - Future Infrastructure'!P86","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R86","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S86","v":84284},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W86","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A79","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B79","v":144},{"$f":"'Trans - Future Infrastructure'!H87","v":170.208677217332},{"$f":"'Trans - Future Infrastructure'!B87","v":"TR-L-144"},{"$f":"'Trans - Future Infrastructure'!D87","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F87","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L87","v":""},{"$f":"'Trans - Future Infrastructure'!Q87","v":2016},{"$f":"'Trans - Future Infrastructure'!M87","v":2017},{"$f":"'Trans - Future Infrastructure'!N87","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G87","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C87","v":""},{"$f":"'Trans - Future Infrastructure'!E87","v":""},{"$f":"'Trans - Future Infrastructure'!P87","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R87","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S87","v":38311},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W87","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A80","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B80","v":145},{"$f":"'Trans - Future Infrastructure'!H88","v":366.58231129412798},{"$f":"'Trans - Future Infrastructure'!B88","v":"TR-L-145"},{"$f":"'Trans - Future Infrastructure'!D88","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F88","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L88","v":""},{"$f":"'Trans - Future Infrastructure'!Q88","v":2016},{"$f":"'Trans - Future Infrastructure'!M88","v":2017},{"$f":"'Trans - Future Infrastructure'!N88","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G88","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C88","v":""},{"$f":"'Trans - Future Infrastructure'!E88","v":""},{"$f":"'Trans - Future Infrastructure'!P88","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R88","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S88","v":82512},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W88","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A81","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B81","v":146},{"$f":"'Trans - Future Infrastructure'!H89","v":428.78377367171402},{"$f":"'Trans - Future Infrastructure'!B89","v":"TR-L-146"},{"$f":"'Trans - Future Infrastructure'!D89","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F89","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L89","v":""},{"$f":"'Trans - Future Infrastructure'!Q89","v":2016},{"$f":"'Trans - Future Infrastructure'!M89","v":2017},{"$f":"'Trans - Future Infrastructure'!N89","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G89","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C89","v":""},{"$f":"'Trans - Future Infrastructure'!E89","v":""},{"$f":"'Trans - Future Infrastructure'!P89","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R89","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S89","v":96512},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W89","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A82","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B82","v":147},{"$f":"'Trans - Future Infrastructure'!H90","v":649.91235239642594},{"$f":"'Trans - Future Infrastructure'!B90","v":"TR-L-147"},{"$f":"'Trans - Future Infrastructure'!D90","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F90","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L90","v":""},{"$f":"'Trans - Future Infrastructure'!Q90","v":2016},{"$f":"'Trans - Future Infrastructure'!M90","v":2017},{"$f":"'Trans - Future Infrastructure'!N90","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G90","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C90","v":""},{"$f":"'Trans - Future Infrastructure'!E90","v":""},{"$f":"'Trans - Future Infrastructure'!P90","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R90","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S90","v":146285},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W90","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A83","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B83","v":148},{"$f":"'Trans - Future Infrastructure'!H91","v":240.54046669000701},{"$f":"'Trans - Future Infrastructure'!B91","v":"TR-L-148"},{"$f":"'Trans - Future Infrastructure'!D91","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F91","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L91","v":""},{"$f":"'Trans - Future Infrastructure'!Q91","v":2016},{"$f":"'Trans - Future Infrastructure'!M91","v":2017},{"$f":"'Trans - Future Infrastructure'!N91","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G91","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C91","v":""},{"$f":"'Trans - Future Infrastructure'!E91","v":""},{"$f":"'Trans - Future Infrastructure'!P91","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R91","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S91","v":54142},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W91","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A84","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B84","v":149},{"$f":"'Trans - Future Infrastructure'!H92","v":452.47227077838198},{"$f":"'Trans - Future Infrastructure'!B92","v":"TR-L-149"},{"$f":"'Trans - Future Infrastructure'!D92","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F92","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L92","v":""},{"$f":"'Trans - Future Infrastructure'!Q92","v":2016},{"$f":"'Trans - Future Infrastructure'!M92","v":2017},{"$f":"'Trans - Future Infrastructure'!N92","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G92","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C92","v":""},{"$f":"'Trans - Future Infrastructure'!E92","v":""},{"$f":"'Trans - Future Infrastructure'!P92","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R92","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S92","v":101844},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W92","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A85","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B85","v":150},{"$f":"'Trans - Future Infrastructure'!H93","v":224.216845246552},{"$f":"'Trans - Future Infrastructure'!B93","v":"TR-L-150"},{"$f":"'Trans - Future Infrastructure'!D93","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F93","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L93","v":""},{"$f":"'Trans - Future Infrastructure'!Q93","v":2016},{"$f":"'Trans - Future Infrastructure'!M93","v":2017},{"$f":"'Trans - Future Infrastructure'!N93","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G93","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C93","v":""},{"$f":"'Trans - Future Infrastructure'!E93","v":""},{"$f":"'Trans - Future Infrastructure'!P93","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R93","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S93","v":50468},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W93","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A86","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B86","v":151},{"$f":"'Trans - Future Infrastructure'!H94","v":200.81004862361101},{"$f":"'Trans - Future Infrastructure'!B94","v":"TR-L-151"},{"$f":"'Trans - Future Infrastructure'!D94","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F94","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L94","v":""},{"$f":"'Trans - Future Infrastructure'!Q94","v":2016},{"$f":"'Trans - Future Infrastructure'!M94","v":2017},{"$f":"'Trans - Future Infrastructure'!N94","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G94","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C94","v":""},{"$f":"'Trans - Future Infrastructure'!E94","v":""},{"$f":"'Trans - Future Infrastructure'!P94","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R94","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S94","v":45199},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W94","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A87","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B87","v":152},{"$f":"'Trans - Future Infrastructure'!H95","v":816.73843577540197},{"$f":"'Trans - Future Infrastructure'!B95","v":"TR-L-152"},{"$f":"'Trans - Future Infrastructure'!D95","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F95","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L95","v":""},{"$f":"'Trans - Future Infrastructure'!Q95","v":2016},{"$f":"'Trans - Future Infrastructure'!M95","v":2017},{"$f":"'Trans - Future Infrastructure'!N95","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G95","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C95","v":""},{"$f":"'Trans - Future Infrastructure'!E95","v":""},{"$f":"'Trans - Future Infrastructure'!P95","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R95","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S95","v":183835},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W95","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A88","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B88","v":153},{"$f":"'Trans - Future Infrastructure'!H96","v":1054.5984006543499},{"$f":"'Trans - Future Infrastructure'!B96","v":"TR-L-153"},{"$f":"'Trans - Future Infrastructure'!D96","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F96","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L96","v":""},{"$f":"'Trans - Future Infrastructure'!Q96","v":2016},{"$f":"'Trans - Future Infrastructure'!M96","v":2017},{"$f":"'Trans - Future Infrastructure'!N96","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G96","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C96","v":""},{"$f":"'Trans - Future Infrastructure'!E96","v":""},{"$f":"'Trans - Future Infrastructure'!P96","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R96","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S96","v":237373},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W96","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A89","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B89","v":154},{"$f":"'Trans - Future Infrastructure'!H97","v":148.54575833430499},{"$f":"'Trans - Future Infrastructure'!B97","v":"TR-L-154"},{"$f":"'Trans - Future Infrastructure'!D97","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F97","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L97","v":""},{"$f":"'Trans - Future Infrastructure'!Q97","v":2016},{"$f":"'Trans - Future Infrastructure'!M97","v":2017},{"$f":"'Trans - Future Infrastructure'!N97","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G97","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C97","v":""},{"$f":"'Trans - Future Infrastructure'!E97","v":""},{"$f":"'Trans - Future Infrastructure'!P97","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R97","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S97","v":33435},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W97","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A90","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B90","v":155},{"$f":"'Trans - Future Infrastructure'!H98","v":477.97910837191398},{"$f":"'Trans - Future Infrastructure'!B98","v":"TR-L-155"},{"$f":"'Trans - Future Infrastructure'!D98","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F98","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L98","v":""},{"$f":"'Trans - Future Infrastructure'!Q98","v":2016},{"$f":"'Trans - Future Infrastructure'!M98","v":2017},{"$f":"'Trans - Future Infrastructure'!N98","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G98","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C98","v":""},{"$f":"'Trans - Future Infrastructure'!E98","v":""},{"$f":"'Trans - Future Infrastructure'!P98","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R98","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S98","v":107586},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W98","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A91","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B91","v":156},{"$f":"'Trans - Future Infrastructure'!H99","v":532.169923014745},{"$f":"'Trans - Future Infrastructure'!B99","v":"TR-L-156"},{"$f":"'Trans - Future Infrastructure'!D99","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F99","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L99","v":""},{"$f":"'Trans - Future Infrastructure'!Q99","v":2016},{"$f":"'Trans - Future Infrastructure'!M99","v":2017},{"$f":"'Trans - Future Infrastructure'!N99","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G99","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C99","v":""},{"$f":"'Trans - Future Infrastructure'!E99","v":""},{"$f":"'Trans - Future Infrastructure'!P99","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R99","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S99","v":119783},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W99","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A92","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B92","v":157},{"$f":"'Trans - Future Infrastructure'!H100","v":146.941853688718},{"$f":"'Trans - Future Infrastructure'!B100","v":"TR-L-157"},{"$f":"'Trans - Future Infrastructure'!D100","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F100","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L100","v":""},{"$f":"'Trans - Future Infrastructure'!Q100","v":2016},{"$f":"'Trans - Future Infrastructure'!M100","v":2017},{"$f":"'Trans - Future Infrastructure'!N100","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G100","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C100","v":""},{"$f":"'Trans - Future Infrastructure'!E100","v":""},{"$f":"'Trans - Future Infrastructure'!P100","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R100","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S100","v":33074},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W100","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A93","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B93","v":158},{"$f":"'Trans - Future Infrastructure'!H101","v":467.926193630635},{"$f":"'Trans - Future Infrastructure'!B101","v":"TR-L-158"},{"$f":"'Trans - Future Infrastructure'!D101","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F101","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L101","v":""},{"$f":"'Trans - Future Infrastructure'!Q101","v":2016},{"$f":"'Trans - Future Infrastructure'!M101","v":2017},{"$f":"'Trans - Future Infrastructure'!N101","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G101","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C101","v":""},{"$f":"'Trans - Future Infrastructure'!E101","v":""},{"$f":"'Trans - Future Infrastructure'!P101","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R101","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S101","v":105323},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W101","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A94","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B94","v":159},{"$f":"'Trans - Future Infrastructure'!H102","v":239.08346220951401},{"$f":"'Trans - Future Infrastructure'!B102","v":"TR-L-159"},{"$f":"'Trans - Future Infrastructure'!D102","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F102","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L102","v":""},{"$f":"'Trans - Future Infrastructure'!Q102","v":2016},{"$f":"'Trans - Future Infrastructure'!M102","v":2017},{"$f":"'Trans - Future Infrastructure'!N102","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G102","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C102","v":""},{"$f":"'Trans - Future Infrastructure'!E102","v":""},{"$f":"'Trans - Future Infrastructure'!P102","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R102","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S102","v":53814},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W102","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A95","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B95","v":160},{"$f":"'Trans - Future Infrastructure'!H103","v":498.27828646028701},{"$f":"'Trans - Future Infrastructure'!B103","v":"TR-L-160"},{"$f":"'Trans - Future Infrastructure'!D103","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F103","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L103","v":""},{"$f":"'Trans - Future Infrastructure'!Q103","v":2016},{"$f":"'Trans - Future Infrastructure'!M103","v":2017},{"$f":"'Trans - Future Infrastructure'!N103","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G103","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C103","v":""},{"$f":"'Trans - Future Infrastructure'!E103","v":""},{"$f":"'Trans - Future Infrastructure'!P103","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R103","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S103","v":112155},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W103","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A96","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B96","v":161},{"$f":"'Trans - Future Infrastructure'!H104","v":288.510001909538},{"$f":"'Trans - Future Infrastructure'!B104","v":"TR-L-161"},{"$f":"'Trans - Future Infrastructure'!D104","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F104","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L104","v":""},{"$f":"'Trans - Future Infrastructure'!Q104","v":2016},{"$f":"'Trans - Future Infrastructure'!M104","v":2017},{"$f":"'Trans - Future Infrastructure'!N104","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G104","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C104","v":""},{"$f":"'Trans - Future Infrastructure'!E104","v":""},{"$f":"'Trans - Future Infrastructure'!P104","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R104","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S104","v":64939},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W104","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A97","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B97","v":162},{"$f":"'Trans - Future Infrastructure'!H105","v":188.71798990007699},{"$f":"'Trans - Future Infrastructure'!B105","v":"TR-L-162"},{"$f":"'Trans - Future Infrastructure'!D105","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F105","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L105","v":""},{"$f":"'Trans - Future Infrastructure'!Q105","v":2016},{"$f":"'Trans - Future Infrastructure'!M105","v":2017},{"$f":"'Trans - Future Infrastructure'!N105","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G105","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C105","v":""},{"$f":"'Trans - Future Infrastructure'!E105","v":""},{"$f":"'Trans - Future Infrastructure'!P105","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R105","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S105","v":42477},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W105","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A98","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B98","v":163},{"$f":"'Trans - Future Infrastructure'!H106","v":130.36355964238601},{"$f":"'Trans - Future Infrastructure'!B106","v":"TR-L-163"},{"$f":"'Trans - Future Infrastructure'!D106","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F106","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L106","v":""},{"$f":"'Trans - Future Infrastructure'!Q106","v":2016},{"$f":"'Trans - Future Infrastructure'!M106","v":2017},{"$f":"'Trans - Future Infrastructure'!N106","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G106","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C106","v":""},{"$f":"'Trans - Future Infrastructure'!E106","v":""},{"$f":"'Trans - Future Infrastructure'!P106","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R106","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S106","v":29343},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W106","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A99","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B99","v":164},{"$f":"'Trans - Future Infrastructure'!H107","v":386.36618721629901},{"$f":"'Trans - Future Infrastructure'!B107","v":"TR-L-164"},{"$f":"'Trans - Future Infrastructure'!D107","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F107","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L107","v":""},{"$f":"'Trans - Future Infrastructure'!Q107","v":2016},{"$f":"'Trans - Future Infrastructure'!M107","v":2017},{"$f":"'Trans - Future Infrastructure'!N107","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G107","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C107","v":""},{"$f":"'Trans - Future Infrastructure'!E107","v":""},{"$f":"'Trans - Future Infrastructure'!P107","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R107","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S107","v":86965},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W107","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A100","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B100","v":165},{"$f":"'Trans - Future Infrastructure'!H108","v":401.448375444904},{"$f":"'Trans - Future Infrastructure'!B108","v":"TR-L-165"},{"$f":"'Trans - Future Infrastructure'!D108","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F108","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L108","v":""},{"$f":"'Trans - Future Infrastructure'!Q108","v":2016},{"$f":"'Trans - Future Infrastructure'!M108","v":2017},{"$f":"'Trans - Future Infrastructure'!N108","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G108","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C108","v":""},{"$f":"'Trans - Future Infrastructure'!E108","v":""},{"$f":"'Trans - Future Infrastructure'!P108","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R108","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S108","v":90360},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W108","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A101","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B101","v":166},{"$f":"'Trans - Future Infrastructure'!H109","v":189.39536300990699},{"$f":"'Trans - Future Infrastructure'!B109","v":"TR-L-166"},{"$f":"'Trans - Future Infrastructure'!D109","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F109","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L109","v":""},{"$f":"'Trans - Future Infrastructure'!Q109","v":2016},{"$f":"'Trans - Future Infrastructure'!M109","v":2017},{"$f":"'Trans - Future Infrastructure'!N109","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G109","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C109","v":""},{"$f":"'Trans - Future Infrastructure'!E109","v":""},{"$f":"'Trans - Future Infrastructure'!P109","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R109","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S109","v":42630},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W109","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A102","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B102","v":167},{"$f":"'Trans - Future Infrastructure'!H110","v":165.30435068441699},{"$f":"'Trans - Future Infrastructure'!B110","v":"TR-L-167"},{"$f":"'Trans - Future Infrastructure'!D110","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F110","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L110","v":""},{"$f":"'Trans - Future Infrastructure'!Q110","v":2016},{"$f":"'Trans - Future Infrastructure'!M110","v":2022},{"$f":"'Trans - Future Infrastructure'!N110","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G110","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C110","v":""},{"$f":"'Trans - Future Infrastructure'!E110","v":""},{"$f":"'Trans - Future Infrastructure'!P110","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R110","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S110","v":37207},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W110","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A103","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B103","v":168},{"$f":"'Trans - Future Infrastructure'!H111","v":250.199962403489},{"$f":"'Trans - Future Infrastructure'!B111","v":"TR-L-168"},{"$f":"'Trans - Future Infrastructure'!D111","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F111","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L111","v":""},{"$f":"'Trans - Future Infrastructure'!Q111","v":2016},{"$f":"'Trans - Future Infrastructure'!M111","v":2022},{"$f":"'Trans - Future Infrastructure'!N111","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G111","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C111","v":""},{"$f":"'Trans - Future Infrastructure'!E111","v":""},{"$f":"'Trans - Future Infrastructure'!P111","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R111","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S111","v":56316},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W111","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A104","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B104","v":169},{"$f":"'Trans - Future Infrastructure'!H112","v":881.376768725489},{"$f":"'Trans - Future Infrastructure'!B112","v":"TR-L-169"},{"$f":"'Trans - Future Infrastructure'!D112","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F112","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L112","v":""},{"$f":"'Trans - Future Infrastructure'!Q112","v":2016},{"$f":"'Trans - Future Infrastructure'!M112","v":2022},{"$f":"'Trans - Future Infrastructure'!N112","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G112","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C112","v":""},{"$f":"'Trans - Future Infrastructure'!E112","v":""},{"$f":"'Trans - Future Infrastructure'!P112","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R112","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S112","v":198384},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W112","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A105","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B105","v":170},{"$f":"'Trans - Future Infrastructure'!H113","v":407.72496119802503},{"$f":"'Trans - Future Infrastructure'!B113","v":"TR-L-170"},{"$f":"'Trans - Future Infrastructure'!D113","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F113","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L113","v":""},{"$f":"'Trans - Future Infrastructure'!Q113","v":2016},{"$f":"'Trans - Future Infrastructure'!M113","v":2022},{"$f":"'Trans - Future Infrastructure'!N113","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G113","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C113","v":""},{"$f":"'Trans - Future Infrastructure'!E113","v":""},{"$f":"'Trans - Future Infrastructure'!P113","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R113","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S113","v":91772},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W113","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A106","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B106","v":171},{"$f":"'Trans - Future Infrastructure'!H114","v":417.22753060261198},{"$f":"'Trans - Future Infrastructure'!B114","v":"TR-L-171"},{"$f":"'Trans - Future Infrastructure'!D114","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F114","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L114","v":""},{"$f":"'Trans - Future Infrastructure'!Q114","v":2016},{"$f":"'Trans - Future Infrastructure'!M114","v":2022},{"$f":"'Trans - Future Infrastructure'!N114","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G114","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C114","v":""},{"$f":"'Trans - Future Infrastructure'!E114","v":""},{"$f":"'Trans - Future Infrastructure'!P114","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R114","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S114","v":93911},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W114","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A107","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B107","v":172},{"$f":"'Trans - Future Infrastructure'!H115","v":354.406090381615},{"$f":"'Trans - Future Infrastructure'!B115","v":"TR-L-172"},{"$f":"'Trans - Future Infrastructure'!D115","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F115","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L115","v":""},{"$f":"'Trans - Future Infrastructure'!Q115","v":2016},{"$f":"'Trans - Future Infrastructure'!M115","v":2022},{"$f":"'Trans - Future Infrastructure'!N115","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G115","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C115","v":""},{"$f":"'Trans - Future Infrastructure'!E115","v":""},{"$f":"'Trans - Future Infrastructure'!P115","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R115","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S115","v":79771},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W115","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A108","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B108","v":173},{"$f":"'Trans - Future Infrastructure'!H116","v":239.528044981249},{"$f":"'Trans - Future Infrastructure'!B116","v":"TR-L-173"},{"$f":"'Trans - Future Infrastructure'!D116","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F116","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L116","v":""},{"$f":"'Trans - Future Infrastructure'!Q116","v":2016},{"$f":"'Trans - Future Infrastructure'!M116","v":2022},{"$f":"'Trans - Future Infrastructure'!N116","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G116","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C116","v":""},{"$f":"'Trans - Future Infrastructure'!E116","v":""},{"$f":"'Trans - Future Infrastructure'!P116","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R116","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S116","v":53914},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W116","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A109","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B109","v":174},{"$f":"'Trans - Future Infrastructure'!H117","v":131.36798300289101},{"$f":"'Trans - Future Infrastructure'!B117","v":"TR-L-174"},{"$f":"'Trans - Future Infrastructure'!D117","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F117","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L117","v":""},{"$f":"'Trans - Future Infrastructure'!Q117","v":2016},{"$f":"'Trans - Future Infrastructure'!M117","v":2022},{"$f":"'Trans - Future Infrastructure'!N117","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G117","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C117","v":""},{"$f":"'Trans - Future Infrastructure'!E117","v":""},{"$f":"'Trans - Future Infrastructure'!P117","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R117","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S117","v":29569},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W117","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A110","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B110","v":175},{"$f":"'Trans - Future Infrastructure'!H118","v":240.366097047951},{"$f":"'Trans - Future Infrastructure'!B118","v":"TR-L-175"},{"$f":"'Trans - Future Infrastructure'!D118","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F118","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L118","v":""},{"$f":"'Trans - Future Infrastructure'!Q118","v":2016},{"$f":"'Trans - Future Infrastructure'!M118","v":2022},{"$f":"'Trans - Future Infrastructure'!N118","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G118","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C118","v":""},{"$f":"'Trans - Future Infrastructure'!E118","v":""},{"$f":"'Trans - Future Infrastructure'!P118","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R118","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S118","v":54103},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W118","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A111","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B111","v":176},{"$f":"'Trans - Future Infrastructure'!H119","v":144.77782614915901},{"$f":"'Trans - Future Infrastructure'!B119","v":"TR-L-176"},{"$f":"'Trans - Future Infrastructure'!D119","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F119","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L119","v":""},{"$f":"'Trans - Future Infrastructure'!Q119","v":2016},{"$f":"'Trans - Future Infrastructure'!M119","v":2022},{"$f":"'Trans - Future Infrastructure'!N119","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G119","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C119","v":""},{"$f":"'Trans - Future Infrastructure'!E119","v":""},{"$f":"'Trans - Future Infrastructure'!P119","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R119","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S119","v":32587},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W119","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A112","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B112","v":179},{"$f":"'Trans - Future Infrastructure'!H120","v":744.905481079997},{"$f":"'Trans - Future Infrastructure'!B120","v":"TR-L-179"},{"$f":"'Trans - Future Infrastructure'!D120","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F120","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L120","v":""},{"$f":"'Trans - Future Infrastructure'!Q120","v":2016},{"$f":"'Trans - Future Infrastructure'!M120","v":2022},{"$f":"'Trans - Future Infrastructure'!N120","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G120","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C120","v":""},{"$f":"'Trans - Future Infrastructure'!E120","v":""},{"$f":"'Trans - Future Infrastructure'!P120","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R120","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S120","v":167666},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W120","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A113","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B113","v":180},{"$f":"'Trans - Future Infrastructure'!H121","v":494.386577507673},{"$f":"'Trans - Future Infrastructure'!B121","v":"TR-L-180"},{"$f":"'Trans - Future Infrastructure'!D121","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F121","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L121","v":""},{"$f":"'Trans - Future Infrastructure'!Q121","v":2016},{"$f":"'Trans - Future Infrastructure'!M121","v":2022},{"$f":"'Trans - Future Infrastructure'!N121","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G121","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C121","v":""},{"$f":"'Trans - Future Infrastructure'!E121","v":""},{"$f":"'Trans - Future Infrastructure'!P121","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R121","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S121","v":111279},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W121","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A114","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B114","v":181},{"$f":"'Trans - Future Infrastructure'!H122","v":216.05078770551199},{"$f":"'Trans - Future Infrastructure'!B122","v":"TR-L-181"},{"$f":"'Trans - Future Infrastructure'!D122","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F122","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L122","v":""},{"$f":"'Trans - Future Infrastructure'!Q122","v":2016},{"$f":"'Trans - Future Infrastructure'!M122","v":2022},{"$f":"'Trans - Future Infrastructure'!N122","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G122","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C122","v":""},{"$f":"'Trans - Future Infrastructure'!E122","v":""},{"$f":"'Trans - Future Infrastructure'!P122","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R122","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S122","v":48630},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W122","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A115","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B115","v":182},{"$f":"'Trans - Future Infrastructure'!H123","v":414.021245745974},{"$f":"'Trans - Future Infrastructure'!B123","v":"TR-L-182"},{"$f":"'Trans - Future Infrastructure'!D123","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F123","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L123","v":""},{"$f":"'Trans - Future Infrastructure'!Q123","v":2016},{"$f":"'Trans - Future Infrastructure'!M123","v":2022},{"$f":"'Trans - Future Infrastructure'!N123","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G123","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C123","v":""},{"$f":"'Trans - Future Infrastructure'!E123","v":""},{"$f":"'Trans - Future Infrastructure'!P123","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R123","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S123","v":93190},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W123","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A116","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B116","v":183},{"$f":"'Trans - Future Infrastructure'!H124","v":960.05024220569703},{"$f":"'Trans - Future Infrastructure'!B124","v":"TR-L-183"},{"$f":"'Trans - Future Infrastructure'!D124","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F124","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L124","v":""},{"$f":"'Trans - Future Infrastructure'!Q124","v":2016},{"$f":"'Trans - Future Infrastructure'!M124","v":2022},{"$f":"'Trans - Future Infrastructure'!N124","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G124","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C124","v":""},{"$f":"'Trans - Future Infrastructure'!E124","v":""},{"$f":"'Trans - Future Infrastructure'!P124","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R124","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S124","v":216092},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W124","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A117","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B117","v":184},{"$f":"'Trans - Future Infrastructure'!H125","v":308.60622488824799},{"$f":"'Trans - Future Infrastructure'!B125","v":"TR-L-184"},{"$f":"'Trans - Future Infrastructure'!D125","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F125","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L125","v":""},{"$f":"'Trans - Future Infrastructure'!Q125","v":2016},{"$f":"'Trans - Future Infrastructure'!M125","v":2022},{"$f":"'Trans - Future Infrastructure'!N125","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G125","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C125","v":""},{"$f":"'Trans - Future Infrastructure'!E125","v":""},{"$f":"'Trans - Future Infrastructure'!P125","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R125","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S125","v":69462},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W125","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A118","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B118","v":185},{"$f":"'Trans - Future Infrastructure'!H126","v":241.74504794855599},{"$f":"'Trans - Future Infrastructure'!B126","v":"TR-L-185"},{"$f":"'Trans - Future Infrastructure'!D126","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F126","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L126","v":""},{"$f":"'Trans - Future Infrastructure'!Q126","v":2016},{"$f":"'Trans - Future Infrastructure'!M126","v":2017},{"$f":"'Trans - Future Infrastructure'!N126","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G126","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C126","v":""},{"$f":"'Trans - Future Infrastructure'!E126","v":""},{"$f":"'Trans - Future Infrastructure'!P126","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R126","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S126","v":54413},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W126","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A119","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B119","v":186},{"$f":"'Trans - Future Infrastructure'!H127","v":823.56568590611801},{"$f":"'Trans - Future Infrastructure'!B127","v":"TR-L-186"},{"$f":"'Trans - Future Infrastructure'!D127","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F127","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L127","v":""},{"$f":"'Trans - Future Infrastructure'!Q127","v":2016},{"$f":"'Trans - Future Infrastructure'!M127","v":2017},{"$f":"'Trans - Future Infrastructure'!N127","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G127","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C127","v":""},{"$f":"'Trans - Future Infrastructure'!E127","v":""},{"$f":"'Trans - Future Infrastructure'!P127","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R127","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S127","v":185372},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W127","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A120","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B120","v":187},{"$f":"'Trans - Future Infrastructure'!H128","v":298.21648297544499},{"$f":"'Trans - Future Infrastructure'!B128","v":"TR-L-187"},{"$f":"'Trans - Future Infrastructure'!D128","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F128","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L128","v":""},{"$f":"'Trans - Future Infrastructure'!Q128","v":2016},{"$f":"'Trans - Future Infrastructure'!M128","v":2017},{"$f":"'Trans - Future Infrastructure'!N128","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G128","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C128","v":""},{"$f":"'Trans - Future Infrastructure'!E128","v":""},{"$f":"'Trans - Future Infrastructure'!P128","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R128","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S128","v":67124},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W128","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A121","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B121","v":189},{"$f":"'Trans - Future Infrastructure'!H129","v":143.06410546122399},{"$f":"'Trans - Future Infrastructure'!B129","v":"TR-L-189"},{"$f":"'Trans - Future Infrastructure'!D129","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F129","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L129","v":""},{"$f":"'Trans - Future Infrastructure'!Q129","v":2016},{"$f":"'Trans - Future Infrastructure'!M129","v":2017},{"$f":"'Trans - Future Infrastructure'!N129","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G129","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C129","v":""},{"$f":"'Trans - Future Infrastructure'!E129","v":""},{"$f":"'Trans - Future Infrastructure'!P129","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R129","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S129","v":32201},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W129","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A122","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B122","v":190},{"$f":"'Trans - Future Infrastructure'!H130","v":333.18233137295903},{"$f":"'Trans - Future Infrastructure'!B130","v":"TR-L-190"},{"$f":"'Trans - Future Infrastructure'!D130","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F130","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L130","v":""},{"$f":"'Trans - Future Infrastructure'!Q130","v":2016},{"$f":"'Trans - Future Infrastructure'!M130","v":2017},{"$f":"'Trans - Future Infrastructure'!N130","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G130","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C130","v":""},{"$f":"'Trans - Future Infrastructure'!E130","v":""},{"$f":"'Trans - Future Infrastructure'!P130","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R130","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S130","v":149988},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W130","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A123","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B123","v":191},{"$f":"'Trans - Future Infrastructure'!H131","v":903.54051198190905},{"$f":"'Trans - Future Infrastructure'!B131","v":"TR-L-191"},{"$f":"'Trans - Future Infrastructure'!D131","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F131","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L131","v":""},{"$f":"'Trans - Future Infrastructure'!Q131","v":2016},{"$f":"'Trans - Future Infrastructure'!M131","v":2017},{"$f":"'Trans - Future Infrastructure'!N131","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G131","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C131","v":""},{"$f":"'Trans - Future Infrastructure'!E131","v":""},{"$f":"'Trans - Future Infrastructure'!P131","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R131","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S131","v":406745},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W131","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A124","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B124","v":193},{"$f":"'Trans - Future Infrastructure'!H132","v":502.37230298661302},{"$f":"'Trans - Future Infrastructure'!B132","v":"TR-L-193"},{"$f":"'Trans - Future Infrastructure'!D132","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F132","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L132","v":""},{"$f":"'Trans - Future Infrastructure'!Q132","v":2016},{"$f":"'Trans - Future Infrastructure'!M132","v":2017},{"$f":"'Trans - Future Infrastructure'!N132","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G132","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C132","v":""},{"$f":"'Trans - Future Infrastructure'!E132","v":""},{"$f":"'Trans - Future Infrastructure'!P132","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R132","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S132","v":226152},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W132","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A125","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B125","v":194},{"$f":"'Trans - Future Infrastructure'!H133","v":1006.70032935822},{"$f":"'Trans - Future Infrastructure'!B133","v":"TR-L-194"},{"$f":"'Trans - Future Infrastructure'!D133","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F133","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L133","v":""},{"$f":"'Trans - Future Infrastructure'!Q133","v":2016},{"$f":"'Trans - Future Infrastructure'!M133","v":2017},{"$f":"'Trans - Future Infrastructure'!N133","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G133","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C133","v":""},{"$f":"'Trans - Future Infrastructure'!E133","v":""},{"$f":"'Trans - Future Infrastructure'!P133","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R133","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S133","v":453185},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W133","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A126","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B126","v":195},{"$f":"'Trans - Future Infrastructure'!H134","v":1036.41487955924},{"$f":"'Trans - Future Infrastructure'!B134","v":"TR-L-195"},{"$f":"'Trans - Future Infrastructure'!D134","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F134","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L134","v":""},{"$f":"'Trans - Future Infrastructure'!Q134","v":2016},{"$f":"'Trans - Future Infrastructure'!M134","v":2017},{"$f":"'Trans - Future Infrastructure'!N134","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G134","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C134","v":""},{"$f":"'Trans - Future Infrastructure'!E134","v":""},{"$f":"'Trans - Future Infrastructure'!P134","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R134","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S134","v":466561},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W134","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A127","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B127","v":196},{"$f":"'Trans - Future Infrastructure'!H135","v":380.79971725848497},{"$f":"'Trans - Future Infrastructure'!B135","v":"TR-L-196"},{"$f":"'Trans - Future Infrastructure'!D135","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F135","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L135","v":""},{"$f":"'Trans - Future Infrastructure'!Q135","v":2016},{"$f":"'Trans - Future Infrastructure'!M135","v":2017},{"$f":"'Trans - Future Infrastructure'!N135","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G135","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C135","v":""},{"$f":"'Trans - Future Infrastructure'!E135","v":""},{"$f":"'Trans - Future Infrastructure'!P135","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R135","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S135","v":171424},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W135","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A128","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B128","v":197},{"$f":"'Trans - Future Infrastructure'!H136","v":677.01004170206204},{"$f":"'Trans - Future Infrastructure'!B136","v":"TR-L-197"},{"$f":"'Trans - Future Infrastructure'!D136","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F136","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L136","v":""},{"$f":"'Trans - Future Infrastructure'!Q136","v":2016},{"$f":"'Trans - Future Infrastructure'!M136","v":2017},{"$f":"'Trans - Future Infrastructure'!N136","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G136","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C136","v":""},{"$f":"'Trans - Future Infrastructure'!E136","v":""},{"$f":"'Trans - Future Infrastructure'!P136","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R136","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S136","v":304768},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W136","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A129","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B129","v":198},{"$f":"'Trans - Future Infrastructure'!H137","v":479.63194420717798},{"$f":"'Trans - Future Infrastructure'!B137","v":"TR-L-198"},{"$f":"'Trans - Future Infrastructure'!D137","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F137","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L137","v":""},{"$f":"'Trans - Future Infrastructure'!Q137","v":2016},{"$f":"'Trans - Future Infrastructure'!M137","v":2017},{"$f":"'Trans - Future Infrastructure'!N137","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G137","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C137","v":""},{"$f":"'Trans - Future Infrastructure'!E137","v":""},{"$f":"'Trans - Future Infrastructure'!P137","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R137","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S137","v":215915},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W137","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A130","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B130","v":199},{"$f":"'Trans - Future Infrastructure'!H138","v":475.08522255278803},{"$f":"'Trans - Future Infrastructure'!B138","v":"TR-L-199"},{"$f":"'Trans - Future Infrastructure'!D138","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F138","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L138","v":""},{"$f":"'Trans - Future Infrastructure'!Q138","v":2016},{"$f":"'Trans - Future Infrastructure'!M138","v":2017},{"$f":"'Trans - Future Infrastructure'!N138","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G138","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C138","v":""},{"$f":"'Trans - Future Infrastructure'!E138","v":""},{"$f":"'Trans - Future Infrastructure'!P138","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R138","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S138","v":213868},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W138","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A131","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B131","v":200},{"$f":"'Trans - Future Infrastructure'!H139","v":771.76148819659204},{"$f":"'Trans - Future Infrastructure'!B139","v":"TR-L-200"},{"$f":"'Trans - Future Infrastructure'!D139","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F139","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L139","v":""},{"$f":"'Trans - Future Infrastructure'!Q139","v":2016},{"$f":"'Trans - Future Infrastructure'!M139","v":2017},{"$f":"'Trans - Future Infrastructure'!N139","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G139","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C139","v":""},{"$f":"'Trans - Future Infrastructure'!E139","v":""},{"$f":"'Trans - Future Infrastructure'!P139","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R139","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S139","v":347423},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W139","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A132","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B132","v":201},{"$f":"'Trans - Future Infrastructure'!H140","v":257.748453078502},{"$f":"'Trans - Future Infrastructure'!B140","v":"TR-L-201"},{"$f":"'Trans - Future Infrastructure'!D140","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F140","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L140","v":""},{"$f":"'Trans - Future Infrastructure'!Q140","v":2016},{"$f":"'Trans - Future Infrastructure'!M140","v":2017},{"$f":"'Trans - Future Infrastructure'!N140","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G140","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C140","v":""},{"$f":"'Trans - Future Infrastructure'!E140","v":""},{"$f":"'Trans - Future Infrastructure'!P140","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R140","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S140","v":116030},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W140","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A133","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B133","v":202},{"$f":"'Trans - Future Infrastructure'!H141","v":201.33657735416901},{"$f":"'Trans - Future Infrastructure'!B141","v":"TR-L-202"},{"$f":"'Trans - Future Infrastructure'!D141","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F141","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L141","v":""},{"$f":"'Trans - Future Infrastructure'!Q141","v":2016},{"$f":"'Trans - Future Infrastructure'!M141","v":2022},{"$f":"'Trans - Future Infrastructure'!N141","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G141","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C141","v":""},{"$f":"'Trans - Future Infrastructure'!E141","v":""},{"$f":"'Trans - Future Infrastructure'!P141","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R141","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S141","v":90635},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W141","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A134","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B134","v":203},{"$f":"'Trans - Future Infrastructure'!H142","v":228.95118334006699},{"$f":"'Trans - Future Infrastructure'!B142","v":"TR-L-203"},{"$f":"'Trans - Future Infrastructure'!D142","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F142","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L142","v":""},{"$f":"'Trans - Future Infrastructure'!Q142","v":2016},{"$f":"'Trans - Future Infrastructure'!M142","v":2022},{"$f":"'Trans - Future Infrastructure'!N142","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G142","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C142","v":""},{"$f":"'Trans - Future Infrastructure'!E142","v":""},{"$f":"'Trans - Future Infrastructure'!P142","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R142","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S142","v":103067},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W142","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A135","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B135","v":204},{"$f":"'Trans - Future Infrastructure'!H143","v":451.77797237792799},{"$f":"'Trans - Future Infrastructure'!B143","v":"TR-L-204"},{"$f":"'Trans - Future Infrastructure'!D143","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F143","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L143","v":""},{"$f":"'Trans - Future Infrastructure'!Q143","v":2016},{"$f":"'Trans - Future Infrastructure'!M143","v":2022},{"$f":"'Trans - Future Infrastructure'!N143","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G143","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C143","v":""},{"$f":"'Trans - Future Infrastructure'!E143","v":""},{"$f":"'Trans - Future Infrastructure'!P143","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R143","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S143","v":203376},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W143","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A136","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B136","v":205},{"$f":"'Trans - Future Infrastructure'!H144","v":448.21267031652502},{"$f":"'Trans - Future Infrastructure'!B144","v":"TR-L-205"},{"$f":"'Trans - Future Infrastructure'!D144","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F144","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L144","v":""},{"$f":"'Trans - Future Infrastructure'!Q144","v":2016},{"$f":"'Trans - Future Infrastructure'!M144","v":2022},{"$f":"'Trans - Future Infrastructure'!N144","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G144","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C144","v":""},{"$f":"'Trans - Future Infrastructure'!E144","v":""},{"$f":"'Trans - Future Infrastructure'!P144","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R144","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S144","v":201771},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W144","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A137","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B137","v":206},{"$f":"'Trans - Future Infrastructure'!H145","v":557.57975513608596},{"$f":"'Trans - Future Infrastructure'!B145","v":"TR-L-206"},{"$f":"'Trans - Future Infrastructure'!D145","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F145","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L145","v":""},{"$f":"'Trans - Future Infrastructure'!Q145","v":2016},{"$f":"'Trans - Future Infrastructure'!M145","v":2022},{"$f":"'Trans - Future Infrastructure'!N145","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G145","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C145","v":""},{"$f":"'Trans - Future Infrastructure'!E145","v":""},{"$f":"'Trans - Future Infrastructure'!P145","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R145","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S145","v":251005},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W145","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A138","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B138","v":207},{"$f":"'Trans - Future Infrastructure'!H146","v":87.161597105000595},{"$f":"'Trans - Future Infrastructure'!B146","v":"TR-L-207"},{"$f":"'Trans - Future Infrastructure'!D146","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F146","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L146","v":""},{"$f":"'Trans - Future Infrastructure'!Q146","v":2016},{"$f":"'Trans - Future Infrastructure'!M146","v":2022},{"$f":"'Trans - Future Infrastructure'!N146","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G146","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C146","v":""},{"$f":"'Trans - Future Infrastructure'!E146","v":""},{"$f":"'Trans - Future Infrastructure'!P146","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R146","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S146","v":39237},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W146","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A139","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B139","v":208},{"$f":"'Trans - Future Infrastructure'!H147","v":99.469400960120396},{"$f":"'Trans - Future Infrastructure'!B147","v":"TR-L-208"},{"$f":"'Trans - Future Infrastructure'!D147","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F147","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L147","v":""},{"$f":"'Trans - Future Infrastructure'!Q147","v":2016},{"$f":"'Trans - Future Infrastructure'!M147","v":2022},{"$f":"'Trans - Future Infrastructure'!N147","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G147","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C147","v":""},{"$f":"'Trans - Future Infrastructure'!E147","v":""},{"$f":"'Trans - Future Infrastructure'!P147","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R147","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S147","v":44778},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W147","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A140","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B140","v":209},{"$f":"'Trans - Future Infrastructure'!H148","v":228.13366034845899},{"$f":"'Trans - Future Infrastructure'!B148","v":"TR-L-209"},{"$f":"'Trans - Future Infrastructure'!D148","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F148","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L148","v":""},{"$f":"'Trans - Future Infrastructure'!Q148","v":2016},{"$f":"'Trans - Future Infrastructure'!M148","v":2022},{"$f":"'Trans - Future Infrastructure'!N148","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G148","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C148","v":""},{"$f":"'Trans - Future Infrastructure'!E148","v":""},{"$f":"'Trans - Future Infrastructure'!P148","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R148","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S148","v":102699},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W148","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A141","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B141","v":210},{"$f":"'Trans - Future Infrastructure'!H149","v":470.35313943582099},{"$f":"'Trans - Future Infrastructure'!B149","v":"TR-L-210"},{"$f":"'Trans - Future Infrastructure'!D149","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F149","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L149","v":""},{"$f":"'Trans - Future Infrastructure'!Q149","v":2016},{"$f":"'Trans - Future Infrastructure'!M149","v":2022},{"$f":"'Trans - Future Infrastructure'!N149","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G149","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C149","v":""},{"$f":"'Trans - Future Infrastructure'!E149","v":""},{"$f":"'Trans - Future Infrastructure'!P149","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R149","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S149","v":211738},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W149","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A142","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B142","v":211},{"$f":"'Trans - Future Infrastructure'!H150","v":158.34232399822},{"$f":"'Trans - Future Infrastructure'!B150","v":"TR-L-211"},{"$f":"'Trans - Future Infrastructure'!D150","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F150","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L150","v":""},{"$f":"'Trans - Future Infrastructure'!Q150","v":2016},{"$f":"'Trans - Future Infrastructure'!M150","v":2022},{"$f":"'Trans - Future Infrastructure'!N150","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G150","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C150","v":""},{"$f":"'Trans - Future Infrastructure'!E150","v":""},{"$f":"'Trans - Future Infrastructure'!P150","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R150","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S150","v":71281},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W150","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A143","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B143","v":212},{"$f":"'Trans - Future Infrastructure'!H151","v":902.88014646648901},{"$f":"'Trans - Future Infrastructure'!B151","v":"TR-L-212"},{"$f":"'Trans - Future Infrastructure'!D151","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F151","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L151","v":""},{"$f":"'Trans - Future Infrastructure'!Q151","v":2016},{"$f":"'Trans - Future Infrastructure'!M151","v":2022},{"$f":"'Trans - Future Infrastructure'!N151","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G151","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C151","v":""},{"$f":"'Trans - Future Infrastructure'!E151","v":""},{"$f":"'Trans - Future Infrastructure'!P151","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R151","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S151","v":406448},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W151","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A144","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B144","v":213},{"$f":"'Trans - Future Infrastructure'!H152","v":185.14103930487099},{"$f":"'Trans - Future Infrastructure'!B152","v":"TR-L-213"},{"$f":"'Trans - Future Infrastructure'!D152","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F152","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L152","v":""},{"$f":"'Trans - Future Infrastructure'!Q152","v":2016},{"$f":"'Trans - Future Infrastructure'!M152","v":2022},{"$f":"'Trans - Future Infrastructure'!N152","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G152","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C152","v":""},{"$f":"'Trans - Future Infrastructure'!E152","v":""},{"$f":"'Trans - Future Infrastructure'!P152","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R152","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S152","v":83345},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W152","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A145","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B145","v":214},{"$f":"'Trans - Future Infrastructure'!H153","v":1067.5936179186399},{"$f":"'Trans - Future Infrastructure'!B153","v":"TR-L-214"},{"$f":"'Trans - Future Infrastructure'!D153","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F153","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L153","v":""},{"$f":"'Trans - Future Infrastructure'!Q153","v":2016},{"$f":"'Trans - Future Infrastructure'!M153","v":2022},{"$f":"'Trans - Future Infrastructure'!N153","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G153","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C153","v":""},{"$f":"'Trans - Future Infrastructure'!E153","v":""},{"$f":"'Trans - Future Infrastructure'!P153","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R153","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S153","v":480597},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W153","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A146","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B146","v":215},{"$f":"'Trans - Future Infrastructure'!H154","v":347.811269377467},{"$f":"'Trans - Future Infrastructure'!B154","v":"TR-L-215"},{"$f":"'Trans - Future Infrastructure'!D154","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F154","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L154","v":""},{"$f":"'Trans - Future Infrastructure'!Q154","v":2016},{"$f":"'Trans - Future Infrastructure'!M154","v":2022},{"$f":"'Trans - Future Infrastructure'!N154","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G154","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C154","v":""},{"$f":"'Trans - Future Infrastructure'!E154","v":""},{"$f":"'Trans - Future Infrastructure'!P154","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R154","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S154","v":156574},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W154","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A147","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B147","v":216},{"$f":"'Trans - Future Infrastructure'!H155","v":1182.57321206455},{"$f":"'Trans - Future Infrastructure'!B155","v":"TR-L-216"},{"$f":"'Trans - Future Infrastructure'!D155","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F155","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L155","v":""},{"$f":"'Trans - Future Infrastructure'!Q155","v":2016},{"$f":"'Trans - Future Infrastructure'!M155","v":2022},{"$f":"'Trans - Future Infrastructure'!N155","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G155","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C155","v":""},{"$f":"'Trans - Future Infrastructure'!E155","v":""},{"$f":"'Trans - Future Infrastructure'!P155","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R155","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S155","v":532357},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W155","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A148","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B148","v":217},{"$f":"'Trans - Future Infrastructure'!H156","v":689.28856025997402},{"$f":"'Trans - Future Infrastructure'!B156","v":"TR-L-217"},{"$f":"'Trans - Future Infrastructure'!D156","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F156","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L156","v":""},{"$f":"'Trans - Future Infrastructure'!Q156","v":2016},{"$f":"'Trans - Future Infrastructure'!M156","v":2022},{"$f":"'Trans - Future Infrastructure'!N156","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G156","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C156","v":""},{"$f":"'Trans - Future Infrastructure'!E156","v":""},{"$f":"'Trans - Future Infrastructure'!P156","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R156","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S156","v":310296},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W156","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A149","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B149","v":218},{"$f":"'Trans - Future Infrastructure'!H157","v":335.74780447169098},{"$f":"'Trans - Future Infrastructure'!B157","v":"TR-L-218"},{"$f":"'Trans - Future Infrastructure'!D157","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F157","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L157","v":""},{"$f":"'Trans - Future Infrastructure'!Q157","v":2016},{"$f":"'Trans - Future Infrastructure'!M157","v":2022},{"$f":"'Trans - Future Infrastructure'!N157","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G157","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C157","v":""},{"$f":"'Trans - Future Infrastructure'!E157","v":""},{"$f":"'Trans - Future Infrastructure'!P157","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R157","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S157","v":151143},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W157","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A150","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B150","v":219},{"$f":"'Trans - Future Infrastructure'!H158","v":262.33938778797199},{"$f":"'Trans - Future Infrastructure'!B158","v":"TR-L-219"},{"$f":"'Trans - Future Infrastructure'!D158","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F158","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L158","v":""},{"$f":"'Trans - Future Infrastructure'!Q158","v":2016},{"$f":"'Trans - Future Infrastructure'!M158","v":2022},{"$f":"'Trans - Future Infrastructure'!N158","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G158","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C158","v":""},{"$f":"'Trans - Future Infrastructure'!E158","v":""},{"$f":"'Trans - Future Infrastructure'!P158","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R158","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S158","v":118097},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W158","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A151","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B151","v":220},{"$f":"'Trans - Future Infrastructure'!H159","v":422.81803029844599},{"$f":"'Trans - Future Infrastructure'!B159","v":"TR-L-220"},{"$f":"'Trans - Future Infrastructure'!D159","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F159","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L159","v":""},{"$f":"'Trans - Future Infrastructure'!Q159","v":2016},{"$f":"'Trans - Future Infrastructure'!M159","v":2022},{"$f":"'Trans - Future Infrastructure'!N159","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G159","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C159","v":""},{"$f":"'Trans - Future Infrastructure'!E159","v":""},{"$f":"'Trans - Future Infrastructure'!P159","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R159","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S159","v":190339},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W159","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A152","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B152","v":221},{"$f":"'Trans - Future Infrastructure'!H160","v":376.75704610846901},{"$f":"'Trans - Future Infrastructure'!B160","v":"TR-L-221"},{"$f":"'Trans - Future Infrastructure'!D160","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F160","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L160","v":""},{"$f":"'Trans - Future Infrastructure'!Q160","v":2016},{"$f":"'Trans - Future Infrastructure'!M160","v":2022},{"$f":"'Trans - Future Infrastructure'!N160","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G160","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C160","v":""},{"$f":"'Trans - Future Infrastructure'!E160","v":""},{"$f":"'Trans - Future Infrastructure'!P160","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R160","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S160","v":169604},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W160","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A153","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B153","v":222},{"$f":"'Trans - Future Infrastructure'!H161","v":508.40077697506598},{"$f":"'Trans - Future Infrastructure'!B161","v":"TR-L-222"},{"$f":"'Trans - Future Infrastructure'!D161","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F161","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L161","v":""},{"$f":"'Trans - Future Infrastructure'!Q161","v":2016},{"$f":"'Trans - Future Infrastructure'!M161","v":2022},{"$f":"'Trans - Future Infrastructure'!N161","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G161","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C161","v":""},{"$f":"'Trans - Future Infrastructure'!E161","v":""},{"$f":"'Trans - Future Infrastructure'!P161","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R161","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S161","v":228866},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W161","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A154","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B154","v":223},{"$f":"'Trans - Future Infrastructure'!H162","v":838.013604717671},{"$f":"'Trans - Future Infrastructure'!B162","v":"TR-L-223"},{"$f":"'Trans - Future Infrastructure'!D162","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F162","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L162","v":""},{"$f":"'Trans - Future Infrastructure'!Q162","v":2016},{"$f":"'Trans - Future Infrastructure'!M162","v":2022},{"$f":"'Trans - Future Infrastructure'!N162","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G162","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C162","v":""},{"$f":"'Trans - Future Infrastructure'!E162","v":""},{"$f":"'Trans - Future Infrastructure'!P162","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R162","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S162","v":377247},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W162","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A155","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B155","v":224},{"$f":"'Trans - Future Infrastructure'!H163","v":500.28862102807898},{"$f":"'Trans - Future Infrastructure'!B163","v":"TR-L-224"},{"$f":"'Trans - Future Infrastructure'!D163","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F163","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L163","v":""},{"$f":"'Trans - Future Infrastructure'!Q163","v":2016},{"$f":"'Trans - Future Infrastructure'!M163","v":2022},{"$f":"'Trans - Future Infrastructure'!N163","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G163","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C163","v":""},{"$f":"'Trans - Future Infrastructure'!E163","v":""},{"$f":"'Trans - Future Infrastructure'!P163","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R163","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S163","v":225214},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W163","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A156","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B156","v":225},{"$f":"'Trans - Future Infrastructure'!H164","v":315.80752767989901},{"$f":"'Trans - Future Infrastructure'!B164","v":"TR-L-225"},{"$f":"'Trans - Future Infrastructure'!D164","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F164","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L164","v":""},{"$f":"'Trans - Future Infrastructure'!Q164","v":2016},{"$f":"'Trans - Future Infrastructure'!M164","v":2022},{"$f":"'Trans - Future Infrastructure'!N164","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G164","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C164","v":""},{"$f":"'Trans - Future Infrastructure'!E164","v":""},{"$f":"'Trans - Future Infrastructure'!P164","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R164","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S164","v":142167},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W164","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A157","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B157","v":226},{"$f":"'Trans - Future Infrastructure'!H165","v":96.185280952478493},{"$f":"'Trans - Future Infrastructure'!B165","v":"TR-L-226"},{"$f":"'Trans - Future Infrastructure'!D165","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F165","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L165","v":""},{"$f":"'Trans - Future Infrastructure'!Q165","v":2016},{"$f":"'Trans - Future Infrastructure'!M165","v":2022},{"$f":"'Trans - Future Infrastructure'!N165","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G165","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C165","v":""},{"$f":"'Trans - Future Infrastructure'!E165","v":""},{"$f":"'Trans - Future Infrastructure'!P165","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R165","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S165","v":43300},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W165","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A158","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B158","v":227},{"$f":"'Trans - Future Infrastructure'!H166","v":293.03024524518997},{"$f":"'Trans - Future Infrastructure'!B166","v":"TR-L-227"},{"$f":"'Trans - Future Infrastructure'!D166","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F166","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L166","v":""},{"$f":"'Trans - Future Infrastructure'!Q166","v":2016},{"$f":"'Trans - Future Infrastructure'!M166","v":2022},{"$f":"'Trans - Future Infrastructure'!N166","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G166","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C166","v":""},{"$f":"'Trans - Future Infrastructure'!E166","v":""},{"$f":"'Trans - Future Infrastructure'!P166","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R166","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S166","v":131913},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W166","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A159","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B159","v":228},{"$f":"'Trans - Future Infrastructure'!H167","v":37.966302774082997},{"$f":"'Trans - Future Infrastructure'!B167","v":"TR-L-228"},{"$f":"'Trans - Future Infrastructure'!D167","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F167","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L167","v":""},{"$f":"'Trans - Future Infrastructure'!Q167","v":2016},{"$f":"'Trans - Future Infrastructure'!M167","v":2022},{"$f":"'Trans - Future Infrastructure'!N167","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G167","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C167","v":""},{"$f":"'Trans - Future Infrastructure'!E167","v":""},{"$f":"'Trans - Future Infrastructure'!P167","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R167","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S167","v":17091},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W167","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A160","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B160","v":229},{"$f":"'Trans - Future Infrastructure'!H168","v":280.47463248467301},{"$f":"'Trans - Future Infrastructure'!B168","v":"TR-L-229"},{"$f":"'Trans - Future Infrastructure'!D168","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F168","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L168","v":""},{"$f":"'Trans - Future Infrastructure'!Q168","v":2016},{"$f":"'Trans - Future Infrastructure'!M168","v":2022},{"$f":"'Trans - Future Infrastructure'!N168","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G168","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C168","v":""},{"$f":"'Trans - Future Infrastructure'!E168","v":""},{"$f":"'Trans - Future Infrastructure'!P168","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R168","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S168","v":126261},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W168","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A161","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B161","v":234},{"$f":"'Trans - Future Infrastructure'!H169","v":1245.69264508268},{"$f":"'Trans - Future Infrastructure'!B169","v":"TR-L-234"},{"$f":"'Trans - Future Infrastructure'!D169","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F169","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L169","v":""},{"$f":"'Trans - Future Infrastructure'!Q169","v":2016},{"$f":"'Trans - Future Infrastructure'!M169","v":2017},{"$f":"'Trans - Future Infrastructure'!N169","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G169","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C169","v":""},{"$f":"'Trans - Future Infrastructure'!E169","v":""},{"$f":"'Trans - Future Infrastructure'!P169","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R169","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S169","v":560771},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W169","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A162","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B162","v":235},{"$f":"'Trans - Future Infrastructure'!H170","v":694.436516170799},{"$f":"'Trans - Future Infrastructure'!B170","v":"TR-L-235"},{"$f":"'Trans - Future Infrastructure'!D170","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F170","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L170","v":""},{"$f":"'Trans - Future Infrastructure'!Q170","v":2016},{"$f":"'Trans - Future Infrastructure'!M170","v":2017},{"$f":"'Trans - Future Infrastructure'!N170","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G170","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C170","v":""},{"$f":"'Trans - Future Infrastructure'!E170","v":""},{"$f":"'Trans - Future Infrastructure'!P170","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R170","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S170","v":312613},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W170","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A163","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B163","v":236},{"$f":"'Trans - Future Infrastructure'!H171","v":529.83779926359205},{"$f":"'Trans - Future Infrastructure'!B171","v":"TR-L-236"},{"$f":"'Trans - Future Infrastructure'!D171","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F171","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L171","v":""},{"$f":"'Trans - Future Infrastructure'!Q171","v":2016},{"$f":"'Trans - Future Infrastructure'!M171","v":2017},{"$f":"'Trans - Future Infrastructure'!N171","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G171","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C171","v":""},{"$f":"'Trans - Future Infrastructure'!E171","v":""},{"$f":"'Trans - Future Infrastructure'!P171","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R171","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S171","v":238516},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W171","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A164","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B164","v":243},{"$f":"'Trans - Future Infrastructure'!H172","v":546.656315685202},{"$f":"'Trans - Future Infrastructure'!B172","v":"TR-L-243"},{"$f":"'Trans - Future Infrastructure'!D172","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F172","v":"New 3m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L172","v":""},{"$f":"'Trans - Future Infrastructure'!Q172","v":2016},{"$f":"'Trans - Future Infrastructure'!M172","v":2022},{"$f":"'Trans - Future Infrastructure'!N172","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G172","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C172","v":""},{"$f":"'Trans - Future Infrastructure'!E172","v":""},{"$f":"'Trans - Future Infrastructure'!P172","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R172","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S172","v":123044},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W172","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A165","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B165","v":244},{"$f":"'Trans - Future Infrastructure'!H173","v":52.274881182483},{"$f":"'Trans - Future Infrastructure'!B173","v":"TR-L-244"},{"$f":"'Trans - Future Infrastructure'!D173","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F173","v":"Upgrade 3m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L173","v":""},{"$f":"'Trans - Future Infrastructure'!Q173","v":2016},{"$f":"'Trans - Future Infrastructure'!M173","v":2022},{"$f":"'Trans - Future Infrastructure'!N173","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G173","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C173","v":""},{"$f":"'Trans - Future Infrastructure'!E173","v":""},{"$f":"'Trans - Future Infrastructure'!P173","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R173","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S173","v":11766},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W173","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A166","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B166","v":246},{"$f":"'Trans - Future Infrastructure'!H174","v":89.601096604652199},{"$f":"'Trans - Future Infrastructure'!B174","v":"TR-L-246"},{"$f":"'Trans - Future Infrastructure'!D174","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F174","v":"New 3m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L174","v":""},{"$f":"'Trans - Future Infrastructure'!Q174","v":2016},{"$f":"'Trans - Future Infrastructure'!M174","v":2022},{"$f":"'Trans - Future Infrastructure'!N174","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G174","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C174","v":""},{"$f":"'Trans - Future Infrastructure'!E174","v":""},{"$f":"'Trans - Future Infrastructure'!P174","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R174","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S174","v":20168},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W174","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A167","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B167","v":247},{"$f":"'Trans - Future Infrastructure'!H175","v":549.01976878280504},{"$f":"'Trans - Future Infrastructure'!B175","v":"TR-L-247"},{"$f":"'Trans - Future Infrastructure'!D175","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F175","v":"New 3m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L175","v":""},{"$f":"'Trans - Future Infrastructure'!Q175","v":2016},{"$f":"'Trans - Future Infrastructure'!M175","v":2022},{"$f":"'Trans - Future Infrastructure'!N175","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G175","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C175","v":""},{"$f":"'Trans - Future Infrastructure'!E175","v":""},{"$f":"'Trans - Future Infrastructure'!P175","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R175","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S175","v":123576},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W175","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A168","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B168","v":249},{"$f":"'Trans - Future Infrastructure'!H176","v":511.22485964287898},{"$f":"'Trans - Future Infrastructure'!B176","v":"TR-L-249"},{"$f":"'Trans - Future Infrastructure'!D176","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F176","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L176","v":""},{"$f":"'Trans - Future Infrastructure'!Q176","v":2016},{"$f":"'Trans - Future Infrastructure'!M176","v":2017},{"$f":"'Trans - Future Infrastructure'!N176","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G176","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C176","v":""},{"$f":"'Trans - Future Infrastructure'!E176","v":""},{"$f":"'Trans - Future Infrastructure'!P176","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R176","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S176","v":230137},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W176","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A169","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B169","v":254},{"$f":"'Trans - Future Infrastructure'!H177","v":1004.7665400383401},{"$f":"'Trans - Future Infrastructure'!B177","v":"TR-L-254"},{"$f":"'Trans - Future Infrastructure'!D177","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F177","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L177","v":""},{"$f":"'Trans - Future Infrastructure'!Q177","v":2016},{"$f":"'Trans - Future Infrastructure'!M177","v":2017},{"$f":"'Trans - Future Infrastructure'!N177","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G177","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C177","v":""},{"$f":"'Trans - Future Infrastructure'!E177","v":""},{"$f":"'Trans - Future Infrastructure'!P177","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R177","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S177","v":452314},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W177","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A170","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B170","v":255},{"$f":"'Trans - Future Infrastructure'!H178","v":155.790013866593},{"$f":"'Trans - Future Infrastructure'!B178","v":"TR-L-255"},{"$f":"'Trans - Future Infrastructure'!D178","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F178","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L178","v":""},{"$f":"'Trans - Future Infrastructure'!Q178","v":2016},{"$f":"'Trans - Future Infrastructure'!M178","v":2017},{"$f":"'Trans - Future Infrastructure'!N178","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G178","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C178","v":""},{"$f":"'Trans - Future Infrastructure'!E178","v":""},{"$f":"'Trans - Future Infrastructure'!P178","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R178","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S178","v":70132},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W178","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A171","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B171","v":256},{"$f":"'Trans - Future Infrastructure'!H179","v":890.53538763138101},{"$f":"'Trans - Future Infrastructure'!B179","v":"TR-L-256"},{"$f":"'Trans - Future Infrastructure'!D179","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F179","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L179","v":""},{"$f":"'Trans - Future Infrastructure'!Q179","v":2016},{"$f":"'Trans - Future Infrastructure'!M179","v":2017},{"$f":"'Trans - Future Infrastructure'!N179","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G179","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C179","v":""},{"$f":"'Trans - Future Infrastructure'!E179","v":""},{"$f":"'Trans - Future Infrastructure'!P179","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R179","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S179","v":400891},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W179","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A172","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B172","v":257},{"$f":"'Trans - Future Infrastructure'!H180","v":813.82559325993202},{"$f":"'Trans - Future Infrastructure'!B180","v":"TR-L-257"},{"$f":"'Trans - Future Infrastructure'!D180","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F180","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L180","v":""},{"$f":"'Trans - Future Infrastructure'!Q180","v":2016},{"$f":"'Trans - Future Infrastructure'!M180","v":2017},{"$f":"'Trans - Future Infrastructure'!N180","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G180","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C180","v":""},{"$f":"'Trans - Future Infrastructure'!E180","v":""},{"$f":"'Trans - Future Infrastructure'!P180","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R180","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S180","v":366358},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W180","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A173","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B173","v":258},{"$f":"'Trans - Future Infrastructure'!H181","v":459.34991270768199},{"$f":"'Trans - Future Infrastructure'!B181","v":"TR-L-258"},{"$f":"'Trans - Future Infrastructure'!D181","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F181","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L181","v":""},{"$f":"'Trans - Future Infrastructure'!Q181","v":2016},{"$f":"'Trans - Future Infrastructure'!M181","v":2017},{"$f":"'Trans - Future Infrastructure'!N181","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G181","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C181","v":""},{"$f":"'Trans - Future Infrastructure'!E181","v":""},{"$f":"'Trans - Future Infrastructure'!P181","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R181","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S181","v":206785},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W181","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A174","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B174","v":259},{"$f":"'Trans - Future Infrastructure'!H182","v":814.91869834002},{"$f":"'Trans - Future Infrastructure'!B182","v":"TR-L-259"},{"$f":"'Trans - Future Infrastructure'!D182","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F182","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L182","v":""},{"$f":"'Trans - Future Infrastructure'!Q182","v":2016},{"$f":"'Trans - Future Infrastructure'!M182","v":2017},{"$f":"'Trans - Future Infrastructure'!N182","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G182","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C182","v":""},{"$f":"'Trans - Future Infrastructure'!E182","v":""},{"$f":"'Trans - Future Infrastructure'!P182","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R182","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S182","v":366851},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W182","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A175","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B175","v":261},{"$f":"'Trans - Future Infrastructure'!H183","v":577.77552239298802},{"$f":"'Trans - Future Infrastructure'!B183","v":"TR-L-261"},{"$f":"'Trans - Future Infrastructure'!D183","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F183","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L183","v":""},{"$f":"'Trans - Future Infrastructure'!Q183","v":2016},{"$f":"'Trans - Future Infrastructure'!M183","v":2017},{"$f":"'Trans - Future Infrastructure'!N183","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G183","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C183","v":""},{"$f":"'Trans - Future Infrastructure'!E183","v":""},{"$f":"'Trans - Future Infrastructure'!P183","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R183","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S183","v":260096},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W183","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A176","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B176","v":263},{"$f":"'Trans - Future Infrastructure'!H184","v":285.23659306179502},{"$f":"'Trans - Future Infrastructure'!B184","v":"TR-L-263"},{"$f":"'Trans - Future Infrastructure'!D184","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F184","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L184","v":""},{"$f":"'Trans - Future Infrastructure'!Q184","v":2016},{"$f":"'Trans - Future Infrastructure'!M184","v":2017},{"$f":"'Trans - Future Infrastructure'!N184","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G184","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C184","v":""},{"$f":"'Trans - Future Infrastructure'!E184","v":""},{"$f":"'Trans - Future Infrastructure'!P184","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R184","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S184","v":128404},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W184","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A177","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B177","v":264},{"$f":"'Trans - Future Infrastructure'!H185","v":187.05199129124099},{"$f":"'Trans - Future Infrastructure'!B185","v":"TR-L-264"},{"$f":"'Trans - Future Infrastructure'!D185","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F185","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L185","v":""},{"$f":"'Trans - Future Infrastructure'!Q185","v":2016},{"$f":"'Trans - Future Infrastructure'!M185","v":2017},{"$f":"'Trans - Future Infrastructure'!N185","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G185","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C185","v":""},{"$f":"'Trans - Future Infrastructure'!E185","v":""},{"$f":"'Trans - Future Infrastructure'!P185","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R185","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S185","v":84205},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W185","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A178","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B178","v":266},{"$f":"'Trans - Future Infrastructure'!H186","v":324.131417159531},{"$f":"'Trans - Future Infrastructure'!B186","v":"TR-L-266"},{"$f":"'Trans - Future Infrastructure'!D186","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F186","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L186","v":""},{"$f":"'Trans - Future Infrastructure'!Q186","v":2016},{"$f":"'Trans - Future Infrastructure'!M186","v":2017},{"$f":"'Trans - Future Infrastructure'!N186","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G186","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C186","v":""},{"$f":"'Trans - Future Infrastructure'!E186","v":""},{"$f":"'Trans - Future Infrastructure'!P186","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R186","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S186","v":145914},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W186","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A179","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B179","v":267},{"$f":"'Trans - Future Infrastructure'!H187","v":94.151759803570798},{"$f":"'Trans - Future Infrastructure'!B187","v":"TR-L-267"},{"$f":"'Trans - Future Infrastructure'!D187","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F187","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L187","v":""},{"$f":"'Trans - Future Infrastructure'!Q187","v":2016},{"$f":"'Trans - Future Infrastructure'!M187","v":2017},{"$f":"'Trans - Future Infrastructure'!N187","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G187","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C187","v":""},{"$f":"'Trans - Future Infrastructure'!E187","v":""},{"$f":"'Trans - Future Infrastructure'!P187","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R187","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S187","v":42384},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W187","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A180","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B180","v":268},{"$f":"'Trans - Future Infrastructure'!H188","v":371.67728265852799},{"$f":"'Trans - Future Infrastructure'!B188","v":"TR-L-268"},{"$f":"'Trans - Future Infrastructure'!D188","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F188","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L188","v":""},{"$f":"'Trans - Future Infrastructure'!Q188","v":2016},{"$f":"'Trans - Future Infrastructure'!M188","v":2017},{"$f":"'Trans - Future Infrastructure'!N188","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G188","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C188","v":""},{"$f":"'Trans - Future Infrastructure'!E188","v":""},{"$f":"'Trans - Future Infrastructure'!P188","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R188","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S188","v":167317},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W188","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A181","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B181","v":270},{"$f":"'Trans - Future Infrastructure'!H189","v":706.77083338338502},{"$f":"'Trans - Future Infrastructure'!B189","v":"TR-L-270"},{"$f":"'Trans - Future Infrastructure'!D189","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F189","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L189","v":""},{"$f":"'Trans - Future Infrastructure'!Q189","v":2016},{"$f":"'Trans - Future Infrastructure'!M189","v":2017},{"$f":"'Trans - Future Infrastructure'!N189","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G189","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C189","v":""},{"$f":"'Trans - Future Infrastructure'!E189","v":""},{"$f":"'Trans - Future Infrastructure'!P189","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R189","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S189","v":318166},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W189","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A182","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B182","v":271},{"$f":"'Trans - Future Infrastructure'!H190","v":680.63144760358102},{"$f":"'Trans - Future Infrastructure'!B190","v":"TR-L-271"},{"$f":"'Trans - Future Infrastructure'!D190","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F190","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L190","v":""},{"$f":"'Trans - Future Infrastructure'!Q190","v":2016},{"$f":"'Trans - Future Infrastructure'!M190","v":2017},{"$f":"'Trans - Future Infrastructure'!N190","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G190","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C190","v":""},{"$f":"'Trans - Future Infrastructure'!E190","v":""},{"$f":"'Trans - Future Infrastructure'!P190","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R190","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S190","v":306399},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W190","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A183","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B183","v":272},{"$f":"'Trans - Future Infrastructure'!H191","v":554.95200809028404},{"$f":"'Trans - Future Infrastructure'!B191","v":"TR-L-272"},{"$f":"'Trans - Future Infrastructure'!D191","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F191","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L191","v":""},{"$f":"'Trans - Future Infrastructure'!Q191","v":2016},{"$f":"'Trans - Future Infrastructure'!M191","v":2022},{"$f":"'Trans - Future Infrastructure'!N191","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G191","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C191","v":""},{"$f":"'Trans - Future Infrastructure'!E191","v":""},{"$f":"'Trans - Future Infrastructure'!P191","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R191","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S191","v":249822},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W191","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A184","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B184","v":273},{"$f":"'Trans - Future Infrastructure'!H192","v":671.85892307726294},{"$f":"'Trans - Future Infrastructure'!B192","v":"TR-L-273"},{"$f":"'Trans - Future Infrastructure'!D192","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F192","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L192","v":""},{"$f":"'Trans - Future Infrastructure'!Q192","v":2016},{"$f":"'Trans - Future Infrastructure'!M192","v":2022},{"$f":"'Trans - Future Infrastructure'!N192","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G192","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C192","v":""},{"$f":"'Trans - Future Infrastructure'!E192","v":""},{"$f":"'Trans - Future Infrastructure'!P192","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R192","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S192","v":302450},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W192","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A185","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B185","v":274},{"$f":"'Trans - Future Infrastructure'!H193","v":340.51399206842899},{"$f":"'Trans - Future Infrastructure'!B193","v":"TR-L-274"},{"$f":"'Trans - Future Infrastructure'!D193","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F193","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L193","v":""},{"$f":"'Trans - Future Infrastructure'!Q193","v":2016},{"$f":"'Trans - Future Infrastructure'!M193","v":2022},{"$f":"'Trans - Future Infrastructure'!N193","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G193","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C193","v":""},{"$f":"'Trans - Future Infrastructure'!E193","v":""},{"$f":"'Trans - Future Infrastructure'!P193","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R193","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S193","v":153289},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W193","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A186","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B186","v":275},{"$f":"'Trans - Future Infrastructure'!H194","v":744.70210307390801},{"$f":"'Trans - Future Infrastructure'!B194","v":"TR-L-275"},{"$f":"'Trans - Future Infrastructure'!D194","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F194","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L194","v":""},{"$f":"'Trans - Future Infrastructure'!Q194","v":2016},{"$f":"'Trans - Future Infrastructure'!M194","v":2017},{"$f":"'Trans - Future Infrastructure'!N194","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G194","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C194","v":""},{"$f":"'Trans - Future Infrastructure'!E194","v":""},{"$f":"'Trans - Future Infrastructure'!P194","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R194","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S194","v":335241},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W194","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A187","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B187","v":276},{"$f":"'Trans - Future Infrastructure'!H195","v":744.60116048571103},{"$f":"'Trans - Future Infrastructure'!B195","v":"TR-L-276"},{"$f":"'Trans - Future Infrastructure'!D195","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F195","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L195","v":""},{"$f":"'Trans - Future Infrastructure'!Q195","v":2016},{"$f":"'Trans - Future Infrastructure'!M195","v":2017},{"$f":"'Trans - Future Infrastructure'!N195","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G195","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C195","v":""},{"$f":"'Trans - Future Infrastructure'!E195","v":""},{"$f":"'Trans - Future Infrastructure'!P195","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R195","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S195","v":335196},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W195","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A188","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B188","v":277},{"$f":"'Trans - Future Infrastructure'!H196","v":542.03468740370704},{"$f":"'Trans - Future Infrastructure'!B196","v":"TR-L-277"},{"$f":"'Trans - Future Infrastructure'!D196","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F196","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L196","v":""},{"$f":"'Trans - Future Infrastructure'!Q196","v":2016},{"$f":"'Trans - Future Infrastructure'!M196","v":2017},{"$f":"'Trans - Future Infrastructure'!N196","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G196","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C196","v":""},{"$f":"'Trans - Future Infrastructure'!E196","v":""},{"$f":"'Trans - Future Infrastructure'!P196","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R196","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S196","v":244007},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W196","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A189","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B189","v":278},{"$f":"'Trans - Future Infrastructure'!H197","v":217.16027101078899},{"$f":"'Trans - Future Infrastructure'!B197","v":"TR-L-278"},{"$f":"'Trans - Future Infrastructure'!D197","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F197","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L197","v":""},{"$f":"'Trans - Future Infrastructure'!Q197","v":2016},{"$f":"'Trans - Future Infrastructure'!M197","v":2017},{"$f":"'Trans - Future Infrastructure'!N197","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G197","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C197","v":""},{"$f":"'Trans - Future Infrastructure'!E197","v":""},{"$f":"'Trans - Future Infrastructure'!P197","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R197","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S197","v":97759},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W197","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A190","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B190","v":279},{"$f":"'Trans - Future Infrastructure'!H198","v":363.981108080333},{"$f":"'Trans - Future Infrastructure'!B198","v":"TR-L-279"},{"$f":"'Trans - Future Infrastructure'!D198","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F198","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L198","v":""},{"$f":"'Trans - Future Infrastructure'!Q198","v":2016},{"$f":"'Trans - Future Infrastructure'!M198","v":2017},{"$f":"'Trans - Future Infrastructure'!N198","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G198","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C198","v":""},{"$f":"'Trans - Future Infrastructure'!E198","v":""},{"$f":"'Trans - Future Infrastructure'!P198","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R198","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S198","v":163853},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W198","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A191","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B191","v":280},{"$f":"'Trans - Future Infrastructure'!H199","v":363.38416806592602},{"$f":"'Trans - Future Infrastructure'!B199","v":"TR-L-280"},{"$f":"'Trans - Future Infrastructure'!D199","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F199","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L199","v":""},{"$f":"'Trans - Future Infrastructure'!Q199","v":2016},{"$f":"'Trans - Future Infrastructure'!M199","v":2017},{"$f":"'Trans - Future Infrastructure'!N199","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G199","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C199","v":""},{"$f":"'Trans - Future Infrastructure'!E199","v":""},{"$f":"'Trans - Future Infrastructure'!P199","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R199","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S199","v":163584},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W199","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A192","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B192","v":285},{"$f":"'Trans - Future Infrastructure'!H200","v":662.35915380511403},{"$f":"'Trans - Future Infrastructure'!B200","v":"TR-L-285"},{"$f":"'Trans - Future Infrastructure'!D200","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F200","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L200","v":""},{"$f":"'Trans - Future Infrastructure'!Q200","v":2016},{"$f":"'Trans - Future Infrastructure'!M200","v":2022},{"$f":"'Trans - Future Infrastructure'!N200","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G200","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C200","v":""},{"$f":"'Trans - Future Infrastructure'!E200","v":""},{"$f":"'Trans - Future Infrastructure'!P200","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R200","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S200","v":298173},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W200","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A193","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B193","v":286},{"$f":"'Trans - Future Infrastructure'!H201","v":360.27390368128101},{"$f":"'Trans - Future Infrastructure'!B201","v":"TR-L-286"},{"$f":"'Trans - Future Infrastructure'!D201","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F201","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L201","v":""},{"$f":"'Trans - Future Infrastructure'!Q201","v":2016},{"$f":"'Trans - Future Infrastructure'!M201","v":2022},{"$f":"'Trans - Future Infrastructure'!N201","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G201","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C201","v":""},{"$f":"'Trans - Future Infrastructure'!E201","v":""},{"$f":"'Trans - Future Infrastructure'!P201","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R201","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S201","v":162184},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W201","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A194","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B194","v":287},{"$f":"'Trans - Future Infrastructure'!H202","v":617.91948480325004},{"$f":"'Trans - Future Infrastructure'!B202","v":"TR-L-287"},{"$f":"'Trans - Future Infrastructure'!D202","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F202","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L202","v":""},{"$f":"'Trans - Future Infrastructure'!Q202","v":2016},{"$f":"'Trans - Future Infrastructure'!M202","v":2022},{"$f":"'Trans - Future Infrastructure'!N202","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G202","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C202","v":""},{"$f":"'Trans - Future Infrastructure'!E202","v":""},{"$f":"'Trans - Future Infrastructure'!P202","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R202","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S202","v":278168},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W202","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A195","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B195","v":288},{"$f":"'Trans - Future Infrastructure'!H203","v":373.38650417277597},{"$f":"'Trans - Future Infrastructure'!B203","v":"TR-L-288"},{"$f":"'Trans - Future Infrastructure'!D203","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F203","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L203","v":""},{"$f":"'Trans - Future Infrastructure'!Q203","v":2016},{"$f":"'Trans - Future Infrastructure'!M203","v":2017},{"$f":"'Trans - Future Infrastructure'!N203","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G203","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C203","v":""},{"$f":"'Trans - Future Infrastructure'!E203","v":""},{"$f":"'Trans - Future Infrastructure'!P203","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R203","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S203","v":168087},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W203","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A196","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B196","v":289},{"$f":"'Trans - Future Infrastructure'!H204","v":118.912423648068},{"$f":"'Trans - Future Infrastructure'!B204","v":"TR-L-289"},{"$f":"'Trans - Future Infrastructure'!D204","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F204","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L204","v":""},{"$f":"'Trans - Future Infrastructure'!Q204","v":2016},{"$f":"'Trans - Future Infrastructure'!M204","v":2017},{"$f":"'Trans - Future Infrastructure'!N204","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G204","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C204","v":""},{"$f":"'Trans - Future Infrastructure'!E204","v":""},{"$f":"'Trans - Future Infrastructure'!P204","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R204","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S204","v":53531},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W204","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A197","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B197","v":290},{"$f":"'Trans - Future Infrastructure'!H205","v":305.10172699341803},{"$f":"'Trans - Future Infrastructure'!B205","v":"TR-L-290"},{"$f":"'Trans - Future Infrastructure'!D205","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F205","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L205","v":""},{"$f":"'Trans - Future Infrastructure'!Q205","v":2016},{"$f":"'Trans - Future Infrastructure'!M205","v":2017},{"$f":"'Trans - Future Infrastructure'!N205","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G205","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C205","v":""},{"$f":"'Trans - Future Infrastructure'!E205","v":""},{"$f":"'Trans - Future Infrastructure'!P205","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R205","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S205","v":137347},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W205","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A198","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B198","v":291},{"$f":"'Trans - Future Infrastructure'!H206","v":101.284324478782},{"$f":"'Trans - Future Infrastructure'!B206","v":"TR-L-291"},{"$f":"'Trans - Future Infrastructure'!D206","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F206","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L206","v":""},{"$f":"'Trans - Future Infrastructure'!Q206","v":2016},{"$f":"'Trans - Future Infrastructure'!M206","v":2017},{"$f":"'Trans - Future Infrastructure'!N206","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G206","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C206","v":""},{"$f":"'Trans - Future Infrastructure'!E206","v":""},{"$f":"'Trans - Future Infrastructure'!P206","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R206","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S206","v":45595},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W206","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A199","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B199","v":292},{"$f":"'Trans - Future Infrastructure'!H207","v":231.00853539807201},{"$f":"'Trans - Future Infrastructure'!B207","v":"TR-L-292"},{"$f":"'Trans - Future Infrastructure'!D207","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F207","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L207","v":""},{"$f":"'Trans - Future Infrastructure'!Q207","v":2016},{"$f":"'Trans - Future Infrastructure'!M207","v":2017},{"$f":"'Trans - Future Infrastructure'!N207","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G207","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C207","v":""},{"$f":"'Trans - Future Infrastructure'!E207","v":""},{"$f":"'Trans - Future Infrastructure'!P207","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R207","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S207","v":103993},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W207","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A200","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B200","v":293},{"$f":"'Trans - Future Infrastructure'!H208","v":70.256898951492204},{"$f":"'Trans - Future Infrastructure'!B208","v":"TR-L-293"},{"$f":"'Trans - Future Infrastructure'!D208","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F208","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L208","v":""},{"$f":"'Trans - Future Infrastructure'!Q208","v":2016},{"$f":"'Trans - Future Infrastructure'!M208","v":2017},{"$f":"'Trans - Future Infrastructure'!N208","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G208","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C208","v":""},{"$f":"'Trans - Future Infrastructure'!E208","v":""},{"$f":"'Trans - Future Infrastructure'!P208","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R208","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S208","v":31627},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W208","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A201","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B201","v":294},{"$f":"'Trans - Future Infrastructure'!H209","v":197.923353279331},{"$f":"'Trans - Future Infrastructure'!B209","v":"TR-L-294"},{"$f":"'Trans - Future Infrastructure'!D209","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F209","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L209","v":""},{"$f":"'Trans - Future Infrastructure'!Q209","v":2016},{"$f":"'Trans - Future Infrastructure'!M209","v":2017},{"$f":"'Trans - Future Infrastructure'!N209","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G209","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C209","v":""},{"$f":"'Trans - Future Infrastructure'!E209","v":""},{"$f":"'Trans - Future Infrastructure'!P209","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R209","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S209","v":89099},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W209","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A202","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B202","v":295},{"$f":"'Trans - Future Infrastructure'!H210","v":171.79688101578799},{"$f":"'Trans - Future Infrastructure'!B210","v":"TR-L-295"},{"$f":"'Trans - Future Infrastructure'!D210","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F210","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L210","v":""},{"$f":"'Trans - Future Infrastructure'!Q210","v":2016},{"$f":"'Trans - Future Infrastructure'!M210","v":2017},{"$f":"'Trans - Future Infrastructure'!N210","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G210","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C210","v":""},{"$f":"'Trans - Future Infrastructure'!E210","v":""},{"$f":"'Trans - Future Infrastructure'!P210","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R210","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S210","v":77338},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W210","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A203","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B203","v":296},{"$f":"'Trans - Future Infrastructure'!H211","v":507.79350710781301},{"$f":"'Trans - Future Infrastructure'!B211","v":"TR-L-296"},{"$f":"'Trans - Future Infrastructure'!D211","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F211","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L211","v":""},{"$f":"'Trans - Future Infrastructure'!Q211","v":2016},{"$f":"'Trans - Future Infrastructure'!M211","v":2017},{"$f":"'Trans - Future Infrastructure'!N211","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G211","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C211","v":""},{"$f":"'Trans - Future Infrastructure'!E211","v":""},{"$f":"'Trans - Future Infrastructure'!P211","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R211","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S211","v":228593},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W211","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A204","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B204","v":297},{"$f":"'Trans - Future Infrastructure'!H212","v":238.04510679599301},{"$f":"'Trans - Future Infrastructure'!B212","v":"TR-L-297"},{"$f":"'Trans - Future Infrastructure'!D212","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F212","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L212","v":""},{"$f":"'Trans - Future Infrastructure'!Q212","v":2016},{"$f":"'Trans - Future Infrastructure'!M212","v":2017},{"$f":"'Trans - Future Infrastructure'!N212","v":2020},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G212","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C212","v":""},{"$f":"'Trans - Future Infrastructure'!E212","v":""},{"$f":"'Trans - Future Infrastructure'!P212","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R212","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S212","v":107160},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W212","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A205","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B205","v":298},{"$f":"'Trans - Future Infrastructure'!H213","v":645.80120852390303},{"$f":"'Trans - Future Infrastructure'!B213","v":"TR-L-298"},{"$f":"'Trans - Future Infrastructure'!D213","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F213","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L213","v":""},{"$f":"'Trans - Future Infrastructure'!Q213","v":2016},{"$f":"'Trans - Future Infrastructure'!M213","v":2017},{"$f":"'Trans - Future Infrastructure'!N213","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G213","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C213","v":""},{"$f":"'Trans - Future Infrastructure'!E213","v":""},{"$f":"'Trans - Future Infrastructure'!P213","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R213","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S213","v":290719},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W213","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A206","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B206","v":299},{"$f":"'Trans - Future Infrastructure'!H214","v":648.25768367987303},{"$f":"'Trans - Future Infrastructure'!B214","v":"TR-L-299"},{"$f":"'Trans - Future Infrastructure'!D214","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F214","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L214","v":""},{"$f":"'Trans - Future Infrastructure'!Q214","v":2016},{"$f":"'Trans - Future Infrastructure'!M214","v":2017},{"$f":"'Trans - Future Infrastructure'!N214","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G214","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C214","v":""},{"$f":"'Trans - Future Infrastructure'!E214","v":""},{"$f":"'Trans - Future Infrastructure'!P214","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R214","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S214","v":291825},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W214","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A207","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B207","v":300},{"$f":"'Trans - Future Infrastructure'!H215","v":1053.23520705083},{"$f":"'Trans - Future Infrastructure'!B215","v":"TR-L-300"},{"$f":"'Trans - Future Infrastructure'!D215","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F215","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L215","v":""},{"$f":"'Trans - Future Infrastructure'!Q215","v":2016},{"$f":"'Trans - Future Infrastructure'!M215","v":2017},{"$f":"'Trans - Future Infrastructure'!N215","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G215","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C215","v":""},{"$f":"'Trans - Future Infrastructure'!E215","v":""},{"$f":"'Trans - Future Infrastructure'!P215","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R215","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S215","v":474133},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W215","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A208","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B208","v":301},{"$f":"'Trans - Future Infrastructure'!H216","v":105.097747891616},{"$f":"'Trans - Future Infrastructure'!B216","v":"TR-L-301"},{"$f":"'Trans - Future Infrastructure'!D216","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F216","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L216","v":""},{"$f":"'Trans - Future Infrastructure'!Q216","v":2016},{"$f":"'Trans - Future Infrastructure'!M216","v":2017},{"$f":"'Trans - Future Infrastructure'!N216","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G216","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C216","v":""},{"$f":"'Trans - Future Infrastructure'!E216","v":""},{"$f":"'Trans - Future Infrastructure'!P216","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R216","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S216","v":47312},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W216","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A209","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B209","v":302},{"$f":"'Trans - Future Infrastructure'!H217","v":85.0019631973028},{"$f":"'Trans - Future Infrastructure'!B217","v":"TR-L-302"},{"$f":"'Trans - Future Infrastructure'!D217","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F217","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L217","v":""},{"$f":"'Trans - Future Infrastructure'!Q217","v":2016},{"$f":"'Trans - Future Infrastructure'!M217","v":2017},{"$f":"'Trans - Future Infrastructure'!N217","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G217","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C217","v":""},{"$f":"'Trans - Future Infrastructure'!E217","v":""},{"$f":"'Trans - Future Infrastructure'!P217","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R217","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S217","v":38265},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W217","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A210","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B210","v":303},{"$f":"'Trans - Future Infrastructure'!H218","v":203.87284629387901},{"$f":"'Trans - Future Infrastructure'!B218","v":"TR-L-303"},{"$f":"'Trans - Future Infrastructure'!D218","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F218","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L218","v":""},{"$f":"'Trans - Future Infrastructure'!Q218","v":2016},{"$f":"'Trans - Future Infrastructure'!M218","v":2017},{"$f":"'Trans - Future Infrastructure'!N218","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G218","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C218","v":""},{"$f":"'Trans - Future Infrastructure'!E218","v":""},{"$f":"'Trans - Future Infrastructure'!P218","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R218","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S218","v":91777},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W218","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A211","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B211","v":304},{"$f":"'Trans - Future Infrastructure'!H219","v":148.52923080530499},{"$f":"'Trans - Future Infrastructure'!B219","v":"TR-L-304"},{"$f":"'Trans - Future Infrastructure'!D219","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F219","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L219","v":""},{"$f":"'Trans - Future Infrastructure'!Q219","v":2016},{"$f":"'Trans - Future Infrastructure'!M219","v":2017},{"$f":"'Trans - Future Infrastructure'!N219","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G219","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C219","v":""},{"$f":"'Trans - Future Infrastructure'!E219","v":""},{"$f":"'Trans - Future Infrastructure'!P219","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R219","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S219","v":66863},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W219","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A212","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B212","v":305},{"$f":"'Trans - Future Infrastructure'!H220","v":316.47545683888598},{"$f":"'Trans - Future Infrastructure'!B220","v":"TR-L-305"},{"$f":"'Trans - Future Infrastructure'!D220","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F220","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L220","v":""},{"$f":"'Trans - Future Infrastructure'!Q220","v":2016},{"$f":"'Trans - Future Infrastructure'!M220","v":2017},{"$f":"'Trans - Future Infrastructure'!N220","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G220","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C220","v":""},{"$f":"'Trans - Future Infrastructure'!E220","v":""},{"$f":"'Trans - Future Infrastructure'!P220","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R220","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S220","v":142467},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W220","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A213","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B213","v":306},{"$f":"'Trans - Future Infrastructure'!H221","v":463.71012745531101},{"$f":"'Trans - Future Infrastructure'!B221","v":"TR-L-306"},{"$f":"'Trans - Future Infrastructure'!D221","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F221","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L221","v":""},{"$f":"'Trans - Future Infrastructure'!Q221","v":2016},{"$f":"'Trans - Future Infrastructure'!M221","v":2017},{"$f":"'Trans - Future Infrastructure'!N221","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G221","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C221","v":""},{"$f":"'Trans - Future Infrastructure'!E221","v":""},{"$f":"'Trans - Future Infrastructure'!P221","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R221","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S221","v":208748},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W221","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A214","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B214","v":307},{"$f":"'Trans - Future Infrastructure'!H222","v":264.01330527328003},{"$f":"'Trans - Future Infrastructure'!B222","v":"TR-L-307"},{"$f":"'Trans - Future Infrastructure'!D222","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F222","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L222","v":""},{"$f":"'Trans - Future Infrastructure'!Q222","v":2016},{"$f":"'Trans - Future Infrastructure'!M222","v":2017},{"$f":"'Trans - Future Infrastructure'!N222","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G222","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C222","v":""},{"$f":"'Trans - Future Infrastructure'!E222","v":""},{"$f":"'Trans - Future Infrastructure'!P222","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R222","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S222","v":118850},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W222","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A215","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B215","v":308},{"$f":"'Trans - Future Infrastructure'!H223","v":221.269888808025},{"$f":"'Trans - Future Infrastructure'!B223","v":"TR-L-308"},{"$f":"'Trans - Future Infrastructure'!D223","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F223","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L223","v":""},{"$f":"'Trans - Future Infrastructure'!Q223","v":2016},{"$f":"'Trans - Future Infrastructure'!M223","v":2017},{"$f":"'Trans - Future Infrastructure'!N223","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G223","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C223","v":""},{"$f":"'Trans - Future Infrastructure'!E223","v":""},{"$f":"'Trans - Future Infrastructure'!P223","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R223","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S223","v":99609},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W223","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A216","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B216","v":309},{"$f":"'Trans - Future Infrastructure'!H224","v":204.66417138009899},{"$f":"'Trans - Future Infrastructure'!B224","v":"TR-L-309"},{"$f":"'Trans - Future Infrastructure'!D224","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F224","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L224","v":""},{"$f":"'Trans - Future Infrastructure'!Q224","v":2016},{"$f":"'Trans - Future Infrastructure'!M224","v":2017},{"$f":"'Trans - Future Infrastructure'!N224","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G224","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C224","v":""},{"$f":"'Trans - Future Infrastructure'!E224","v":""},{"$f":"'Trans - Future Infrastructure'!P224","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R224","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S224","v":92133},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W224","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A217","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B217","v":310},{"$f":"'Trans - Future Infrastructure'!H225","v":155.39463303299399},{"$f":"'Trans - Future Infrastructure'!B225","v":"TR-L-310"},{"$f":"'Trans - Future Infrastructure'!D225","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F225","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L225","v":""},{"$f":"'Trans - Future Infrastructure'!Q225","v":2016},{"$f":"'Trans - Future Infrastructure'!M225","v":2017},{"$f":"'Trans - Future Infrastructure'!N225","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G225","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C225","v":""},{"$f":"'Trans - Future Infrastructure'!E225","v":""},{"$f":"'Trans - Future Infrastructure'!P225","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R225","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S225","v":69954},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W225","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A218","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B218","v":311},{"$f":"'Trans - Future Infrastructure'!H226","v":542.50719967471196},{"$f":"'Trans - Future Infrastructure'!B226","v":"TR-L-311"},{"$f":"'Trans - Future Infrastructure'!D226","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F226","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L226","v":""},{"$f":"'Trans - Future Infrastructure'!Q226","v":2016},{"$f":"'Trans - Future Infrastructure'!M226","v":2017},{"$f":"'Trans - Future Infrastructure'!N226","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G226","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C226","v":""},{"$f":"'Trans - Future Infrastructure'!E226","v":""},{"$f":"'Trans - Future Infrastructure'!P226","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R226","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S226","v":244220},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W226","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A219","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B219","v":312},{"$f":"'Trans - Future Infrastructure'!H227","v":158.805210172269},{"$f":"'Trans - Future Infrastructure'!B227","v":"TR-L-312"},{"$f":"'Trans - Future Infrastructure'!D227","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F227","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L227","v":""},{"$f":"'Trans - Future Infrastructure'!Q227","v":2016},{"$f":"'Trans - Future Infrastructure'!M227","v":2017},{"$f":"'Trans - Future Infrastructure'!N227","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G227","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C227","v":""},{"$f":"'Trans - Future Infrastructure'!E227","v":""},{"$f":"'Trans - Future Infrastructure'!P227","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R227","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S227","v":71489},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W227","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A220","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B220","v":313},{"$f":"'Trans - Future Infrastructure'!H228","v":242.91125952349199},{"$f":"'Trans - Future Infrastructure'!B228","v":"TR-L-313"},{"$f":"'Trans - Future Infrastructure'!D228","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F228","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L228","v":""},{"$f":"'Trans - Future Infrastructure'!Q228","v":2016},{"$f":"'Trans - Future Infrastructure'!M228","v":2017},{"$f":"'Trans - Future Infrastructure'!N228","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G228","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C228","v":""},{"$f":"'Trans - Future Infrastructure'!E228","v":""},{"$f":"'Trans - Future Infrastructure'!P228","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R228","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S228","v":109351},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W228","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A221","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B221","v":314},{"$f":"'Trans - Future Infrastructure'!H229","v":353.58693883500899},{"$f":"'Trans - Future Infrastructure'!B229","v":"TR-L-314"},{"$f":"'Trans - Future Infrastructure'!D229","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F229","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L229","v":""},{"$f":"'Trans - Future Infrastructure'!Q229","v":2016},{"$f":"'Trans - Future Infrastructure'!M229","v":2017},{"$f":"'Trans - Future Infrastructure'!N229","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G229","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C229","v":""},{"$f":"'Trans - Future Infrastructure'!E229","v":""},{"$f":"'Trans - Future Infrastructure'!P229","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R229","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S229","v":159174},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W229","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A222","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B222","v":315},{"$f":"'Trans - Future Infrastructure'!H230","v":285.041882973057},{"$f":"'Trans - Future Infrastructure'!B230","v":"TR-L-315"},{"$f":"'Trans - Future Infrastructure'!D230","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F230","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L230","v":""},{"$f":"'Trans - Future Infrastructure'!Q230","v":2016},{"$f":"'Trans - Future Infrastructure'!M230","v":2017},{"$f":"'Trans - Future Infrastructure'!N230","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G230","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C230","v":""},{"$f":"'Trans - Future Infrastructure'!E230","v":""},{"$f":"'Trans - Future Infrastructure'!P230","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R230","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S230","v":128317},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W230","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A223","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B223","v":316},{"$f":"'Trans - Future Infrastructure'!H231","v":254.193228491838},{"$f":"'Trans - Future Infrastructure'!B231","v":"TR-L-316"},{"$f":"'Trans - Future Infrastructure'!D231","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F231","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L231","v":""},{"$f":"'Trans - Future Infrastructure'!Q231","v":2016},{"$f":"'Trans - Future Infrastructure'!M231","v":2017},{"$f":"'Trans - Future Infrastructure'!N231","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G231","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C231","v":""},{"$f":"'Trans - Future Infrastructure'!E231","v":""},{"$f":"'Trans - Future Infrastructure'!P231","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R231","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S231","v":114430},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W231","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A224","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B224","v":317},{"$f":"'Trans - Future Infrastructure'!H232","v":206.10262258061999},{"$f":"'Trans - Future Infrastructure'!B232","v":"TR-L-317"},{"$f":"'Trans - Future Infrastructure'!D232","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F232","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L232","v":""},{"$f":"'Trans - Future Infrastructure'!Q232","v":2016},{"$f":"'Trans - Future Infrastructure'!M232","v":2017},{"$f":"'Trans - Future Infrastructure'!N232","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G232","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C232","v":""},{"$f":"'Trans - Future Infrastructure'!E232","v":""},{"$f":"'Trans - Future Infrastructure'!P232","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R232","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S232","v":92781},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W232","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A225","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B225","v":318},{"$f":"'Trans - Future Infrastructure'!H233","v":100.055056281548},{"$f":"'Trans - Future Infrastructure'!B233","v":"TR-L-318"},{"$f":"'Trans - Future Infrastructure'!D233","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F233","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L233","v":""},{"$f":"'Trans - Future Infrastructure'!Q233","v":2016},{"$f":"'Trans - Future Infrastructure'!M233","v":2017},{"$f":"'Trans - Future Infrastructure'!N233","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G233","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C233","v":""},{"$f":"'Trans - Future Infrastructure'!E233","v":""},{"$f":"'Trans - Future Infrastructure'!P233","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R233","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S233","v":45042},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W233","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A226","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B226","v":320},{"$f":"'Trans - Future Infrastructure'!H234","v":173.750886430604},{"$f":"'Trans - Future Infrastructure'!B234","v":"TR-L-320"},{"$f":"'Trans - Future Infrastructure'!D234","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F234","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L234","v":""},{"$f":"'Trans - Future Infrastructure'!Q234","v":2016},{"$f":"'Trans - Future Infrastructure'!M234","v":2022},{"$f":"'Trans - Future Infrastructure'!N234","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G234","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C234","v":""},{"$f":"'Trans - Future Infrastructure'!E234","v":""},{"$f":"'Trans - Future Infrastructure'!P234","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R234","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S234","v":78217},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W234","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A227","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B227","v":321},{"$f":"'Trans - Future Infrastructure'!H235","v":264.76045700051498},{"$f":"'Trans - Future Infrastructure'!B235","v":"TR-L-321"},{"$f":"'Trans - Future Infrastructure'!D235","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F235","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L235","v":""},{"$f":"'Trans - Future Infrastructure'!Q235","v":2016},{"$f":"'Trans - Future Infrastructure'!M235","v":2022},{"$f":"'Trans - Future Infrastructure'!N235","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G235","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C235","v":""},{"$f":"'Trans - Future Infrastructure'!E235","v":""},{"$f":"'Trans - Future Infrastructure'!P235","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R235","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S235","v":119187},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W235","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A228","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B228","v":323},{"$f":"'Trans - Future Infrastructure'!H236","v":229.771884143129},{"$f":"'Trans - Future Infrastructure'!B236","v":"TR-L-323"},{"$f":"'Trans - Future Infrastructure'!D236","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F236","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L236","v":""},{"$f":"'Trans - Future Infrastructure'!Q236","v":2016},{"$f":"'Trans - Future Infrastructure'!M236","v":2022},{"$f":"'Trans - Future Infrastructure'!N236","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G236","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C236","v":""},{"$f":"'Trans - Future Infrastructure'!E236","v":""},{"$f":"'Trans - Future Infrastructure'!P236","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R236","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S236","v":103436},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W236","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A229","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B229","v":330},{"$f":"'Trans - Future Infrastructure'!H237","v":478.54967987307498},{"$f":"'Trans - Future Infrastructure'!B237","v":"TR-L-330"},{"$f":"'Trans - Future Infrastructure'!D237","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F237","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L237","v":""},{"$f":"'Trans - Future Infrastructure'!Q237","v":2016},{"$f":"'Trans - Future Infrastructure'!M237","v":2022},{"$f":"'Trans - Future Infrastructure'!N237","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G237","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C237","v":""},{"$f":"'Trans - Future Infrastructure'!E237","v":""},{"$f":"'Trans - Future Infrastructure'!P237","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R237","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S237","v":215428},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W237","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A230","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B230","v":332},{"$f":"'Trans - Future Infrastructure'!H238","v":39.681795050634598},{"$f":"'Trans - Future Infrastructure'!B238","v":"TR-L-332"},{"$f":"'Trans - Future Infrastructure'!D238","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F238","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L238","v":""},{"$f":"'Trans - Future Infrastructure'!Q238","v":2016},{"$f":"'Trans - Future Infrastructure'!M238","v":2022},{"$f":"'Trans - Future Infrastructure'!N238","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G238","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C238","v":""},{"$f":"'Trans - Future Infrastructure'!E238","v":""},{"$f":"'Trans - Future Infrastructure'!P238","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R238","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S238","v":17863},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W238","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A231","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B231","v":333},{"$f":"'Trans - Future Infrastructure'!H239","v":339.38456398794},{"$f":"'Trans - Future Infrastructure'!B239","v":"TR-L-333"},{"$f":"'Trans - Future Infrastructure'!D239","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F239","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L239","v":""},{"$f":"'Trans - Future Infrastructure'!Q239","v":2016},{"$f":"'Trans - Future Infrastructure'!M239","v":2022},{"$f":"'Trans - Future Infrastructure'!N239","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G239","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C239","v":""},{"$f":"'Trans - Future Infrastructure'!E239","v":""},{"$f":"'Trans - Future Infrastructure'!P239","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R239","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S239","v":152780},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W239","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A232","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B232","v":334},{"$f":"'Trans - Future Infrastructure'!H240","v":394.836034035534},{"$f":"'Trans - Future Infrastructure'!B240","v":"TR-L-334"},{"$f":"'Trans - Future Infrastructure'!D240","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F240","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L240","v":""},{"$f":"'Trans - Future Infrastructure'!Q240","v":2016},{"$f":"'Trans - Future Infrastructure'!M240","v":2022},{"$f":"'Trans - Future Infrastructure'!N240","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G240","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C240","v":""},{"$f":"'Trans - Future Infrastructure'!E240","v":""},{"$f":"'Trans - Future Infrastructure'!P240","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R240","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S240","v":177743},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W240","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A233","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B233","v":336},{"$f":"'Trans - Future Infrastructure'!H241","v":426.44050130594297},{"$f":"'Trans - Future Infrastructure'!B241","v":"TR-L-336"},{"$f":"'Trans - Future Infrastructure'!D241","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F241","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L241","v":""},{"$f":"'Trans - Future Infrastructure'!Q241","v":2016},{"$f":"'Trans - Future Infrastructure'!M241","v":2022},{"$f":"'Trans - Future Infrastructure'!N241","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G241","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C241","v":""},{"$f":"'Trans - Future Infrastructure'!E241","v":""},{"$f":"'Trans - Future Infrastructure'!P241","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R241","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S241","v":191970},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W241","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A234","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B234","v":337},{"$f":"'Trans - Future Infrastructure'!H242","v":319.98462388340999},{"$f":"'Trans - Future Infrastructure'!B242","v":"TR-L-337"},{"$f":"'Trans - Future Infrastructure'!D242","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F242","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L242","v":""},{"$f":"'Trans - Future Infrastructure'!Q242","v":2016},{"$f":"'Trans - Future Infrastructure'!M242","v":2022},{"$f":"'Trans - Future Infrastructure'!N242","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G242","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C242","v":""},{"$f":"'Trans - Future Infrastructure'!E242","v":""},{"$f":"'Trans - Future Infrastructure'!P242","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R242","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S242","v":144047},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W242","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A235","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B235","v":338},{"$f":"'Trans - Future Infrastructure'!H243","v":178.080731582309},{"$f":"'Trans - Future Infrastructure'!B243","v":"TR-L-338"},{"$f":"'Trans - Future Infrastructure'!D243","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F243","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L243","v":""},{"$f":"'Trans - Future Infrastructure'!Q243","v":2016},{"$f":"'Trans - Future Infrastructure'!M243","v":2022},{"$f":"'Trans - Future Infrastructure'!N243","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G243","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C243","v":""},{"$f":"'Trans - Future Infrastructure'!E243","v":""},{"$f":"'Trans - Future Infrastructure'!P243","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R243","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S243","v":80166},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W243","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A236","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B236","v":339},{"$f":"'Trans - Future Infrastructure'!H244","v":202.94625730800499},{"$f":"'Trans - Future Infrastructure'!B244","v":"TR-L-339"},{"$f":"'Trans - Future Infrastructure'!D244","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F244","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L244","v":""},{"$f":"'Trans - Future Infrastructure'!Q244","v":2016},{"$f":"'Trans - Future Infrastructure'!M244","v":2022},{"$f":"'Trans - Future Infrastructure'!N244","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G244","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C244","v":""},{"$f":"'Trans - Future Infrastructure'!E244","v":""},{"$f":"'Trans - Future Infrastructure'!P244","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R244","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S244","v":91360},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W244","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A237","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B237","v":340},{"$f":"'Trans - Future Infrastructure'!H245","v":180.87372465563999},{"$f":"'Trans - Future Infrastructure'!B245","v":"TR-L-340"},{"$f":"'Trans - Future Infrastructure'!D245","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F245","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L245","v":""},{"$f":"'Trans - Future Infrastructure'!Q245","v":2016},{"$f":"'Trans - Future Infrastructure'!M245","v":2022},{"$f":"'Trans - Future Infrastructure'!N245","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G245","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C245","v":""},{"$f":"'Trans - Future Infrastructure'!E245","v":""},{"$f":"'Trans - Future Infrastructure'!P245","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R245","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S245","v":81424},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W245","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A238","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B238","v":341},{"$f":"'Trans - Future Infrastructure'!H246","v":207.335755859958},{"$f":"'Trans - Future Infrastructure'!B246","v":"TR-L-341"},{"$f":"'Trans - Future Infrastructure'!D246","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F246","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L246","v":""},{"$f":"'Trans - Future Infrastructure'!Q246","v":2016},{"$f":"'Trans - Future Infrastructure'!M246","v":2022},{"$f":"'Trans - Future Infrastructure'!N246","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G246","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C246","v":""},{"$f":"'Trans - Future Infrastructure'!E246","v":""},{"$f":"'Trans - Future Infrastructure'!P246","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R246","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S246","v":93336},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W246","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A239","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B239","v":342},{"$f":"'Trans - Future Infrastructure'!H247","v":168.559283025403},{"$f":"'Trans - Future Infrastructure'!B247","v":"TR-L-342"},{"$f":"'Trans - Future Infrastructure'!D247","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F247","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L247","v":""},{"$f":"'Trans - Future Infrastructure'!Q247","v":2016},{"$f":"'Trans - Future Infrastructure'!M247","v":2022},{"$f":"'Trans - Future Infrastructure'!N247","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G247","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C247","v":""},{"$f":"'Trans - Future Infrastructure'!E247","v":""},{"$f":"'Trans - Future Infrastructure'!P247","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R247","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S247","v":75880},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W247","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A240","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B240","v":345},{"$f":"'Trans - Future Infrastructure'!H248","v":520.43600189647896},{"$f":"'Trans - Future Infrastructure'!B248","v":"TR-L-345"},{"$f":"'Trans - Future Infrastructure'!D248","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F248","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L248","v":""},{"$f":"'Trans - Future Infrastructure'!Q248","v":2016},{"$f":"'Trans - Future Infrastructure'!M248","v":2022},{"$f":"'Trans - Future Infrastructure'!N248","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G248","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C248","v":""},{"$f":"'Trans - Future Infrastructure'!E248","v":""},{"$f":"'Trans - Future Infrastructure'!P248","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R248","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S248","v":117142},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W248","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A241","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B241","v":346},{"$f":"'Trans - Future Infrastructure'!H249","v":63.727212261248397},{"$f":"'Trans - Future Infrastructure'!B249","v":"TR-L-346"},{"$f":"'Trans - Future Infrastructure'!D249","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F249","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L249","v":""},{"$f":"'Trans - Future Infrastructure'!Q249","v":2016},{"$f":"'Trans - Future Infrastructure'!M249","v":2022},{"$f":"'Trans - Future Infrastructure'!N249","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G249","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C249","v":""},{"$f":"'Trans - Future Infrastructure'!E249","v":""},{"$f":"'Trans - Future Infrastructure'!P249","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R249","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S249","v":14344},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W249","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A242","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B242","v":347},{"$f":"'Trans - Future Infrastructure'!H250","v":81.776048929013299},{"$f":"'Trans - Future Infrastructure'!B250","v":"TR-L-347"},{"$f":"'Trans - Future Infrastructure'!D250","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F250","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L250","v":""},{"$f":"'Trans - Future Infrastructure'!Q250","v":2016},{"$f":"'Trans - Future Infrastructure'!M250","v":2017},{"$f":"'Trans - Future Infrastructure'!N250","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G250","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C250","v":""},{"$f":"'Trans - Future Infrastructure'!E250","v":""},{"$f":"'Trans - Future Infrastructure'!P250","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R250","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S250","v":18406},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W250","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A243","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B243","v":348},{"$f":"'Trans - Future Infrastructure'!H251","v":310.75267712399199},{"$f":"'Trans - Future Infrastructure'!B251","v":"TR-L-348"},{"$f":"'Trans - Future Infrastructure'!D251","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F251","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L251","v":""},{"$f":"'Trans - Future Infrastructure'!Q251","v":2016},{"$f":"'Trans - Future Infrastructure'!M251","v":2017},{"$f":"'Trans - Future Infrastructure'!N251","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G251","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C251","v":""},{"$f":"'Trans - Future Infrastructure'!E251","v":""},{"$f":"'Trans - Future Infrastructure'!P251","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R251","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S251","v":69945},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W251","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A244","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B244","v":349},{"$f":"'Trans - Future Infrastructure'!H252","v":71.776002864579297},{"$f":"'Trans - Future Infrastructure'!B252","v":"TR-L-349"},{"$f":"'Trans - Future Infrastructure'!D252","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F252","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L252","v":""},{"$f":"'Trans - Future Infrastructure'!Q252","v":2016},{"$f":"'Trans - Future Infrastructure'!M252","v":2017},{"$f":"'Trans - Future Infrastructure'!N252","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G252","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C252","v":""},{"$f":"'Trans - Future Infrastructure'!E252","v":""},{"$f":"'Trans - Future Infrastructure'!P252","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R252","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S252","v":16156},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W252","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A245","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B245","v":350},{"$f":"'Trans - Future Infrastructure'!H253","v":96.986653525092805},{"$f":"'Trans - Future Infrastructure'!B253","v":"TR-L-350"},{"$f":"'Trans - Future Infrastructure'!D253","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F253","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L253","v":""},{"$f":"'Trans - Future Infrastructure'!Q253","v":2016},{"$f":"'Trans - Future Infrastructure'!M253","v":2017},{"$f":"'Trans - Future Infrastructure'!N253","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G253","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C253","v":""},{"$f":"'Trans - Future Infrastructure'!E253","v":""},{"$f":"'Trans - Future Infrastructure'!P253","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R253","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S253","v":21830},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W253","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A246","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B246","v":352},{"$f":"'Trans - Future Infrastructure'!H254","v":184.07973495059699},{"$f":"'Trans - Future Infrastructure'!B254","v":"TR-L-352"},{"$f":"'Trans - Future Infrastructure'!D254","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F254","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L254","v":""},{"$f":"'Trans - Future Infrastructure'!Q254","v":2016},{"$f":"'Trans - Future Infrastructure'!M254","v":2017},{"$f":"'Trans - Future Infrastructure'!N254","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G254","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C254","v":""},{"$f":"'Trans - Future Infrastructure'!E254","v":""},{"$f":"'Trans - Future Infrastructure'!P254","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R254","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S254","v":41433},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W254","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A247","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B247","v":353},{"$f":"'Trans - Future Infrastructure'!H255","v":247.17290590176299},{"$f":"'Trans - Future Infrastructure'!B255","v":"TR-L-353"},{"$f":"'Trans - Future Infrastructure'!D255","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F255","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L255","v":""},{"$f":"'Trans - Future Infrastructure'!Q255","v":2016},{"$f":"'Trans - Future Infrastructure'!M255","v":2017},{"$f":"'Trans - Future Infrastructure'!N255","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G255","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C255","v":""},{"$f":"'Trans - Future Infrastructure'!E255","v":""},{"$f":"'Trans - Future Infrastructure'!P255","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R255","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S255","v":55635},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W255","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A248","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B248","v":354},{"$f":"'Trans - Future Infrastructure'!H256","v":69.011685444532702},{"$f":"'Trans - Future Infrastructure'!B256","v":"TR-L-354"},{"$f":"'Trans - Future Infrastructure'!D256","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F256","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L256","v":""},{"$f":"'Trans - Future Infrastructure'!Q256","v":2016},{"$f":"'Trans - Future Infrastructure'!M256","v":2017},{"$f":"'Trans - Future Infrastructure'!N256","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G256","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C256","v":""},{"$f":"'Trans - Future Infrastructure'!E256","v":""},{"$f":"'Trans - Future Infrastructure'!P256","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R256","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S256","v":15533},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W256","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A249","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B249","v":356},{"$f":"'Trans - Future Infrastructure'!H257","v":260.90011590850003},{"$f":"'Trans - Future Infrastructure'!B257","v":"TR-L-356"},{"$f":"'Trans - Future Infrastructure'!D257","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F257","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L257","v":""},{"$f":"'Trans - Future Infrastructure'!Q257","v":2016},{"$f":"'Trans - Future Infrastructure'!M257","v":2017},{"$f":"'Trans - Future Infrastructure'!N257","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G257","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C257","v":""},{"$f":"'Trans - Future Infrastructure'!E257","v":""},{"$f":"'Trans - Future Infrastructure'!P257","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R257","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S257","v":58724},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W257","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A250","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B250","v":357},{"$f":"'Trans - Future Infrastructure'!H258","v":141.07215674540899},{"$f":"'Trans - Future Infrastructure'!B258","v":"TR-L-357"},{"$f":"'Trans - Future Infrastructure'!D258","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F258","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L258","v":""},{"$f":"'Trans - Future Infrastructure'!Q258","v":2016},{"$f":"'Trans - Future Infrastructure'!M258","v":2017},{"$f":"'Trans - Future Infrastructure'!N258","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G258","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C258","v":""},{"$f":"'Trans - Future Infrastructure'!E258","v":""},{"$f":"'Trans - Future Infrastructure'!P258","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R258","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S258","v":31753},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W258","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A251","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B251","v":358},{"$f":"'Trans - Future Infrastructure'!H259","v":96.920011021510604},{"$f":"'Trans - Future Infrastructure'!B259","v":"TR-L-358"},{"$f":"'Trans - Future Infrastructure'!D259","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F259","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L259","v":""},{"$f":"'Trans - Future Infrastructure'!Q259","v":2016},{"$f":"'Trans - Future Infrastructure'!M259","v":2022},{"$f":"'Trans - Future Infrastructure'!N259","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G259","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C259","v":""},{"$f":"'Trans - Future Infrastructure'!E259","v":""},{"$f":"'Trans - Future Infrastructure'!P259","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R259","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S259","v":21815},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W259","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A252","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B252","v":359},{"$f":"'Trans - Future Infrastructure'!H260","v":199.87833558507899},{"$f":"'Trans - Future Infrastructure'!B260","v":"TR-L-359"},{"$f":"'Trans - Future Infrastructure'!D260","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F260","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L260","v":""},{"$f":"'Trans - Future Infrastructure'!Q260","v":2016},{"$f":"'Trans - Future Infrastructure'!M260","v":2022},{"$f":"'Trans - Future Infrastructure'!N260","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G260","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C260","v":""},{"$f":"'Trans - Future Infrastructure'!E260","v":""},{"$f":"'Trans - Future Infrastructure'!P260","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R260","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S260","v":44989},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W260","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A253","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B253","v":361},{"$f":"'Trans - Future Infrastructure'!H261","v":52.971747150772003},{"$f":"'Trans - Future Infrastructure'!B261","v":"TR-L-361"},{"$f":"'Trans - Future Infrastructure'!D261","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F261","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L261","v":""},{"$f":"'Trans - Future Infrastructure'!Q261","v":2016},{"$f":"'Trans - Future Infrastructure'!M261","v":2022},{"$f":"'Trans - Future Infrastructure'!N261","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G261","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C261","v":""},{"$f":"'Trans - Future Infrastructure'!E261","v":""},{"$f":"'Trans - Future Infrastructure'!P261","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R261","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S261","v":23846},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W261","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A254","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B254","v":362},{"$f":"'Trans - Future Infrastructure'!H262","v":164.19121280603099},{"$f":"'Trans - Future Infrastructure'!B262","v":"TR-L-362"},{"$f":"'Trans - Future Infrastructure'!D262","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F262","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L262","v":""},{"$f":"'Trans - Future Infrastructure'!Q262","v":2016},{"$f":"'Trans - Future Infrastructure'!M262","v":2022},{"$f":"'Trans - Future Infrastructure'!N262","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G262","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C262","v":""},{"$f":"'Trans - Future Infrastructure'!E262","v":""},{"$f":"'Trans - Future Infrastructure'!P262","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R262","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S262","v":73914},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W262","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A255","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B255","v":363},{"$f":"'Trans - Future Infrastructure'!H263","v":38.8582979196403},{"$f":"'Trans - Future Infrastructure'!B263","v":"TR-L-363"},{"$f":"'Trans - Future Infrastructure'!D263","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F263","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L263","v":""},{"$f":"'Trans - Future Infrastructure'!Q263","v":2016},{"$f":"'Trans - Future Infrastructure'!M263","v":2022},{"$f":"'Trans - Future Infrastructure'!N263","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G263","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C263","v":""},{"$f":"'Trans - Future Infrastructure'!E263","v":""},{"$f":"'Trans - Future Infrastructure'!P263","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R263","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S263","v":17493},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W263","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A256","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B256","v":365},{"$f":"'Trans - Future Infrastructure'!H264","v":477.15329511691999},{"$f":"'Trans - Future Infrastructure'!B264","v":"TR-L-365"},{"$f":"'Trans - Future Infrastructure'!D264","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F264","v":"Upgrade 3m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L264","v":""},{"$f":"'Trans - Future Infrastructure'!Q264","v":2016},{"$f":"'Trans - Future Infrastructure'!M264","v":2022},{"$f":"'Trans - Future Infrastructure'!N264","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G264","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C264","v":""},{"$f":"'Trans - Future Infrastructure'!E264","v":""},{"$f":"'Trans - Future Infrastructure'!P264","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R264","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S264","v":257759},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W264","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A257","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B257","v":366},{"$f":"'Trans - Future Infrastructure'!H265","v":133.67601059177801},{"$f":"'Trans - Future Infrastructure'!B265","v":"TR-L-366"},{"$f":"'Trans - Future Infrastructure'!D265","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F265","v":"New 3m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L265","v":""},{"$f":"'Trans - Future Infrastructure'!Q265","v":2016},{"$f":"'Trans - Future Infrastructure'!M265","v":2022},{"$f":"'Trans - Future Infrastructure'!N265","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G265","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C265","v":""},{"$f":"'Trans - Future Infrastructure'!E265","v":""},{"$f":"'Trans - Future Infrastructure'!P265","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R265","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S265","v":72212},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W265","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A258","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B258","v":367},{"$f":"'Trans - Future Infrastructure'!H266","v":486.21221284357699},{"$f":"'Trans - Future Infrastructure'!B266","v":"TR-L-367"},{"$f":"'Trans - Future Infrastructure'!D266","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F266","v":"Upgrade 3m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L266","v":""},{"$f":"'Trans - Future Infrastructure'!Q266","v":2016},{"$f":"'Trans - Future Infrastructure'!M266","v":2022},{"$f":"'Trans - Future Infrastructure'!N266","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G266","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C266","v":""},{"$f":"'Trans - Future Infrastructure'!E266","v":""},{"$f":"'Trans - Future Infrastructure'!P266","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R266","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S266","v":262653},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W266","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A259","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B259","v":368},{"$f":"'Trans - Future Infrastructure'!H267","v":724.43355376730995},{"$f":"'Trans - Future Infrastructure'!B267","v":"TR-L-368"},{"$f":"'Trans - Future Infrastructure'!D267","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F267","v":"New 3m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L267","v":""},{"$f":"'Trans - Future Infrastructure'!Q267","v":2016},{"$f":"'Trans - Future Infrastructure'!M267","v":2022},{"$f":"'Trans - Future Infrastructure'!N267","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G267","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C267","v":""},{"$f":"'Trans - Future Infrastructure'!E267","v":""},{"$f":"'Trans - Future Infrastructure'!P267","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R267","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S267","v":391340},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W267","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A260","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B260","v":369},{"$f":"'Trans - Future Infrastructure'!H268","v":568.42314234227103},{"$f":"'Trans - Future Infrastructure'!B268","v":"TR-L-369"},{"$f":"'Trans - Future Infrastructure'!D268","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F268","v":"New 3m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L268","v":""},{"$f":"'Trans - Future Infrastructure'!Q268","v":2016},{"$f":"'Trans - Future Infrastructure'!M268","v":2022},{"$f":"'Trans - Future Infrastructure'!N268","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G268","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C268","v":""},{"$f":"'Trans - Future Infrastructure'!E268","v":""},{"$f":"'Trans - Future Infrastructure'!P268","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R268","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S268","v":307063},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W268","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A261","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B261","v":370},{"$f":"'Trans - Future Infrastructure'!H269","v":408.60762702344903},{"$f":"'Trans - Future Infrastructure'!B269","v":"TR-L-370"},{"$f":"'Trans - Future Infrastructure'!D269","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F269","v":"Upgrade 3m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L269","v":""},{"$f":"'Trans - Future Infrastructure'!Q269","v":2016},{"$f":"'Trans - Future Infrastructure'!M269","v":2017},{"$f":"'Trans - Future Infrastructure'!N269","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G269","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C269","v":""},{"$f":"'Trans - Future Infrastructure'!E269","v":""},{"$f":"'Trans - Future Infrastructure'!P269","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R269","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S269","v":220730},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W269","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A262","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B262","v":371},{"$f":"'Trans - Future Infrastructure'!H270","v":146.94267054135699},{"$f":"'Trans - Future Infrastructure'!B270","v":"TR-L-371"},{"$f":"'Trans - Future Infrastructure'!D270","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F270","v":"Upgrade 3m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L270","v":""},{"$f":"'Trans - Future Infrastructure'!Q270","v":2016},{"$f":"'Trans - Future Infrastructure'!M270","v":2017},{"$f":"'Trans - Future Infrastructure'!N270","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G270","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C270","v":""},{"$f":"'Trans - Future Infrastructure'!E270","v":""},{"$f":"'Trans - Future Infrastructure'!P270","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R270","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S270","v":79379},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W270","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A263","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B263","v":372},{"$f":"'Trans - Future Infrastructure'!H271","v":656.47296930928997},{"$f":"'Trans - Future Infrastructure'!B271","v":"TR-L-372"},{"$f":"'Trans - Future Infrastructure'!D271","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F271","v":"New 3m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L271","v":""},{"$f":"'Trans - Future Infrastructure'!Q271","v":2016},{"$f":"'Trans - Future Infrastructure'!M271","v":2017},{"$f":"'Trans - Future Infrastructure'!N271","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G271","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C271","v":""},{"$f":"'Trans - Future Infrastructure'!E271","v":""},{"$f":"'Trans - Future Infrastructure'!P271","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R271","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S271","v":354628},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W271","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A264","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B264","v":373},{"$f":"'Trans - Future Infrastructure'!H272","v":255.37147841277601},{"$f":"'Trans - Future Infrastructure'!B272","v":"TR-L-373"},{"$f":"'Trans - Future Infrastructure'!D272","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F272","v":"New 3m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L272","v":""},{"$f":"'Trans - Future Infrastructure'!Q272","v":2016},{"$f":"'Trans - Future Infrastructure'!M272","v":2022},{"$f":"'Trans - Future Infrastructure'!N272","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G272","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C272","v":""},{"$f":"'Trans - Future Infrastructure'!E272","v":""},{"$f":"'Trans - Future Infrastructure'!P272","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R272","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S272","v":137951},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W272","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A265","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B265","v":374},{"$f":"'Trans - Future Infrastructure'!H273","v":308.71463340221402},{"$f":"'Trans - Future Infrastructure'!B273","v":"TR-L-374"},{"$f":"'Trans - Future Infrastructure'!D273","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F273","v":"Upgrade 3m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L273","v":""},{"$f":"'Trans - Future Infrastructure'!Q273","v":2016},{"$f":"'Trans - Future Infrastructure'!M273","v":2022},{"$f":"'Trans - Future Infrastructure'!N273","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G273","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C273","v":""},{"$f":"'Trans - Future Infrastructure'!E273","v":""},{"$f":"'Trans - Future Infrastructure'!P273","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R273","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S273","v":166768},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W273","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A266","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B266","v":375},{"$f":"'Trans - Future Infrastructure'!H274","v":270.78828116003501},{"$f":"'Trans - Future Infrastructure'!B274","v":"TR-L-375"},{"$f":"'Trans - Future Infrastructure'!D274","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F274","v":"New 3m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L274","v":""},{"$f":"'Trans - Future Infrastructure'!Q274","v":2016},{"$f":"'Trans - Future Infrastructure'!M274","v":2022},{"$f":"'Trans - Future Infrastructure'!N274","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G274","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C274","v":""},{"$f":"'Trans - Future Infrastructure'!E274","v":""},{"$f":"'Trans - Future Infrastructure'!P274","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R274","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S274","v":146279},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W274","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A267","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B267","v":376},{"$f":"'Trans - Future Infrastructure'!H275","v":1196.95795085502},{"$f":"'Trans - Future Infrastructure'!B275","v":"TR-L-376"},{"$f":"'Trans - Future Infrastructure'!D275","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F275","v":"Upgrade 3m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L275","v":""},{"$f":"'Trans - Future Infrastructure'!Q275","v":2016},{"$f":"'Trans - Future Infrastructure'!M275","v":2022},{"$f":"'Trans - Future Infrastructure'!N275","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G275","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C275","v":""},{"$f":"'Trans - Future Infrastructure'!E275","v":""},{"$f":"'Trans - Future Infrastructure'!P275","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R275","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S275","v":646598},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W275","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A268","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B268","v":377},{"$f":"'Trans - Future Infrastructure'!H276","v":487.403365443224},{"$f":"'Trans - Future Infrastructure'!B276","v":"TR-L-377"},{"$f":"'Trans - Future Infrastructure'!D276","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F276","v":"New 3m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L276","v":""},{"$f":"'Trans - Future Infrastructure'!Q276","v":2016},{"$f":"'Trans - Future Infrastructure'!M276","v":2022},{"$f":"'Trans - Future Infrastructure'!N276","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G276","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C276","v":""},{"$f":"'Trans - Future Infrastructure'!E276","v":""},{"$f":"'Trans - Future Infrastructure'!P276","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R276","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S276","v":263296},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W276","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A269","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B269","v":379},{"$f":"'Trans - Future Infrastructure'!H277","v":239.33357205408899},{"$f":"'Trans - Future Infrastructure'!B277","v":"TR-L-379"},{"$f":"'Trans - Future Infrastructure'!D277","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F277","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L277","v":""},{"$f":"'Trans - Future Infrastructure'!Q277","v":2016},{"$f":"'Trans - Future Infrastructure'!M277","v":2022},{"$f":"'Trans - Future Infrastructure'!N277","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G277","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C277","v":""},{"$f":"'Trans - Future Infrastructure'!E277","v":""},{"$f":"'Trans - Future Infrastructure'!P277","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R277","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S277","v":107740},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W277","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A270","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B270","v":382},{"$f":"'Trans - Future Infrastructure'!H278","v":585.84579689770896},{"$f":"'Trans - Future Infrastructure'!B278","v":"TR-L-382"},{"$f":"'Trans - Future Infrastructure'!D278","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F278","v":"New 3m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L278","v":""},{"$f":"'Trans - Future Infrastructure'!Q278","v":2016},{"$f":"'Trans - Future Infrastructure'!M278","v":2022},{"$f":"'Trans - Future Infrastructure'!N278","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G278","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C278","v":""},{"$f":"'Trans - Future Infrastructure'!E278","v":""},{"$f":"'Trans - Future Infrastructure'!P278","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R278","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S278","v":316475},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W278","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A271","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B271","v":383},{"$f":"'Trans - Future Infrastructure'!H279","v":357.00701825006797},{"$f":"'Trans - Future Infrastructure'!B279","v":"TR-L-383"},{"$f":"'Trans - Future Infrastructure'!D279","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F279","v":"New 3m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L279","v":""},{"$f":"'Trans - Future Infrastructure'!Q279","v":2016},{"$f":"'Trans - Future Infrastructure'!M279","v":2022},{"$f":"'Trans - Future Infrastructure'!N279","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G279","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C279","v":""},{"$f":"'Trans - Future Infrastructure'!E279","v":""},{"$f":"'Trans - Future Infrastructure'!P279","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R279","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S279","v":192856},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W279","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A272","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B272","v":384},{"$f":"'Trans - Future Infrastructure'!H280","v":377.75573495142299},{"$f":"'Trans - Future Infrastructure'!B280","v":"TR-L-384"},{"$f":"'Trans - Future Infrastructure'!D280","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F280","v":"Upgrade 3m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L280","v":""},{"$f":"'Trans - Future Infrastructure'!Q280","v":2016},{"$f":"'Trans - Future Infrastructure'!M280","v":2022},{"$f":"'Trans - Future Infrastructure'!N280","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G280","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C280","v":""},{"$f":"'Trans - Future Infrastructure'!E280","v":""},{"$f":"'Trans - Future Infrastructure'!P280","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R280","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S280","v":204065},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W280","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A273","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B273","v":385},{"$f":"'Trans - Future Infrastructure'!H281","v":122.489299308235},{"$f":"'Trans - Future Infrastructure'!B281","v":"TR-L-385"},{"$f":"'Trans - Future Infrastructure'!D281","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F281","v":"Upgrade 3m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L281","v":""},{"$f":"'Trans - Future Infrastructure'!Q281","v":2016},{"$f":"'Trans - Future Infrastructure'!M281","v":2022},{"$f":"'Trans - Future Infrastructure'!N281","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G281","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C281","v":""},{"$f":"'Trans - Future Infrastructure'!E281","v":""},{"$f":"'Trans - Future Infrastructure'!P281","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R281","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S281","v":66169},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W281","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A274","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B274","v":386},{"$f":"'Trans - Future Infrastructure'!H282","v":131.622169258643},{"$f":"'Trans - Future Infrastructure'!B282","v":"TR-L-386"},{"$f":"'Trans - Future Infrastructure'!D282","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F282","v":"Upgrade 3m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L282","v":""},{"$f":"'Trans - Future Infrastructure'!Q282","v":2016},{"$f":"'Trans - Future Infrastructure'!M282","v":2022},{"$f":"'Trans - Future Infrastructure'!N282","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G282","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C282","v":""},{"$f":"'Trans - Future Infrastructure'!E282","v":""},{"$f":"'Trans - Future Infrastructure'!P282","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R282","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S282","v":71103},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W282","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A275","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B275","v":387},{"$f":"'Trans - Future Infrastructure'!H283","v":369.22890436977599},{"$f":"'Trans - Future Infrastructure'!B283","v":"TR-L-387"},{"$f":"'Trans - Future Infrastructure'!D283","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F283","v":"New 3m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L283","v":""},{"$f":"'Trans - Future Infrastructure'!Q283","v":2016},{"$f":"'Trans - Future Infrastructure'!M283","v":2017},{"$f":"'Trans - Future Infrastructure'!N283","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G283","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C283","v":""},{"$f":"'Trans - Future Infrastructure'!E283","v":""},{"$f":"'Trans - Future Infrastructure'!P283","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R283","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S283","v":199459},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W283","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A276","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B276","v":388},{"$f":"'Trans - Future Infrastructure'!H284","v":650.95999223887895},{"$f":"'Trans - Future Infrastructure'!B284","v":"TR-L-388"},{"$f":"'Trans - Future Infrastructure'!D284","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F284","v":"New 3m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L284","v":""},{"$f":"'Trans - Future Infrastructure'!Q284","v":2016},{"$f":"'Trans - Future Infrastructure'!M284","v":2017},{"$f":"'Trans - Future Infrastructure'!N284","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G284","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C284","v":""},{"$f":"'Trans - Future Infrastructure'!E284","v":""},{"$f":"'Trans - Future Infrastructure'!P284","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R284","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S284","v":351650},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W284","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A277","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B277","v":389},{"$f":"'Trans - Future Infrastructure'!H285","v":311.73350908008598},{"$f":"'Trans - Future Infrastructure'!B285","v":"TR-L-389"},{"$f":"'Trans - Future Infrastructure'!D285","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F285","v":"New 3m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L285","v":""},{"$f":"'Trans - Future Infrastructure'!Q285","v":2016},{"$f":"'Trans - Future Infrastructure'!M285","v":2017},{"$f":"'Trans - Future Infrastructure'!N285","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G285","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C285","v":""},{"$f":"'Trans - Future Infrastructure'!E285","v":""},{"$f":"'Trans - Future Infrastructure'!P285","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R285","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S285","v":168399},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W285","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A278","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B278","v":390},{"$f":"'Trans - Future Infrastructure'!H286","v":74.257124739859506},{"$f":"'Trans - Future Infrastructure'!B286","v":"TR-L-390"},{"$f":"'Trans - Future Infrastructure'!D286","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F286","v":"Upgrade 3m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L286","v":""},{"$f":"'Trans - Future Infrastructure'!Q286","v":2016},{"$f":"'Trans - Future Infrastructure'!M286","v":2017},{"$f":"'Trans - Future Infrastructure'!N286","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G286","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C286","v":""},{"$f":"'Trans - Future Infrastructure'!E286","v":""},{"$f":"'Trans - Future Infrastructure'!P286","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R286","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S286","v":40114},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W286","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A279","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B279","v":391},{"$f":"'Trans - Future Infrastructure'!H287","v":543.07448381310201},{"$f":"'Trans - Future Infrastructure'!B287","v":"TR-L-391"},{"$f":"'Trans - Future Infrastructure'!D287","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F287","v":"New 3m Cycle Boardwalk"},{"$f":"'Trans - Future Infrastructure'!L287","v":""},{"$f":"'Trans - Future Infrastructure'!Q287","v":2016},{"$f":"'Trans - Future Infrastructure'!M287","v":2022},{"$f":"'Trans - Future Infrastructure'!N287","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G287","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C287","v":""},{"$f":"'Trans - Future Infrastructure'!E287","v":""},{"$f":"'Trans - Future Infrastructure'!P287","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R287","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S287","v":293369},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W287","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A280","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B280","v":392},{"$f":"'Trans - Future Infrastructure'!H288","v":499.98960456160398},{"$f":"'Trans - Future Infrastructure'!B288","v":"TR-L-392"},{"$f":"'Trans - Future Infrastructure'!D288","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F288","v":"New 3m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L288","v":""},{"$f":"'Trans - Future Infrastructure'!Q288","v":2016},{"$f":"'Trans - Future Infrastructure'!M288","v":2017},{"$f":"'Trans - Future Infrastructure'!N288","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G288","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C288","v":""},{"$f":"'Trans - Future Infrastructure'!E288","v":""},{"$f":"'Trans - Future Infrastructure'!P288","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R288","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S288","v":270096},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W288","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A281","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B281","v":393},{"$f":"'Trans - Future Infrastructure'!H289","v":334.88551479001399},{"$f":"'Trans - Future Infrastructure'!B289","v":"TR-L-393"},{"$f":"'Trans - Future Infrastructure'!D289","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F289","v":"Upgrade 3m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L289","v":""},{"$f":"'Trans - Future Infrastructure'!Q289","v":2016},{"$f":"'Trans - Future Infrastructure'!M289","v":2017},{"$f":"'Trans - Future Infrastructure'!N289","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G289","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C289","v":""},{"$f":"'Trans - Future Infrastructure'!E289","v":""},{"$f":"'Trans - Future Infrastructure'!P289","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R289","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S289","v":180906},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W289","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A282","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B282","v":394},{"$f":"'Trans - Future Infrastructure'!H290","v":468.54678423227398},{"$f":"'Trans - Future Infrastructure'!B290","v":"TR-L-394"},{"$f":"'Trans - Future Infrastructure'!D290","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F290","v":"New 3m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L290","v":""},{"$f":"'Trans - Future Infrastructure'!Q290","v":2016},{"$f":"'Trans - Future Infrastructure'!M290","v":2017},{"$f":"'Trans - Future Infrastructure'!N290","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G290","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C290","v":""},{"$f":"'Trans - Future Infrastructure'!E290","v":""},{"$f":"'Trans - Future Infrastructure'!P290","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R290","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S290","v":253110},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W290","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A283","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B283","v":395},{"$f":"'Trans - Future Infrastructure'!H291","v":603.064208809658},{"$f":"'Trans - Future Infrastructure'!B291","v":"TR-L-395"},{"$f":"'Trans - Future Infrastructure'!D291","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F291","v":"New 3m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L291","v":""},{"$f":"'Trans - Future Infrastructure'!Q291","v":2016},{"$f":"'Trans - Future Infrastructure'!M291","v":2022},{"$f":"'Trans - Future Infrastructure'!N291","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G291","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C291","v":""},{"$f":"'Trans - Future Infrastructure'!E291","v":""},{"$f":"'Trans - Future Infrastructure'!P291","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R291","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S291","v":325776},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W291","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A284","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B284","v":396},{"$f":"'Trans - Future Infrastructure'!H292","v":551.73499916841399},{"$f":"'Trans - Future Infrastructure'!B292","v":"TR-L-396"},{"$f":"'Trans - Future Infrastructure'!D292","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F292","v":"New 3m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L292","v":""},{"$f":"'Trans - Future Infrastructure'!Q292","v":2016},{"$f":"'Trans - Future Infrastructure'!M292","v":2022},{"$f":"'Trans - Future Infrastructure'!N292","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G292","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C292","v":""},{"$f":"'Trans - Future Infrastructure'!E292","v":""},{"$f":"'Trans - Future Infrastructure'!P292","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R292","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S292","v":298047},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W292","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A285","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B285","v":397},{"$f":"'Trans - Future Infrastructure'!H293","v":491.09839511424002},{"$f":"'Trans - Future Infrastructure'!B293","v":"TR-L-397"},{"$f":"'Trans - Future Infrastructure'!D293","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F293","v":"Upgrade 1.5m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L293","v":""},{"$f":"'Trans - Future Infrastructure'!Q293","v":2016},{"$f":"'Trans - Future Infrastructure'!M293","v":2022},{"$f":"'Trans - Future Infrastructure'!N293","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G293","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C293","v":""},{"$f":"'Trans - Future Infrastructure'!E293","v":""},{"$f":"'Trans - Future Infrastructure'!P293","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R293","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S293","v":2855},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W293","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A286","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B286","v":398},{"$f":"'Trans - Future Infrastructure'!H294","v":4823.7977175444103},{"$f":"'Trans - Future Infrastructure'!B294","v":"TR-L-398"},{"$f":"'Trans - Future Infrastructure'!D294","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F294","v":"Upgrade 1.5m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L294","v":""},{"$f":"'Trans - Future Infrastructure'!Q294","v":2016},{"$f":"'Trans - Future Infrastructure'!M294","v":2022},{"$f":"'Trans - Future Infrastructure'!N294","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G294","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C294","v":""},{"$f":"'Trans - Future Infrastructure'!E294","v":""},{"$f":"'Trans - Future Infrastructure'!P294","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R294","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S294","v":28042},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W294","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A287","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B287","v":399},{"$f":"'Trans - Future Infrastructure'!H295","v":1305.4854589832501},{"$f":"'Trans - Future Infrastructure'!B295","v":"TR-L-399"},{"$f":"'Trans - Future Infrastructure'!D295","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F295","v":"Upgrade 1.5m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L295","v":""},{"$f":"'Trans - Future Infrastructure'!Q295","v":2016},{"$f":"'Trans - Future Infrastructure'!M295","v":2022},{"$f":"'Trans - Future Infrastructure'!N295","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G295","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C295","v":""},{"$f":"'Trans - Future Infrastructure'!E295","v":""},{"$f":"'Trans - Future Infrastructure'!P295","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R295","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S295","v":7589},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W295","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A288","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B288","v":400},{"$f":"'Trans - Future Infrastructure'!H296","v":2948.98582089922},{"$f":"'Trans - Future Infrastructure'!B296","v":"TR-L-400"},{"$f":"'Trans - Future Infrastructure'!D296","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F296","v":"Upgrade 1.5m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L296","v":""},{"$f":"'Trans - Future Infrastructure'!Q296","v":2016},{"$f":"'Trans - Future Infrastructure'!M296","v":2017},{"$f":"'Trans - Future Infrastructure'!N296","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G296","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C296","v":""},{"$f":"'Trans - Future Infrastructure'!E296","v":""},{"$f":"'Trans - Future Infrastructure'!P296","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R296","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S296","v":17143},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W296","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A289","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B289","v":401},{"$f":"'Trans - Future Infrastructure'!H297","v":1785.84824070796},{"$f":"'Trans - Future Infrastructure'!B297","v":"TR-L-401"},{"$f":"'Trans - Future Infrastructure'!D297","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F297","v":"Upgrade 1.5m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L297","v":""},{"$f":"'Trans - Future Infrastructure'!Q297","v":2016},{"$f":"'Trans - Future Infrastructure'!M297","v":2017},{"$f":"'Trans - Future Infrastructure'!N297","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G297","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C297","v":""},{"$f":"'Trans - Future Infrastructure'!E297","v":""},{"$f":"'Trans - Future Infrastructure'!P297","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R297","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S297","v":10381},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W297","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A290","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B290","v":402},{"$f":"'Trans - Future Infrastructure'!H298","v":1712.2627609569599},{"$f":"'Trans - Future Infrastructure'!B298","v":"TR-L-402"},{"$f":"'Trans - Future Infrastructure'!D298","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F298","v":"Upgrade 1.5m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L298","v":""},{"$f":"'Trans - Future Infrastructure'!Q298","v":2016},{"$f":"'Trans - Future Infrastructure'!M298","v":2017},{"$f":"'Trans - Future Infrastructure'!N298","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G298","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C298","v":""},{"$f":"'Trans - Future Infrastructure'!E298","v":""},{"$f":"'Trans - Future Infrastructure'!P298","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R298","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S298","v":9954},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W298","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A291","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B291","v":403},{"$f":"'Trans - Future Infrastructure'!H299","v":3081.0915764558899},{"$f":"'Trans - Future Infrastructure'!B299","v":"TR-L-403"},{"$f":"'Trans - Future Infrastructure'!D299","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F299","v":"Upgrade 1.5m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L299","v":""},{"$f":"'Trans - Future Infrastructure'!Q299","v":2016},{"$f":"'Trans - Future Infrastructure'!M299","v":2017},{"$f":"'Trans - Future Infrastructure'!N299","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G299","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C299","v":""},{"$f":"'Trans - Future Infrastructure'!E299","v":""},{"$f":"'Trans - Future Infrastructure'!P299","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R299","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S299","v":17911},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W299","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A292","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B292","v":404},{"$f":"'Trans - Future Infrastructure'!H300","v":396.69172512860598},{"$f":"'Trans - Future Infrastructure'!B300","v":"TR-L-404"},{"$f":"'Trans - Future Infrastructure'!D300","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F300","v":"Upgrade 1.5m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L300","v":""},{"$f":"'Trans - Future Infrastructure'!Q300","v":2016},{"$f":"'Trans - Future Infrastructure'!M300","v":2022},{"$f":"'Trans - Future Infrastructure'!N300","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G300","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C300","v":""},{"$f":"'Trans - Future Infrastructure'!E300","v":""},{"$f":"'Trans - Future Infrastructure'!P300","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R300","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S300","v":2306},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W300","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A293","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B293","v":405},{"$f":"'Trans - Future Infrastructure'!H301","v":332.90545030961698},{"$f":"'Trans - Future Infrastructure'!B301","v":"TR-L-405"},{"$f":"'Trans - Future Infrastructure'!D301","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F301","v":"Upgrade 1.5m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L301","v":""},{"$f":"'Trans - Future Infrastructure'!Q301","v":2016},{"$f":"'Trans - Future Infrastructure'!M301","v":2022},{"$f":"'Trans - Future Infrastructure'!N301","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G301","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C301","v":""},{"$f":"'Trans - Future Infrastructure'!E301","v":""},{"$f":"'Trans - Future Infrastructure'!P301","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R301","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S301","v":1935},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W301","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A294","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B294","v":407},{"$f":"'Trans - Future Infrastructure'!H302","v":511.47820817748698},{"$f":"'Trans - Future Infrastructure'!B302","v":"TR-L-407"},{"$f":"'Trans - Future Infrastructure'!D302","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F302","v":"Upgrade 1.5m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L302","v":""},{"$f":"'Trans - Future Infrastructure'!Q302","v":2016},{"$f":"'Trans - Future Infrastructure'!M302","v":2022},{"$f":"'Trans - Future Infrastructure'!N302","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G302","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C302","v":""},{"$f":"'Trans - Future Infrastructure'!E302","v":""},{"$f":"'Trans - Future Infrastructure'!P302","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R302","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S302","v":2973},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W302","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A295","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B295","v":408},{"$f":"'Trans - Future Infrastructure'!H303","v":1100.08870944308},{"$f":"'Trans - Future Infrastructure'!B303","v":"TR-L-408"},{"$f":"'Trans - Future Infrastructure'!D303","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F303","v":"Upgrade 1.5m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L303","v":""},{"$f":"'Trans - Future Infrastructure'!Q303","v":2016},{"$f":"'Trans - Future Infrastructure'!M303","v":2022},{"$f":"'Trans - Future Infrastructure'!N303","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G303","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C303","v":""},{"$f":"'Trans - Future Infrastructure'!E303","v":""},{"$f":"'Trans - Future Infrastructure'!P303","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R303","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S303","v":6395},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W303","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A296","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B296","v":409},{"$f":"'Trans - Future Infrastructure'!H304","v":749.39102575137997},{"$f":"'Trans - Future Infrastructure'!B304","v":"TR-L-409"},{"$f":"'Trans - Future Infrastructure'!D304","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F304","v":"Upgrade 1.5m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L304","v":""},{"$f":"'Trans - Future Infrastructure'!Q304","v":2016},{"$f":"'Trans - Future Infrastructure'!M304","v":2022},{"$f":"'Trans - Future Infrastructure'!N304","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G304","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C304","v":""},{"$f":"'Trans - Future Infrastructure'!E304","v":""},{"$f":"'Trans - Future Infrastructure'!P304","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R304","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S304","v":4356},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W304","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A297","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B297","v":410},{"$f":"'Trans - Future Infrastructure'!H305","v":241.57312308273501},{"$f":"'Trans - Future Infrastructure'!B305","v":"TR-L-410"},{"$f":"'Trans - Future Infrastructure'!D305","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F305","v":"Upgrade 1.5m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L305","v":""},{"$f":"'Trans - Future Infrastructure'!Q305","v":2016},{"$f":"'Trans - Future Infrastructure'!M305","v":2022},{"$f":"'Trans - Future Infrastructure'!N305","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G305","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C305","v":""},{"$f":"'Trans - Future Infrastructure'!E305","v":""},{"$f":"'Trans - Future Infrastructure'!P305","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R305","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S305","v":1404},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W305","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A298","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B298","v":411},{"$f":"'Trans - Future Infrastructure'!H306","v":257.417634440303},{"$f":"'Trans - Future Infrastructure'!B306","v":"TR-L-411"},{"$f":"'Trans - Future Infrastructure'!D306","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F306","v":"Upgrade 1.5m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L306","v":""},{"$f":"'Trans - Future Infrastructure'!Q306","v":2016},{"$f":"'Trans - Future Infrastructure'!M306","v":2022},{"$f":"'Trans - Future Infrastructure'!N306","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G306","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C306","v":""},{"$f":"'Trans - Future Infrastructure'!E306","v":""},{"$f":"'Trans - Future Infrastructure'!P306","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R306","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S306","v":1496},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W306","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A299","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B299","v":412},{"$f":"'Trans - Future Infrastructure'!H307","v":1540.60571421693},{"$f":"'Trans - Future Infrastructure'!B307","v":"TR-L-412"},{"$f":"'Trans - Future Infrastructure'!D307","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F307","v":"Upgrade 1.5m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L307","v":""},{"$f":"'Trans - Future Infrastructure'!Q307","v":2016},{"$f":"'Trans - Future Infrastructure'!M307","v":2022},{"$f":"'Trans - Future Infrastructure'!N307","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G307","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C307","v":""},{"$f":"'Trans - Future Infrastructure'!E307","v":""},{"$f":"'Trans - Future Infrastructure'!P307","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R307","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S307","v":8956},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W307","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A300","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B300","v":413},{"$f":"'Trans - Future Infrastructure'!H308","v":660.27491780047899},{"$f":"'Trans - Future Infrastructure'!B308","v":"TR-L-413"},{"$f":"'Trans - Future Infrastructure'!D308","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F308","v":"Upgrade 1.5m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L308","v":""},{"$f":"'Trans - Future Infrastructure'!Q308","v":2016},{"$f":"'Trans - Future Infrastructure'!M308","v":2022},{"$f":"'Trans - Future Infrastructure'!N308","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G308","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C308","v":""},{"$f":"'Trans - Future Infrastructure'!E308","v":""},{"$f":"'Trans - Future Infrastructure'!P308","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R308","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S308","v":3838},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W308","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A301","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B301","v":414},{"$f":"'Trans - Future Infrastructure'!H309","v":2677.7128732915899},{"$f":"'Trans - Future Infrastructure'!B309","v":"TR-L-414"},{"$f":"'Trans - Future Infrastructure'!D309","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F309","v":"Upgrade 1.5m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L309","v":""},{"$f":"'Trans - Future Infrastructure'!Q309","v":2016},{"$f":"'Trans - Future Infrastructure'!M309","v":2022},{"$f":"'Trans - Future Infrastructure'!N309","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G309","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C309","v":""},{"$f":"'Trans - Future Infrastructure'!E309","v":""},{"$f":"'Trans - Future Infrastructure'!P309","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R309","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S309","v":15566},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W309","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A302","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B302","v":415},{"$f":"'Trans - Future Infrastructure'!H310","v":23.515336906181201},{"$f":"'Trans - Future Infrastructure'!B310","v":"TR-L-415"},{"$f":"'Trans - Future Infrastructure'!D310","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F310","v":"Upgrade 0m Cycle Bridge"},{"$f":"'Trans - Future Infrastructure'!L310","v":""},{"$f":"'Trans - Future Infrastructure'!Q310","v":2016},{"$f":"'Trans - Future Infrastructure'!M310","v":2022},{"$f":"'Trans - Future Infrastructure'!N310","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G310","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C310","v":""},{"$f":"'Trans - Future Infrastructure'!E310","v":""},{"$f":"'Trans - Future Infrastructure'!P310","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R310","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S310","v":180067},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W310","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A303","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B303","v":416},{"$f":"'Trans - Future Infrastructure'!H311","v":1624.9300836623199},{"$f":"'Trans - Future Infrastructure'!B311","v":"TR-L-416"},{"$f":"'Trans - Future Infrastructure'!D311","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F311","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L311","v":""},{"$f":"'Trans - Future Infrastructure'!Q311","v":2016},{"$f":"'Trans - Future Infrastructure'!M311","v":2017},{"$f":"'Trans - Future Infrastructure'!N311","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G311","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C311","v":""},{"$f":"'Trans - Future Infrastructure'!E311","v":""},{"$f":"'Trans - Future Infrastructure'!P311","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R311","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S311","v":9446},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W311","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A304","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B304","v":417},{"$f":"'Trans - Future Infrastructure'!H312","v":1408.2453761893501},{"$f":"'Trans - Future Infrastructure'!B312","v":"TR-L-417"},{"$f":"'Trans - Future Infrastructure'!D312","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F312","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L312","v":""},{"$f":"'Trans - Future Infrastructure'!Q312","v":2016},{"$f":"'Trans - Future Infrastructure'!M312","v":2017},{"$f":"'Trans - Future Infrastructure'!N312","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G312","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C312","v":""},{"$f":"'Trans - Future Infrastructure'!E312","v":""},{"$f":"'Trans - Future Infrastructure'!P312","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R312","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S312","v":8186},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W312","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A305","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B305","v":418},{"$f":"'Trans - Future Infrastructure'!H313","v":1157.6882072803},{"$f":"'Trans - Future Infrastructure'!B313","v":"TR-L-418"},{"$f":"'Trans - Future Infrastructure'!D313","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F313","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L313","v":""},{"$f":"'Trans - Future Infrastructure'!Q313","v":2016},{"$f":"'Trans - Future Infrastructure'!M313","v":2017},{"$f":"'Trans - Future Infrastructure'!N313","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G313","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C313","v":""},{"$f":"'Trans - Future Infrastructure'!E313","v":""},{"$f":"'Trans - Future Infrastructure'!P313","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R313","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S313","v":6730},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W313","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A306","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B306","v":419},{"$f":"'Trans - Future Infrastructure'!H314","v":268.31747290145302},{"$f":"'Trans - Future Infrastructure'!B314","v":"TR-L-419"},{"$f":"'Trans - Future Infrastructure'!D314","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F314","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L314","v":""},{"$f":"'Trans - Future Infrastructure'!Q314","v":2016},{"$f":"'Trans - Future Infrastructure'!M314","v":2017},{"$f":"'Trans - Future Infrastructure'!N314","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G314","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C314","v":""},{"$f":"'Trans - Future Infrastructure'!E314","v":""},{"$f":"'Trans - Future Infrastructure'!P314","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R314","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S314","v":1560},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W314","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A307","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B307","v":420},{"$f":"'Trans - Future Infrastructure'!H315","v":464.49310701269599},{"$f":"'Trans - Future Infrastructure'!B315","v":"TR-L-420"},{"$f":"'Trans - Future Infrastructure'!D315","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F315","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L315","v":""},{"$f":"'Trans - Future Infrastructure'!Q315","v":2016},{"$f":"'Trans - Future Infrastructure'!M315","v":2017},{"$f":"'Trans - Future Infrastructure'!N315","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G315","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C315","v":""},{"$f":"'Trans - Future Infrastructure'!E315","v":""},{"$f":"'Trans - Future Infrastructure'!P315","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R315","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S315","v":2700},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W315","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A308","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B308","v":421},{"$f":"'Trans - Future Infrastructure'!H316","v":231.77344932304501},{"$f":"'Trans - Future Infrastructure'!B316","v":"TR-L-421"},{"$f":"'Trans - Future Infrastructure'!D316","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F316","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L316","v":""},{"$f":"'Trans - Future Infrastructure'!Q316","v":2016},{"$f":"'Trans - Future Infrastructure'!M316","v":2017},{"$f":"'Trans - Future Infrastructure'!N316","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G316","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C316","v":""},{"$f":"'Trans - Future Infrastructure'!E316","v":""},{"$f":"'Trans - Future Infrastructure'!P316","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R316","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S316","v":1347},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W316","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A309","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B309","v":422},{"$f":"'Trans - Future Infrastructure'!H317","v":2910.58094368511},{"$f":"'Trans - Future Infrastructure'!B317","v":"TR-L-422"},{"$f":"'Trans - Future Infrastructure'!D317","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F317","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L317","v":""},{"$f":"'Trans - Future Infrastructure'!Q317","v":2016},{"$f":"'Trans - Future Infrastructure'!M317","v":2017},{"$f":"'Trans - Future Infrastructure'!N317","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G317","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C317","v":""},{"$f":"'Trans - Future Infrastructure'!E317","v":""},{"$f":"'Trans - Future Infrastructure'!P317","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R317","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S317","v":16920},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W317","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A310","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B310","v":423},{"$f":"'Trans - Future Infrastructure'!H318","v":1598.7526305853401},{"$f":"'Trans - Future Infrastructure'!B318","v":"TR-L-423"},{"$f":"'Trans - Future Infrastructure'!D318","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F318","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L318","v":""},{"$f":"'Trans - Future Infrastructure'!Q318","v":2016},{"$f":"'Trans - Future Infrastructure'!M318","v":2017},{"$f":"'Trans - Future Infrastructure'!N318","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G318","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C318","v":""},{"$f":"'Trans - Future Infrastructure'!E318","v":""},{"$f":"'Trans - Future Infrastructure'!P318","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R318","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S318","v":1440538},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W318","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A311","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B311","v":425},{"$f":"'Trans - Future Infrastructure'!H319","v":1836.72152107191},{"$f":"'Trans - Future Infrastructure'!B319","v":"TR-L-425"},{"$f":"'Trans - Future Infrastructure'!D319","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F319","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L319","v":""},{"$f":"'Trans - Future Infrastructure'!Q319","v":2016},{"$f":"'Trans - Future Infrastructure'!M319","v":2017},{"$f":"'Trans - Future Infrastructure'!N319","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G319","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C319","v":""},{"$f":"'Trans - Future Infrastructure'!E319","v":""},{"$f":"'Trans - Future Infrastructure'!P319","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R319","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S319","v":10677},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W319","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A312","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B312","v":426},{"$f":"'Trans - Future Infrastructure'!H320","v":1758.8468719295699},{"$f":"'Trans - Future Infrastructure'!B320","v":"TR-L-426"},{"$f":"'Trans - Future Infrastructure'!D320","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F320","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L320","v":""},{"$f":"'Trans - Future Infrastructure'!Q320","v":2016},{"$f":"'Trans - Future Infrastructure'!M320","v":2017},{"$f":"'Trans - Future Infrastructure'!N320","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G320","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C320","v":""},{"$f":"'Trans - Future Infrastructure'!E320","v":""},{"$f":"'Trans - Future Infrastructure'!P320","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R320","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S320","v":10224},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W320","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A313","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B313","v":427},{"$f":"'Trans - Future Infrastructure'!H321","v":1089.02658262054},{"$f":"'Trans - Future Infrastructure'!B321","v":"TR-L-427"},{"$f":"'Trans - Future Infrastructure'!D321","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F321","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L321","v":""},{"$f":"'Trans - Future Infrastructure'!Q321","v":2016},{"$f":"'Trans - Future Infrastructure'!M321","v":2017},{"$f":"'Trans - Future Infrastructure'!N321","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G321","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C321","v":""},{"$f":"'Trans - Future Infrastructure'!E321","v":""},{"$f":"'Trans - Future Infrastructure'!P321","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R321","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S321","v":6331},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W321","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A314","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B314","v":428},{"$f":"'Trans - Future Infrastructure'!H322","v":414.46827348835097},{"$f":"'Trans - Future Infrastructure'!B322","v":"TR-L-428"},{"$f":"'Trans - Future Infrastructure'!D322","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F322","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L322","v":""},{"$f":"'Trans - Future Infrastructure'!Q322","v":2016},{"$f":"'Trans - Future Infrastructure'!M322","v":2017},{"$f":"'Trans - Future Infrastructure'!N322","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G322","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C322","v":""},{"$f":"'Trans - Future Infrastructure'!E322","v":""},{"$f":"'Trans - Future Infrastructure'!P322","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R322","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S322","v":2409},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W322","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A315","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B315","v":429},{"$f":"'Trans - Future Infrastructure'!H323","v":611.73865120556798},{"$f":"'Trans - Future Infrastructure'!B323","v":"TR-L-429"},{"$f":"'Trans - Future Infrastructure'!D323","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F323","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L323","v":""},{"$f":"'Trans - Future Infrastructure'!Q323","v":2016},{"$f":"'Trans - Future Infrastructure'!M323","v":2017},{"$f":"'Trans - Future Infrastructure'!N323","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G323","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C323","v":""},{"$f":"'Trans - Future Infrastructure'!E323","v":""},{"$f":"'Trans - Future Infrastructure'!P323","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R323","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S323","v":3556},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W323","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A316","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B316","v":430},{"$f":"'Trans - Future Infrastructure'!H324","v":358.96537376391501},{"$f":"'Trans - Future Infrastructure'!B324","v":"TR-L-430"},{"$f":"'Trans - Future Infrastructure'!D324","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F324","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L324","v":""},{"$f":"'Trans - Future Infrastructure'!Q324","v":2016},{"$f":"'Trans - Future Infrastructure'!M324","v":2017},{"$f":"'Trans - Future Infrastructure'!N324","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G324","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C324","v":""},{"$f":"'Trans - Future Infrastructure'!E324","v":""},{"$f":"'Trans - Future Infrastructure'!P324","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R324","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S324","v":2087},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W324","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A317","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B317","v":431},{"$f":"'Trans - Future Infrastructure'!H325","v":398.22295631364801},{"$f":"'Trans - Future Infrastructure'!B325","v":"TR-L-431"},{"$f":"'Trans - Future Infrastructure'!D325","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F325","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L325","v":""},{"$f":"'Trans - Future Infrastructure'!Q325","v":2016},{"$f":"'Trans - Future Infrastructure'!M325","v":2017},{"$f":"'Trans - Future Infrastructure'!N325","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G325","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C325","v":""},{"$f":"'Trans - Future Infrastructure'!E325","v":""},{"$f":"'Trans - Future Infrastructure'!P325","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R325","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S325","v":2315},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W325","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A318","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B318","v":432},{"$f":"'Trans - Future Infrastructure'!H326","v":435.64456535691602},{"$f":"'Trans - Future Infrastructure'!B326","v":"TR-L-432"},{"$f":"'Trans - Future Infrastructure'!D326","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F326","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L326","v":""},{"$f":"'Trans - Future Infrastructure'!Q326","v":2016},{"$f":"'Trans - Future Infrastructure'!M326","v":2017},{"$f":"'Trans - Future Infrastructure'!N326","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G326","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C326","v":""},{"$f":"'Trans - Future Infrastructure'!E326","v":""},{"$f":"'Trans - Future Infrastructure'!P326","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R326","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S326","v":2532},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W326","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A319","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B319","v":433},{"$f":"'Trans - Future Infrastructure'!H327","v":364.66239227528399},{"$f":"'Trans - Future Infrastructure'!B327","v":"TR-L-433"},{"$f":"'Trans - Future Infrastructure'!D327","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F327","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L327","v":""},{"$f":"'Trans - Future Infrastructure'!Q327","v":2016},{"$f":"'Trans - Future Infrastructure'!M327","v":2017},{"$f":"'Trans - Future Infrastructure'!N327","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G327","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C327","v":""},{"$f":"'Trans - Future Infrastructure'!E327","v":""},{"$f":"'Trans - Future Infrastructure'!P327","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R327","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S327","v":2120},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W327","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A320","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B320","v":434},{"$f":"'Trans - Future Infrastructure'!H328","v":631.68789500140304},{"$f":"'Trans - Future Infrastructure'!B328","v":"TR-L-434"},{"$f":"'Trans - Future Infrastructure'!D328","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F328","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L328","v":""},{"$f":"'Trans - Future Infrastructure'!Q328","v":2016},{"$f":"'Trans - Future Infrastructure'!M328","v":2017},{"$f":"'Trans - Future Infrastructure'!N328","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G328","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C328","v":""},{"$f":"'Trans - Future Infrastructure'!E328","v":""},{"$f":"'Trans - Future Infrastructure'!P328","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R328","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S328","v":3672},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W328","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A321","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B321","v":435},{"$f":"'Trans - Future Infrastructure'!H329","v":1123.8639529326199},{"$f":"'Trans - Future Infrastructure'!B329","v":"TR-L-435"},{"$f":"'Trans - Future Infrastructure'!D329","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F329","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L329","v":""},{"$f":"'Trans - Future Infrastructure'!Q329","v":2016},{"$f":"'Trans - Future Infrastructure'!M329","v":2017},{"$f":"'Trans - Future Infrastructure'!N329","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G329","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C329","v":""},{"$f":"'Trans - Future Infrastructure'!E329","v":""},{"$f":"'Trans - Future Infrastructure'!P329","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R329","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S329","v":6533},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W329","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A322","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B322","v":436},{"$f":"'Trans - Future Infrastructure'!H330","v":624.075647590259},{"$f":"'Trans - Future Infrastructure'!B330","v":"TR-L-436"},{"$f":"'Trans - Future Infrastructure'!D330","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F330","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L330","v":""},{"$f":"'Trans - Future Infrastructure'!Q330","v":2016},{"$f":"'Trans - Future Infrastructure'!M330","v":2017},{"$f":"'Trans - Future Infrastructure'!N330","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G330","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C330","v":""},{"$f":"'Trans - Future Infrastructure'!E330","v":""},{"$f":"'Trans - Future Infrastructure'!P330","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R330","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S330","v":3628},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W330","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A323","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B323","v":437},{"$f":"'Trans - Future Infrastructure'!H331","v":1103.5025819186201},{"$f":"'Trans - Future Infrastructure'!B331","v":"TR-L-437"},{"$f":"'Trans - Future Infrastructure'!D331","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F331","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L331","v":""},{"$f":"'Trans - Future Infrastructure'!Q331","v":2016},{"$f":"'Trans - Future Infrastructure'!M331","v":2017},{"$f":"'Trans - Future Infrastructure'!N331","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G331","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C331","v":""},{"$f":"'Trans - Future Infrastructure'!E331","v":""},{"$f":"'Trans - Future Infrastructure'!P331","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R331","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S331","v":6415},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W331","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A324","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B324","v":438},{"$f":"'Trans - Future Infrastructure'!H332","v":1343.4764293297601},{"$f":"'Trans - Future Infrastructure'!B332","v":"TR-L-438"},{"$f":"'Trans - Future Infrastructure'!D332","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F332","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L332","v":""},{"$f":"'Trans - Future Infrastructure'!Q332","v":2016},{"$f":"'Trans - Future Infrastructure'!M332","v":2017},{"$f":"'Trans - Future Infrastructure'!N332","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G332","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C332","v":""},{"$f":"'Trans - Future Infrastructure'!E332","v":""},{"$f":"'Trans - Future Infrastructure'!P332","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R332","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S332","v":7810},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W332","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A325","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B325","v":439},{"$f":"'Trans - Future Infrastructure'!H333","v":634.97908764892998},{"$f":"'Trans - Future Infrastructure'!B333","v":"TR-L-439"},{"$f":"'Trans - Future Infrastructure'!D333","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F333","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L333","v":""},{"$f":"'Trans - Future Infrastructure'!Q333","v":2016},{"$f":"'Trans - Future Infrastructure'!M333","v":2017},{"$f":"'Trans - Future Infrastructure'!N333","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G333","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C333","v":""},{"$f":"'Trans - Future Infrastructure'!E333","v":""},{"$f":"'Trans - Future Infrastructure'!P333","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R333","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S333","v":3691},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W333","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A326","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B326","v":441},{"$f":"'Trans - Future Infrastructure'!H334","v":201.31758474937399},{"$f":"'Trans - Future Infrastructure'!B334","v":"TR-L-441"},{"$f":"'Trans - Future Infrastructure'!D334","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F334","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L334","v":""},{"$f":"'Trans - Future Infrastructure'!Q334","v":2016},{"$f":"'Trans - Future Infrastructure'!M334","v":2022},{"$f":"'Trans - Future Infrastructure'!N334","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G334","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C334","v":""},{"$f":"'Trans - Future Infrastructure'!E334","v":""},{"$f":"'Trans - Future Infrastructure'!P334","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R334","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S334","v":90627},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W334","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A327","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B327","v":442},{"$f":"'Trans - Future Infrastructure'!H335","v":489.17620753914503},{"$f":"'Trans - Future Infrastructure'!B335","v":"TR-L-442"},{"$f":"'Trans - Future Infrastructure'!D335","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F335","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L335","v":""},{"$f":"'Trans - Future Infrastructure'!Q335","v":2016},{"$f":"'Trans - Future Infrastructure'!M335","v":2017},{"$f":"'Trans - Future Infrastructure'!N335","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G335","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C335","v":""},{"$f":"'Trans - Future Infrastructure'!E335","v":""},{"$f":"'Trans - Future Infrastructure'!P335","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R335","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S335","v":220212},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W335","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A328","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B328","v":443},{"$f":"'Trans - Future Infrastructure'!H336","v":883.70013595800003},{"$f":"'Trans - Future Infrastructure'!B336","v":"TR-L-443"},{"$f":"'Trans - Future Infrastructure'!D336","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F336","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L336","v":""},{"$f":"'Trans - Future Infrastructure'!Q336","v":2016},{"$f":"'Trans - Future Infrastructure'!M336","v":2022},{"$f":"'Trans - Future Infrastructure'!N336","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G336","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C336","v":""},{"$f":"'Trans - Future Infrastructure'!E336","v":""},{"$f":"'Trans - Future Infrastructure'!P336","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R336","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S336","v":198907},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W336","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A329","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B329","v":444},{"$f":"'Trans - Future Infrastructure'!H337","v":272.49875313148902},{"$f":"'Trans - Future Infrastructure'!B337","v":"TR-L-444"},{"$f":"'Trans - Future Infrastructure'!D337","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F337","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L337","v":""},{"$f":"'Trans - Future Infrastructure'!Q337","v":2016},{"$f":"'Trans - Future Infrastructure'!M337","v":2022},{"$f":"'Trans - Future Infrastructure'!N337","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G337","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C337","v":""},{"$f":"'Trans - Future Infrastructure'!E337","v":""},{"$f":"'Trans - Future Infrastructure'!P337","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R337","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S337","v":61335},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W337","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A330","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B330","v":445},{"$f":"'Trans - Future Infrastructure'!H338","v":1921.1254127519301},{"$f":"'Trans - Future Infrastructure'!B338","v":"TR-L-445"},{"$f":"'Trans - Future Infrastructure'!D338","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F338","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L338","v":""},{"$f":"'Trans - Future Infrastructure'!Q338","v":2016},{"$f":"'Trans - Future Infrastructure'!M338","v":2017},{"$f":"'Trans - Future Infrastructure'!N338","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G338","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C338","v":""},{"$f":"'Trans - Future Infrastructure'!E338","v":""},{"$f":"'Trans - Future Infrastructure'!P338","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R338","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S338","v":11168},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W338","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A331","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B331","v":446},{"$f":"'Trans - Future Infrastructure'!H339","v":2325.5375863731401},{"$f":"'Trans - Future Infrastructure'!B339","v":"TR-L-446"},{"$f":"'Trans - Future Infrastructure'!D339","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F339","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L339","v":""},{"$f":"'Trans - Future Infrastructure'!Q339","v":2016},{"$f":"'Trans - Future Infrastructure'!M339","v":2017},{"$f":"'Trans - Future Infrastructure'!N339","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G339","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C339","v":""},{"$f":"'Trans - Future Infrastructure'!E339","v":""},{"$f":"'Trans - Future Infrastructure'!P339","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R339","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S339","v":13519},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W339","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A332","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B332","v":448},{"$f":"'Trans - Future Infrastructure'!H340","v":473.299771774828},{"$f":"'Trans - Future Infrastructure'!B340","v":"TR-L-448"},{"$f":"'Trans - Future Infrastructure'!D340","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F340","v":"New 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L340","v":""},{"$f":"'Trans - Future Infrastructure'!Q340","v":2016},{"$f":"'Trans - Future Infrastructure'!M340","v":2022},{"$f":"'Trans - Future Infrastructure'!N340","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G340","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C340","v":""},{"$f":"'Trans - Future Infrastructure'!E340","v":""},{"$f":"'Trans - Future Infrastructure'!P340","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R340","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S340","v":213065},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W340","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A333","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B333","v":449},{"$f":"'Trans - Future Infrastructure'!H341","v":221.73798002307899},{"$f":"'Trans - Future Infrastructure'!B341","v":"TR-L-449"},{"$f":"'Trans - Future Infrastructure'!D341","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F341","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L341","v":""},{"$f":"'Trans - Future Infrastructure'!Q341","v":2016},{"$f":"'Trans - Future Infrastructure'!M341","v":2022},{"$f":"'Trans - Future Infrastructure'!N341","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G341","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C341","v":""},{"$f":"'Trans - Future Infrastructure'!E341","v":""},{"$f":"'Trans - Future Infrastructure'!P341","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R341","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S341","v":1289},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W341","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A334","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B334","v":450},{"$f":"'Trans - Future Infrastructure'!H342","v":300.99880482508303},{"$f":"'Trans - Future Infrastructure'!B342","v":"TR-L-450"},{"$f":"'Trans - Future Infrastructure'!D342","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F342","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L342","v":""},{"$f":"'Trans - Future Infrastructure'!Q342","v":2016},{"$f":"'Trans - Future Infrastructure'!M342","v":2022},{"$f":"'Trans - Future Infrastructure'!N342","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G342","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C342","v":""},{"$f":"'Trans - Future Infrastructure'!E342","v":""},{"$f":"'Trans - Future Infrastructure'!P342","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R342","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S342","v":1750},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W342","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A335","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B335","v":451},{"$f":"'Trans - Future Infrastructure'!H343","v":1351.1387713772399},{"$f":"'Trans - Future Infrastructure'!B343","v":"TR-L-451"},{"$f":"'Trans - Future Infrastructure'!D343","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F343","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L343","v":""},{"$f":"'Trans - Future Infrastructure'!Q343","v":2016},{"$f":"'Trans - Future Infrastructure'!M343","v":2022},{"$f":"'Trans - Future Infrastructure'!N343","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G343","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C343","v":""},{"$f":"'Trans - Future Infrastructure'!E343","v":""},{"$f":"'Trans - Future Infrastructure'!P343","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R343","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S343","v":7854},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W343","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A336","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B336","v":452},{"$f":"'Trans - Future Infrastructure'!H344","v":297.500058478889},{"$f":"'Trans - Future Infrastructure'!B344","v":"TR-L-452"},{"$f":"'Trans - Future Infrastructure'!D344","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F344","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L344","v":""},{"$f":"'Trans - Future Infrastructure'!Q344","v":2016},{"$f":"'Trans - Future Infrastructure'!M344","v":2022},{"$f":"'Trans - Future Infrastructure'!N344","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G344","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C344","v":""},{"$f":"'Trans - Future Infrastructure'!E344","v":""},{"$f":"'Trans - Future Infrastructure'!P344","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R344","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S344","v":1729},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W344","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A337","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B337","v":453},{"$f":"'Trans - Future Infrastructure'!H345","v":490.54405020810498},{"$f":"'Trans - Future Infrastructure'!B345","v":"TR-L-453"},{"$f":"'Trans - Future Infrastructure'!D345","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F345","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L345","v":""},{"$f":"'Trans - Future Infrastructure'!Q345","v":2016},{"$f":"'Trans - Future Infrastructure'!M345","v":2022},{"$f":"'Trans - Future Infrastructure'!N345","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G345","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C345","v":""},{"$f":"'Trans - Future Infrastructure'!E345","v":""},{"$f":"'Trans - Future Infrastructure'!P345","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R345","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S345","v":2852},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W345","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A338","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B338","v":454},{"$f":"'Trans - Future Infrastructure'!H346","v":23.303514630851499},{"$f":"'Trans - Future Infrastructure'!B346","v":"TR-L-454"},{"$f":"'Trans - Future Infrastructure'!D346","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F346","v":"New 2.5m Cycle Boardwalk"},{"$f":"'Trans - Future Infrastructure'!L346","v":""},{"$f":"'Trans - Future Infrastructure'!Q346","v":2016},{"$f":"'Trans - Future Infrastructure'!M346","v":2022},{"$f":"'Trans - Future Infrastructure'!N346","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G346","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C346","v":""},{"$f":"'Trans - Future Infrastructure'!E346","v":""},{"$f":"'Trans - Future Infrastructure'!P346","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R346","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S346","v":104905},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W346","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A339","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B339","v":457},{"$f":"'Trans - Future Infrastructure'!H347","v":2168.8190858269199},{"$f":"'Trans - Future Infrastructure'!B347","v":"TR-L-457"},{"$f":"'Trans - Future Infrastructure'!D347","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F347","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L347","v":""},{"$f":"'Trans - Future Infrastructure'!Q347","v":2016},{"$f":"'Trans - Future Infrastructure'!M347","v":2017},{"$f":"'Trans - Future Infrastructure'!N347","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G347","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C347","v":""},{"$f":"'Trans - Future Infrastructure'!E347","v":""},{"$f":"'Trans - Future Infrastructure'!P347","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R347","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S347","v":1953730},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W347","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A340","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B340","v":458},{"$f":"'Trans - Future Infrastructure'!H348","v":647.88488634473197},{"$f":"'Trans - Future Infrastructure'!B348","v":"TR-L-458"},{"$f":"'Trans - Future Infrastructure'!D348","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F348","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L348","v":""},{"$f":"'Trans - Future Infrastructure'!Q348","v":2016},{"$f":"'Trans - Future Infrastructure'!M348","v":2017},{"$f":"'Trans - Future Infrastructure'!N348","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G348","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C348","v":""},{"$f":"'Trans - Future Infrastructure'!E348","v":""},{"$f":"'Trans - Future Infrastructure'!P348","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R348","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S348","v":585219},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W348","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A341","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B341","v":459},{"$f":"'Trans - Future Infrastructure'!H349","v":908.53873358067005},{"$f":"'Trans - Future Infrastructure'!B349","v":"TR-L-459"},{"$f":"'Trans - Future Infrastructure'!D349","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F349","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L349","v":""},{"$f":"'Trans - Future Infrastructure'!Q349","v":2016},{"$f":"'Trans - Future Infrastructure'!M349","v":2017},{"$f":"'Trans - Future Infrastructure'!N349","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G349","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C349","v":""},{"$f":"'Trans - Future Infrastructure'!E349","v":""},{"$f":"'Trans - Future Infrastructure'!P349","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R349","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S349","v":810303},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W349","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A342","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B342","v":460},{"$f":"'Trans - Future Infrastructure'!H350","v":819.00354133954295},{"$f":"'Trans - Future Infrastructure'!B350","v":"TR-L-460"},{"$f":"'Trans - Future Infrastructure'!D350","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F350","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L350","v":""},{"$f":"'Trans - Future Infrastructure'!Q350","v":2016},{"$f":"'Trans - Future Infrastructure'!M350","v":2022},{"$f":"'Trans - Future Infrastructure'!N350","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G350","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C350","v":""},{"$f":"'Trans - Future Infrastructure'!E350","v":""},{"$f":"'Trans - Future Infrastructure'!P350","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R350","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S350","v":738276},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W350","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A343","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B343","v":461},{"$f":"'Trans - Future Infrastructure'!H351","v":1449.3982379495401},{"$f":"'Trans - Future Infrastructure'!B351","v":"TR-L-461"},{"$f":"'Trans - Future Infrastructure'!D351","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F351","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L351","v":""},{"$f":"'Trans - Future Infrastructure'!Q351","v":2016},{"$f":"'Trans - Future Infrastructure'!M351","v":2022},{"$f":"'Trans - Future Infrastructure'!N351","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G351","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C351","v":""},{"$f":"'Trans - Future Infrastructure'!E351","v":""},{"$f":"'Trans - Future Infrastructure'!P351","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R351","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S351","v":1305488},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W351","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A344","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B344","v":462},{"$f":"'Trans - Future Infrastructure'!H352","v":314.30047975579203},{"$f":"'Trans - Future Infrastructure'!B352","v":"TR-L-462"},{"$f":"'Trans - Future Infrastructure'!D352","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F352","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L352","v":""},{"$f":"'Trans - Future Infrastructure'!Q352","v":2016},{"$f":"'Trans - Future Infrastructure'!M352","v":2017},{"$f":"'Trans - Future Infrastructure'!N352","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G352","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C352","v":""},{"$f":"'Trans - Future Infrastructure'!E352","v":""},{"$f":"'Trans - Future Infrastructure'!P352","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R352","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S352","v":270101},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W352","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A345","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B345","v":463},{"$f":"'Trans - Future Infrastructure'!H353","v":1596.35128106197},{"$f":"'Trans - Future Infrastructure'!B353","v":"TR-L-463"},{"$f":"'Trans - Future Infrastructure'!D353","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F353","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L353","v":""},{"$f":"'Trans - Future Infrastructure'!Q353","v":2016},{"$f":"'Trans - Future Infrastructure'!M353","v":2017},{"$f":"'Trans - Future Infrastructure'!N353","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G353","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C353","v":""},{"$f":"'Trans - Future Infrastructure'!E353","v":""},{"$f":"'Trans - Future Infrastructure'!P353","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R353","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S353","v":1440538},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W353","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A346","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B346","v":464},{"$f":"'Trans - Future Infrastructure'!H354","v":815.79194592017996},{"$f":"'Trans - Future Infrastructure'!B354","v":"TR-L-464"},{"$f":"'Trans - Future Infrastructure'!D354","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F354","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L354","v":""},{"$f":"'Trans - Future Infrastructure'!Q354","v":2016},{"$f":"'Trans - Future Infrastructure'!M354","v":2017},{"$f":"'Trans - Future Infrastructure'!N354","v":2021},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G354","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C354","v":""},{"$f":"'Trans - Future Infrastructure'!E354","v":""},{"$f":"'Trans - Future Infrastructure'!P354","v":2017},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R354","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S354","v":733774},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W354","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A347","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B347","v":465},{"$f":"'Trans - Future Infrastructure'!H355","v":1442.5319090436999},{"$f":"'Trans - Future Infrastructure'!B355","v":"TR-L-465"},{"$f":"'Trans - Future Infrastructure'!D355","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F355","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L355","v":""},{"$f":"'Trans - Future Infrastructure'!Q355","v":2016},{"$f":"'Trans - Future Infrastructure'!M355","v":2022},{"$f":"'Trans - Future Infrastructure'!N355","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G355","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C355","v":""},{"$f":"'Trans - Future Infrastructure'!E355","v":""},{"$f":"'Trans - Future Infrastructure'!P355","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R355","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S355","v":8386},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W355","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A348","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B348","v":466},{"$f":"'Trans - Future Infrastructure'!H356","v":1126.2191280084},{"$f":"'Trans - Future Infrastructure'!B356","v":"TR-L-466"},{"$f":"'Trans - Future Infrastructure'!D356","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F356","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L356","v":""},{"$f":"'Trans - Future Infrastructure'!Q356","v":2016},{"$f":"'Trans - Future Infrastructure'!M356","v":2022},{"$f":"'Trans - Future Infrastructure'!N356","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G356","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C356","v":""},{"$f":"'Trans - Future Infrastructure'!E356","v":""},{"$f":"'Trans - Future Infrastructure'!P356","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R356","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S356","v":6547},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W356","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A349","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B349","v":468},{"$f":"'Trans - Future Infrastructure'!H357","v":4530.4670287774097},{"$f":"'Trans - Future Infrastructure'!B357","v":"TR-L-468"},{"$f":"'Trans - Future Infrastructure'!D357","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F357","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L357","v":""},{"$f":"'Trans - Future Infrastructure'!Q357","v":2016},{"$f":"'Trans - Future Infrastructure'!M357","v":2022},{"$f":"'Trans - Future Infrastructure'!N357","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G357","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C357","v":""},{"$f":"'Trans - Future Infrastructure'!E357","v":""},{"$f":"'Trans - Future Infrastructure'!P357","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R357","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S357","v":4051514},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W357","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A350","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B350","v":469},{"$f":"'Trans - Future Infrastructure'!H358","v":3028.5804042673299},{"$f":"'Trans - Future Infrastructure'!B358","v":"TR-L-469"},{"$f":"'Trans - Future Infrastructure'!D358","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F358","v":"Upgrade 1.5m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L358","v":""},{"$f":"'Trans - Future Infrastructure'!Q358","v":2016},{"$f":"'Trans - Future Infrastructure'!M358","v":2022},{"$f":"'Trans - Future Infrastructure'!N358","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G358","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C358","v":""},{"$f":"'Trans - Future Infrastructure'!E358","v":""},{"$f":"'Trans - Future Infrastructure'!P358","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R358","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S358","v":17606},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W358","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A351","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B351","v":470},{"$f":"'Trans - Future Infrastructure'!H359","v":2967.4683395848101},{"$f":"'Trans - Future Infrastructure'!B359","v":"TR-L-470"},{"$f":"'Trans - Future Infrastructure'!D359","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F359","v":"Upgrade 1.5m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L359","v":""},{"$f":"'Trans - Future Infrastructure'!Q359","v":2016},{"$f":"'Trans - Future Infrastructure'!M359","v":2022},{"$f":"'Trans - Future Infrastructure'!N359","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G359","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C359","v":""},{"$f":"'Trans - Future Infrastructure'!E359","v":""},{"$f":"'Trans - Future Infrastructure'!P359","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R359","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S359","v":17250},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W359","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A352","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B352","v":471},{"$f":"'Trans - Future Infrastructure'!H360","v":7824.3766135156302},{"$f":"'Trans - Future Infrastructure'!B360","v":"TR-L-471"},{"$f":"'Trans - Future Infrastructure'!D360","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F360","v":"Upgrade 1.5m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L360","v":""},{"$f":"'Trans - Future Infrastructure'!Q360","v":2016},{"$f":"'Trans - Future Infrastructure'!M360","v":2022},{"$f":"'Trans - Future Infrastructure'!N360","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G360","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C360","v":""},{"$f":"'Trans - Future Infrastructure'!E360","v":""},{"$f":"'Trans - Future Infrastructure'!P360","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R360","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S360","v":45484},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W360","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A353","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B353","v":472},{"$f":"'Trans - Future Infrastructure'!H361","v":2151.2417791160301},{"$f":"'Trans - Future Infrastructure'!B361","v":"TR-L-472"},{"$f":"'Trans - Future Infrastructure'!D361","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F361","v":"Upgrade 1.5m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L361","v":""},{"$f":"'Trans - Future Infrastructure'!Q361","v":2016},{"$f":"'Trans - Future Infrastructure'!M361","v":2022},{"$f":"'Trans - Future Infrastructure'!N361","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G361","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C361","v":""},{"$f":"'Trans - Future Infrastructure'!E361","v":""},{"$f":"'Trans - Future Infrastructure'!P361","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R361","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S361","v":1935723},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W361","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A354","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B354","v":473},{"$f":"'Trans - Future Infrastructure'!H362","v":553.44177314840897},{"$f":"'Trans - Future Infrastructure'!B362","v":"TR-L-473"},{"$f":"'Trans - Future Infrastructure'!D362","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F362","v":"New 1.5m On-Road Cycle Lane"},{"$f":"'Trans - Future Infrastructure'!L362","v":""},{"$f":"'Trans - Future Infrastructure'!Q362","v":2016},{"$f":"'Trans - Future Infrastructure'!M362","v":2022},{"$f":"'Trans - Future Infrastructure'!N362","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G362","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C362","v":""},{"$f":"'Trans - Future Infrastructure'!E362","v":""},{"$f":"'Trans - Future Infrastructure'!P362","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R362","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S362","v":495185},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W362","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"TR_FutureAssets!A355","v":"TR_Line_Future"},{"$f":"TR_FutureAssets!B355","v":474},{"$f":"'Trans - Future Infrastructure'!H363","v":664.15115450579003},{"$f":"'Trans - Future Infrastructure'!B363","v":"TR-L-474"},{"$f":"'Trans - Future Infrastructure'!D363","v":"Cycleway"},{"$f":"'Trans - Future Infrastructure'!F363","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"'Trans - Future Infrastructure'!L363","v":""},{"$f":"'Trans - Future Infrastructure'!Q363","v":2016},{"$f":"'Trans - Future Infrastructure'!M363","v":2022},{"$f":"'Trans - Future Infrastructure'!N363","v":2026},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!G363","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!C363","v":""},{"$f":"'Trans - Future Infrastructure'!E363","v":""},{"$f":"'Trans - Future Infrastructure'!P363","v":2022},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!R363","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!S363","v":149490},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Trans - Future Infrastructure'!W363","v":0},{"$f":"'Trans - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]

{"sheet":"PA_FutureAssets_Output","index":20,"n_rows":279,"n_cols":27,"rows_kept":279,"cut":false,"hidden":true,"merged":[]}
["FC_Name","FC_ID","Shape_Length","ItemId","ItemType","Description","LandTiming","LandCost","WorksTiming","WorksTimingEnd","WorksCost","AptGroup","MapSheetNo","ProjectName","ValueYear","Subsidy","LandTimingNew","LandTimingCmt","LandCostNew","LandCostCmt","WorksTimingNew","WorksTimingEndNew","WorksTimingCmt","WorksCostNew","WorksCostCmt","Approved","ApprovalCmt"]
[{"$f":"PA_FutureAssets!A2","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B2","v":595},{"$f":"'Parks - Future Infrastructure'!H10","v":""},{"$f":"'Parks - Future Infrastructure'!B10","v":"5001"},{"$f":"'Parks - Future Infrastructure'!D10","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F10","v":"ALEXANDRA HILLS - ACKWORTH PLACE PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L10","v":""},{"$f":"'Parks - Future Infrastructure'!Q10","v":2016},{"$f":"'Parks - Future Infrastructure'!M10","v":2031},{"$f":"'Parks - Future Infrastructure'!N10","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G10","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!C10","v":""},{"$f":"'Parks - Future Infrastructure'!E10","v":""},{"$f":"'Parks - Future Infrastructure'!P10","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R10","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S10","v":14159},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A3","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B3","v":596},{"$f":"'Parks - Future Infrastructure'!H11","v":""},{"$f":"'Parks - Future Infrastructure'!B11","v":"5003"},{"$f":"'Parks - Future Infrastructure'!D11","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F11","v":"WELLINGTON POINT - ALLENBY ROAD PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L11","v":""},{"$f":"'Parks - Future Infrastructure'!Q11","v":2016},{"$f":"'Parks - Future Infrastructure'!M11","v":2031},{"$f":"'Parks - Future Infrastructure'!N11","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G11","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C11","v":""},{"$f":"'Parks - Future Infrastructure'!E11","v":""},{"$f":"'Parks - Future Infrastructure'!P11","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R11","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S11","v":181230},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A4","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B4","v":597},{"$f":"'Parks - Future Infrastructure'!H12","v":""},{"$f":"'Parks - Future Infrastructure'!B12","v":"5005"},{"$f":"'Parks - Future Infrastructure'!D12","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F12","v":"ALEXANDRA HILLS - BABIANA STREET PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L12","v":""},{"$f":"'Parks - Future Infrastructure'!Q12","v":2016},{"$f":"'Parks - Future Infrastructure'!M12","v":2027},{"$f":"'Parks - Future Infrastructure'!N12","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G12","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C12","v":""},{"$f":"'Parks - Future Infrastructure'!E12","v":""},{"$f":"'Parks - Future Infrastructure'!P12","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R12","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S12","v":44600},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A5","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B5","v":598},{"$f":"'Parks - Future Infrastructure'!H13","v":""},{"$f":"'Parks - Future Infrastructure'!B13","v":"5006"},{"$f":"'Parks - Future Infrastructure'!D13","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F13","v":"ALEXANDRA HILLS - BELLINI COURT PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L13","v":""},{"$f":"'Parks - Future Infrastructure'!Q13","v":2016},{"$f":"'Parks - Future Infrastructure'!M13","v":2031},{"$f":"'Parks - Future Infrastructure'!N13","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G13","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!C13","v":""},{"$f":"'Parks - Future Infrastructure'!E13","v":""},{"$f":"'Parks - Future Infrastructure'!P13","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R13","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S13","v":18406},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A6","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B6","v":599},{"$f":"'Parks - Future Infrastructure'!H14","v":""},{"$f":"'Parks - Future Infrastructure'!B14","v":"5008"},{"$f":"'Parks - Future Infrastructure'!D14","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F14","v":"ALEXANDRA HILLS - BURWOOD ROAD PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L14","v":""},{"$f":"'Parks - Future Infrastructure'!Q14","v":2016},{"$f":"'Parks - Future Infrastructure'!M14","v":2031},{"$f":"'Parks - Future Infrastructure'!N14","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G14","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!C14","v":""},{"$f":"'Parks - Future Infrastructure'!E14","v":""},{"$f":"'Parks - Future Infrastructure'!P14","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R14","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S14","v":18406},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A7","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B7","v":600},{"$f":"'Parks - Future Infrastructure'!H15","v":""},{"$f":"'Parks - Future Infrastructure'!B15","v":"5010"},{"$f":"'Parks - Future Infrastructure'!D15","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F15","v":"ALEXANDRA HILLS - CHIPPING DRIVE PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L15","v":""},{"$f":"'Parks - Future Infrastructure'!Q15","v":2016},{"$f":"'Parks - Future Infrastructure'!M15","v":2031},{"$f":"'Parks - Future Infrastructure'!N15","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G15","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!C15","v":""},{"$f":"'Parks - Future Infrastructure'!E15","v":""},{"$f":"'Parks - Future Infrastructure'!P15","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R15","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S15","v":48847},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A8","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B8","v":601},{"$f":"'Parks - Future Infrastructure'!H16","v":""},{"$f":"'Parks - Future Infrastructure'!B16","v":"5011"},{"$f":"'Parks - Future Infrastructure'!D16","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F16","v":"ALEXANDRA HILLS - CROTONA ROAD EAST PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L16","v":""},{"$f":"'Parks - Future Infrastructure'!Q16","v":2016},{"$f":"'Parks - Future Infrastructure'!M16","v":2031},{"$f":"'Parks - Future Infrastructure'!N16","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G16","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!C16","v":""},{"$f":"'Parks - Future Infrastructure'!E16","v":""},{"$f":"'Parks - Future Infrastructure'!P16","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R16","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S16","v":60174},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A9","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B9","v":602},{"$f":"'Parks - Future Infrastructure'!H17","v":""},{"$f":"'Parks - Future Infrastructure'!B17","v":"5020"},{"$f":"'Parks - Future Infrastructure'!D17","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F17","v":"ALEXANDRA HILLS - COOLNWYNPIN CREEK CORRIDOR - GLOVER CROTONA LINK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L17","v":""},{"$f":"'Parks - Future Infrastructure'!Q17","v":2016},{"$f":"'Parks - Future Infrastructure'!M17","v":2031},{"$f":"'Parks - Future Infrastructure'!N17","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G17","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!C17","v":""},{"$f":"'Parks - Future Infrastructure'!E17","v":""},{"$f":"'Parks - Future Infrastructure'!P17","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R17","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S17","v":241405},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A10","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B10","v":603},{"$f":"'Parks - Future Infrastructure'!H18","v":""},{"$f":"'Parks - Future Infrastructure'!B18","v":"5021"},{"$f":"'Parks - Future Infrastructure'!D18","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F18","v":"ALEXANDRA HILLS - GLOVER DRIVE PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L18","v":""},{"$f":"'Parks - Future Infrastructure'!Q18","v":2016},{"$f":"'Parks - Future Infrastructure'!M18","v":2031},{"$f":"'Parks - Future Infrastructure'!N18","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G18","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!C18","v":""},{"$f":"'Parks - Future Infrastructure'!E18","v":""},{"$f":"'Parks - Future Infrastructure'!P18","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R18","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S18","v":14159},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A11","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B11","v":604},{"$f":"'Parks - Future Infrastructure'!H19","v":""},{"$f":"'Parks - Future Infrastructure'!B19","v":"5023"},{"$f":"'Parks - Future Infrastructure'!D19","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F19","v":"ALEXANDRA HILLS - HANOVER DRIVE PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L19","v":""},{"$f":"'Parks - Future Infrastructure'!Q19","v":2016},{"$f":"'Parks - Future Infrastructure'!M19","v":2031},{"$f":"'Parks - Future Infrastructure'!N19","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G19","v":"2-District"},{"$f":"'Parks - Future Infrastructure'!C19","v":""},{"$f":"'Parks - Future Infrastructure'!E19","v":""},{"$f":"'Parks - Future Infrastructure'!P19","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R19","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S19","v":714303},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A12","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B12","v":605},{"$f":"'Parks - Future Infrastructure'!H20","v":""},{"$f":"'Parks - Future Infrastructure'!B20","v":"5024"},{"$f":"'Parks - Future Infrastructure'!D20","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F20","v":"ALEXANDRA HILLS - HEFFERNAN ROAD PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L20","v":""},{"$f":"'Parks - Future Infrastructure'!Q20","v":2016},{"$f":"'Parks - Future Infrastructure'!M20","v":2031},{"$f":"'Parks - Future Infrastructure'!N20","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G20","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!C20","v":""},{"$f":"'Parks - Future Infrastructure'!E20","v":""},{"$f":"'Parks - Future Infrastructure'!P20","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R20","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S20","v":193265},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A13","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B13","v":606},{"$f":"'Parks - Future Infrastructure'!H21","v":""},{"$f":"'Parks - Future Infrastructure'!B21","v":"5025"},{"$f":"'Parks - Future Infrastructure'!D21","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F21","v":"ALEXANDRA HILLS - HYDE COURT PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L21","v":""},{"$f":"'Parks - Future Infrastructure'!Q21","v":2016},{"$f":"'Parks - Future Infrastructure'!M21","v":2027},{"$f":"'Parks - Future Infrastructure'!N21","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G21","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!C21","v":""},{"$f":"'Parks - Future Infrastructure'!E21","v":""},{"$f":"'Parks - Future Infrastructure'!P21","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R21","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S21","v":4248},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A14","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B14","v":607},{"$f":"'Parks - Future Infrastructure'!H22","v":""},{"$f":"'Parks - Future Infrastructure'!B22","v":"5027"},{"$f":"'Parks - Future Infrastructure'!D22","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F22","v":"ALEXANDRA HILLS - JASPER STREET PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L22","v":""},{"$f":"'Parks - Future Infrastructure'!Q22","v":2016},{"$f":"'Parks - Future Infrastructure'!M22","v":2031},{"$f":"'Parks - Future Infrastructure'!N22","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G22","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C22","v":""},{"$f":"'Parks - Future Infrastructure'!E22","v":""},{"$f":"'Parks - Future Infrastructure'!P22","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R22","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S22","v":123180},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A15","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B15","v":608},{"$f":"'Parks - Future Infrastructure'!H23","v":""},{"$f":"'Parks - Future Infrastructure'!B23","v":"5032"},{"$f":"'Parks - Future Infrastructure'!D23","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F23","v":"ALEXANDRA HILLS - MCDONALD DRAINAGE RESERVE UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L23","v":""},{"$f":"'Parks - Future Infrastructure'!Q23","v":2016},{"$f":"'Parks - Future Infrastructure'!M23","v":2031},{"$f":"'Parks - Future Infrastructure'!N23","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G23","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C23","v":""},{"$f":"'Parks - Future Infrastructure'!E23","v":""},{"$f":"'Parks - Future Infrastructure'!P23","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R23","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S23","v":249192},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A16","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B16","v":609},{"$f":"'Parks - Future Infrastructure'!H24","v":""},{"$f":"'Parks - Future Infrastructure'!B24","v":"5035"},{"$f":"'Parks - Future Infrastructure'!D24","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F24","v":"ALEXANDRA HILLS - O'GORMAN STREET PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L24","v":""},{"$f":"'Parks - Future Infrastructure'!Q24","v":2016},{"$f":"'Parks - Future Infrastructure'!M24","v":2031},{"$f":"'Parks - Future Infrastructure'!N24","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G24","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!C24","v":""},{"$f":"'Parks - Future Infrastructure'!E24","v":""},{"$f":"'Parks - Future Infrastructure'!P24","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R24","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S24","v":370248},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A17","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B17","v":610},{"$f":"'Parks - Future Infrastructure'!H25","v":""},{"$f":"'Parks - Future Infrastructure'!B25","v":"5038"},{"$f":"'Parks - Future Infrastructure'!D25","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F25","v":"ALEXANDRA HILLS - PRINCETON AVENUE PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L25","v":""},{"$f":"'Parks - Future Infrastructure'!Q25","v":2016},{"$f":"'Parks - Future Infrastructure'!M25","v":2027},{"$f":"'Parks - Future Infrastructure'!N25","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G25","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C25","v":""},{"$f":"'Parks - Future Infrastructure'!E25","v":""},{"$f":"'Parks - Future Infrastructure'!P25","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R25","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S25","v":60174},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A18","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B18","v":611},{"$f":"'Parks - Future Infrastructure'!H26","v":""},{"$f":"'Parks - Future Infrastructure'!B26","v":"5041"},{"$f":"'Parks - Future Infrastructure'!D26","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F26","v":"ALEXANDRA HILLS - REDRUTH ROAD DRAINAGE RESERVE UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L26","v":""},{"$f":"'Parks - Future Infrastructure'!Q26","v":2016},{"$f":"'Parks - Future Infrastructure'!M26","v":2031},{"$f":"'Parks - Future Infrastructure'!N26","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G26","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!C26","v":""},{"$f":"'Parks - Future Infrastructure'!E26","v":""},{"$f":"'Parks - Future Infrastructure'!P26","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R26","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S26","v":249192},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A19","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B19","v":612},{"$f":"'Parks - Future Infrastructure'!H27","v":""},{"$f":"'Parks - Future Infrastructure'!B27","v":"5043"},{"$f":"'Parks - Future Infrastructure'!D27","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F27","v":"ALEXANDRA HILLS - SEVENOAKS STREET PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L27","v":""},{"$f":"'Parks - Future Infrastructure'!Q27","v":2016},{"$f":"'Parks - Future Infrastructure'!M27","v":2031},{"$f":"'Parks - Future Infrastructure'!N27","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G27","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!C27","v":""},{"$f":"'Parks - Future Infrastructure'!E27","v":""},{"$f":"'Parks - Future Infrastructure'!P27","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R27","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S27","v":402105},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A20","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B20","v":613},{"$f":"'Parks - Future Infrastructure'!H28","v":""},{"$f":"'Parks - Future Infrastructure'!B28","v":"5044"},{"$f":"'Parks - Future Infrastructure'!D28","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F28","v":"ALEXANDRA HILLS - SNOWDON STREET PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L28","v":""},{"$f":"'Parks - Future Infrastructure'!Q28","v":2016},{"$f":"'Parks - Future Infrastructure'!M28","v":2027},{"$f":"'Parks - Future Infrastructure'!N28","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G28","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C28","v":""},{"$f":"'Parks - Future Infrastructure'!E28","v":""},{"$f":"'Parks - Future Infrastructure'!P28","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R28","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S28","v":14159},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A21","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B21","v":614},{"$f":"'Parks - Future Infrastructure'!H29","v":""},{"$f":"'Parks - Future Infrastructure'!B29","v":"5045"},{"$f":"'Parks - Future Infrastructure'!D29","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F29","v":"ALEXANDRA HILLS - SUSSEX STREET PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L29","v":""},{"$f":"'Parks - Future Infrastructure'!Q29","v":2016},{"$f":"'Parks - Future Infrastructure'!M29","v":2031},{"$f":"'Parks - Future Infrastructure'!N29","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G29","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!C29","v":""},{"$f":"'Parks - Future Infrastructure'!E29","v":""},{"$f":"'Parks - Future Infrastructure'!P29","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R29","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S29","v":263351},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A22","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B22","v":615},{"$f":"'Parks - Future Infrastructure'!H30","v":""},{"$f":"'Parks - Future Infrastructure'!B30","v":"5046"},{"$f":"'Parks - Future Infrastructure'!D30","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F30","v":"ALEXANDRA HILLS - VALANTINE PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L30","v":""},{"$f":"'Parks - Future Infrastructure'!Q30","v":2016},{"$f":"'Parks - Future Infrastructure'!M30","v":2022},{"$f":"'Parks - Future Infrastructure'!N30","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G30","v":"1-District"},{"$f":"'Parks - Future Infrastructure'!C30","v":""},{"$f":"'Parks - Future Infrastructure'!E30","v":""},{"$f":"'Parks - Future Infrastructure'!P30","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R30","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S30","v":710763},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A23","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B23","v":616},{"$f":"'Parks - Future Infrastructure'!H31","v":""},{"$f":"'Parks - Future Infrastructure'!B31","v":"5048"},{"$f":"'Parks - Future Infrastructure'!D31","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F31","v":"ALEXANDRA HILLS - WIMBORNE ROAD PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L31","v":""},{"$f":"'Parks - Future Infrastructure'!Q31","v":2016},{"$f":"'Parks - Future Infrastructure'!M31","v":2026},{"$f":"'Parks - Future Infrastructure'!N31","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G31","v":"2-District"},{"$f":"'Parks - Future Infrastructure'!C31","v":""},{"$f":"'Parks - Future Infrastructure'!E31","v":""},{"$f":"'Parks - Future Infrastructure'!P31","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R31","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S31","v":579796},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A24","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B24","v":617},{"$f":"'Parks - Future Infrastructure'!H32","v":""},{"$f":"'Parks - Future Infrastructure'!B32","v":"5049"},{"$f":"'Parks - Future Infrastructure'!D32","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F32","v":"ALEXANDRA HILLS - WINDEMERE ROAD PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L32","v":""},{"$f":"'Parks - Future Infrastructure'!Q32","v":2016},{"$f":"'Parks - Future Infrastructure'!M32","v":2022},{"$f":"'Parks - Future Infrastructure'!N32","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G32","v":"2-District"},{"$f":"'Parks - Future Infrastructure'!C32","v":""},{"$f":"'Parks - Future Infrastructure'!E32","v":""},{"$f":"'Parks - Future Infrastructure'!P32","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R32","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S32","v":505463},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A25","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B25","v":618},{"$f":"'Parks - Future Infrastructure'!H33","v":""},{"$f":"'Parks - Future Infrastructure'!B33","v":"5051"},{"$f":"'Parks - Future Infrastructure'!D33","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F33","v":"ALEXANDRA HILLS - WORKINGTON STREET PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L33","v":""},{"$f":"'Parks - Future Infrastructure'!Q33","v":2016},{"$f":"'Parks - Future Infrastructure'!M33","v":2027},{"$f":"'Parks - Future Infrastructure'!N33","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G33","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!C33","v":""},{"$f":"'Parks - Future Infrastructure'!E33","v":""},{"$f":"'Parks - Future Infrastructure'!P33","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R33","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S33","v":60174},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A26","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B26","v":619},{"$f":"'Parks - Future Infrastructure'!H34","v":""},{"$f":"'Parks - Future Infrastructure'!B34","v":"5053"},{"$f":"'Parks - Future Infrastructure'!D34","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F34","v":"AMITY POINT - AMITY POINT RECREATION RESERVE UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L34","v":""},{"$f":"'Parks - Future Infrastructure'!Q34","v":2016},{"$f":"'Parks - Future Infrastructure'!M34","v":2027},{"$f":"'Parks - Future Infrastructure'!N34","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G34","v":"Citywide"},{"$f":"'Parks - Future Infrastructure'!C34","v":""},{"$f":"'Parks - Future Infrastructure'!E34","v":""},{"$f":"'Parks - Future Infrastructure'!P34","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R34","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S34","v":56635},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A27","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B27","v":620},{"$f":"'Parks - Future Infrastructure'!H35","v":""},{"$f":"'Parks - Future Infrastructure'!B35","v":"5061"},{"$f":"'Parks - Future Infrastructure'!D35","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F35","v":"BIRKDALE - BAILEY ROAD PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L35","v":""},{"$f":"'Parks - Future Infrastructure'!Q35","v":2016},{"$f":"'Parks - Future Infrastructure'!M35","v":2022},{"$f":"'Parks - Future Infrastructure'!N35","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G35","v":"1-District"},{"$f":"'Parks - Future Infrastructure'!C35","v":""},{"$f":"'Parks - Future Infrastructure'!E35","v":""},{"$f":"'Parks - Future Infrastructure'!P35","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R35","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S35","v":755363},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A28","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B28","v":621},{"$f":"'Parks - Future Infrastructure'!H36","v":""},{"$f":"'Parks - Future Infrastructure'!B36","v":"5064"},{"$f":"'Parks - Future Infrastructure'!D36","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F36","v":"BIRKDALE - BATH STREET PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L36","v":""},{"$f":"'Parks - Future Infrastructure'!Q36","v":2016},{"$f":"'Parks - Future Infrastructure'!M36","v":2031},{"$f":"'Parks - Future Infrastructure'!N36","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G36","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C36","v":""},{"$f":"'Parks - Future Infrastructure'!E36","v":""},{"$f":"'Parks - Future Infrastructure'!P36","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R36","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S36","v":44600},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A29","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B29","v":622},{"$f":"'Parks - Future Infrastructure'!H37","v":""},{"$f":"'Parks - Future Infrastructure'!B37","v":"5069"},{"$f":"'Parks - Future Infrastructure'!D37","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F37","v":"BIRKDALE - BYNG ROAD PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L37","v":""},{"$f":"'Parks - Future Infrastructure'!Q37","v":2016},{"$f":"'Parks - Future Infrastructure'!M37","v":2031},{"$f":"'Parks - Future Infrastructure'!N37","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G37","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C37","v":""},{"$f":"'Parks - Future Infrastructure'!E37","v":""},{"$f":"'Parks - Future Infrastructure'!P37","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R37","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S37","v":283173},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A30","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B30","v":623},{"$f":"'Parks - Future Infrastructure'!H38","v":""},{"$f":"'Parks - Future Infrastructure'!B38","v":"5075"},{"$f":"'Parks - Future Infrastructure'!D38","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F38","v":"BIRKDALE - CREEK ROAD PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L38","v":""},{"$f":"'Parks - Future Infrastructure'!Q38","v":2016},{"$f":"'Parks - Future Infrastructure'!M38","v":2031},{"$f":"'Parks - Future Infrastructure'!N38","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G38","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C38","v":""},{"$f":"'Parks - Future Infrastructure'!E38","v":""},{"$f":"'Parks - Future Infrastructure'!P38","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R38","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S38","v":253439},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A31","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B31","v":624},{"$f":"'Parks - Future Infrastructure'!H39","v":""},{"$f":"'Parks - Future Infrastructure'!B39","v":"5079"},{"$f":"'Parks - Future Infrastructure'!D39","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F39","v":"BIRKDALE - FUCHSIA CLOSE PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L39","v":""},{"$f":"'Parks - Future Infrastructure'!Q39","v":2016},{"$f":"'Parks - Future Infrastructure'!M39","v":2031},{"$f":"'Parks - Future Infrastructure'!N39","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G39","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C39","v":""},{"$f":"'Parks - Future Infrastructure'!E39","v":""},{"$f":"'Parks - Future Infrastructure'!P39","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R39","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S39","v":18406},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A32","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B32","v":625},{"$f":"'Parks - Future Infrastructure'!H40","v":""},{"$f":"'Parks - Future Infrastructure'!B40","v":"5083"},{"$f":"'Parks - Future Infrastructure'!D40","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F40","v":"BIRKDALE - GOODGE COURT PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L40","v":""},{"$f":"'Parks - Future Infrastructure'!Q40","v":2016},{"$f":"'Parks - Future Infrastructure'!M40","v":2027},{"$f":"'Parks - Future Infrastructure'!N40","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G40","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C40","v":""},{"$f":"'Parks - Future Infrastructure'!E40","v":""},{"$f":"'Parks - Future Infrastructure'!P40","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R40","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S40","v":104774},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A33","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B33","v":626},{"$f":"'Parks - Future Infrastructure'!H41","v":""},{"$f":"'Parks - Future Infrastructure'!B41","v":"5087"},{"$f":"'Parks - Future Infrastructure'!D41","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F41","v":"BIRKDALE - JUANITA STREET PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L41","v":""},{"$f":"'Parks - Future Infrastructure'!Q41","v":2016},{"$f":"'Parks - Future Infrastructure'!M41","v":2027},{"$f":"'Parks - Future Infrastructure'!N41","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G41","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C41","v":""},{"$f":"'Parks - Future Infrastructure'!E41","v":""},{"$f":"'Parks - Future Infrastructure'!P41","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R41","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S41","v":249192},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A34","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B34","v":627},{"$f":"'Parks - Future Infrastructure'!H42","v":""},{"$f":"'Parks - Future Infrastructure'!B42","v":"5089"},{"$f":"'Parks - Future Infrastructure'!D42","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F42","v":"BIRKDALE - JUDY HOLT RECREATION RESERVE UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L42","v":""},{"$f":"'Parks - Future Infrastructure'!Q42","v":2016},{"$f":"'Parks - Future Infrastructure'!M42","v":2021},{"$f":"'Parks - Future Infrastructure'!N42","v":2021},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G42","v":"Citywide"},{"$f":"'Parks - Future Infrastructure'!C42","v":""},{"$f":"'Parks - Future Infrastructure'!E42","v":""},{"$f":"'Parks - Future Infrastructure'!P42","v":2021},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R42","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S42","v":1886189},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A35","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B35","v":628},{"$f":"'Parks - Future Infrastructure'!H43","v":""},{"$f":"'Parks - Future Infrastructure'!B43","v":"5090"},{"$f":"'Parks - Future Infrastructure'!D43","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F43","v":"BIRKDALE - LACHLAN STREET PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L43","v":""},{"$f":"'Parks - Future Infrastructure'!Q43","v":2016},{"$f":"'Parks - Future Infrastructure'!M43","v":2027},{"$f":"'Parks - Future Infrastructure'!N43","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G43","v":"1-District"},{"$f":"'Parks - Future Infrastructure'!C43","v":""},{"$f":"'Parks - Future Infrastructure'!E43","v":""},{"$f":"'Parks - Future Infrastructure'!P43","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R43","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S43","v":70793},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A36","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B36","v":629},{"$f":"'Parks - Future Infrastructure'!H44","v":""},{"$f":"'Parks - Future Infrastructure'!B44","v":"5092"},{"$f":"'Parks - Future Infrastructure'!D44","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F44","v":"BIRKDALE - LEICESTER STREET PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L44","v":""},{"$f":"'Parks - Future Infrastructure'!Q44","v":2016},{"$f":"'Parks - Future Infrastructure'!M44","v":2031},{"$f":"'Parks - Future Infrastructure'!N44","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G44","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C44","v":""},{"$f":"'Parks - Future Infrastructure'!E44","v":""},{"$f":"'Parks - Future Infrastructure'!P44","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R44","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S44","v":60174},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A37","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B37","v":630},{"$f":"'Parks - Future Infrastructure'!H45","v":""},{"$f":"'Parks - Future Infrastructure'!B45","v":"5095"},{"$f":"'Parks - Future Infrastructure'!D45","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F45","v":"BIRKDALE - LOBELIA STREET PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L45","v":""},{"$f":"'Parks - Future Infrastructure'!Q45","v":2016},{"$f":"'Parks - Future Infrastructure'!M45","v":2031},{"$f":"'Parks - Future Infrastructure'!N45","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G45","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C45","v":""},{"$f":"'Parks - Future Infrastructure'!E45","v":""},{"$f":"'Parks - Future Infrastructure'!P45","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R45","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S45","v":60174},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A38","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B38","v":631},{"$f":"'Parks - Future Infrastructure'!H46","v":""},{"$f":"'Parks - Future Infrastructure'!B46","v":"5104"},{"$f":"'Parks - Future Infrastructure'!D46","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F46","v":"WELLINGTON POINT - NELSON ROAD PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L46","v":""},{"$f":"'Parks - Future Infrastructure'!Q46","v":2016},{"$f":"'Parks - Future Infrastructure'!M46","v":2031},{"$f":"'Parks - Future Infrastructure'!N46","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G46","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C46","v":""},{"$f":"'Parks - Future Infrastructure'!E46","v":""},{"$f":"'Parks - Future Infrastructure'!P46","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R46","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S46","v":14159},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A39","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B39","v":632},{"$f":"'Parks - Future Infrastructure'!H47","v":""},{"$f":"'Parks - Future Infrastructure'!B47","v":"5106"},{"$f":"'Parks - Future Infrastructure'!D47","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F47","v":"BIRKDALE - PEDWELL PLACE PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L47","v":""},{"$f":"'Parks - Future Infrastructure'!Q47","v":2016},{"$f":"'Parks - Future Infrastructure'!M47","v":2031},{"$f":"'Parks - Future Infrastructure'!N47","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G47","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C47","v":""},{"$f":"'Parks - Future Infrastructure'!E47","v":""},{"$f":"'Parks - Future Infrastructure'!P47","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R47","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S47","v":44600},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A40","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B40","v":633},{"$f":"'Parks - Future Infrastructure'!H48","v":""},{"$f":"'Parks - Future Infrastructure'!B48","v":"5108"},{"$f":"'Parks - Future Infrastructure'!D48","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F48","v":"BIRKDALE - PISTACHIO COURT PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L48","v":""},{"$f":"'Parks - Future Infrastructure'!Q48","v":2016},{"$f":"'Parks - Future Infrastructure'!M48","v":2031},{"$f":"'Parks - Future Infrastructure'!N48","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G48","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C48","v":""},{"$f":"'Parks - Future Infrastructure'!E48","v":""},{"$f":"'Parks - Future Infrastructure'!P48","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R48","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S48","v":205300},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A41","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B41","v":634},{"$f":"'Parks - Future Infrastructure'!H49","v":""},{"$f":"'Parks - Future Infrastructure'!B49","v":"5111"},{"$f":"'Parks - Future Infrastructure'!D49","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F49","v":"BIRKDALE - ROBINSON PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L49","v":""},{"$f":"'Parks - Future Infrastructure'!Q49","v":2016},{"$f":"'Parks - Future Infrastructure'!M49","v":2027},{"$f":"'Parks - Future Infrastructure'!N49","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G49","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C49","v":""},{"$f":"'Parks - Future Infrastructure'!E49","v":""},{"$f":"'Parks - Future Infrastructure'!P49","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R49","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S49","v":4248},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A42","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B42","v":635},{"$f":"'Parks - Future Infrastructure'!H50","v":""},{"$f":"'Parks - Future Infrastructure'!B50","v":"5114"},{"$f":"'Parks - Future Infrastructure'!D50","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F50","v":"BIRKDALE - SUNNYBAY DRIVE PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L50","v":""},{"$f":"'Parks - Future Infrastructure'!Q50","v":2016},{"$f":"'Parks - Future Infrastructure'!M50","v":2031},{"$f":"'Parks - Future Infrastructure'!N50","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G50","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C50","v":""},{"$f":"'Parks - Future Infrastructure'!E50","v":""},{"$f":"'Parks - Future Infrastructure'!P50","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R50","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S50","v":134507},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A43","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B43","v":636},{"$f":"'Parks - Future Infrastructure'!H51","v":""},{"$f":"'Parks - Future Infrastructure'!B51","v":"5118"},{"$f":"'Parks - Future Infrastructure'!D51","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F51","v":"WELLINGTON POINT - THREE PADDOCKS PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L51","v":""},{"$f":"'Parks - Future Infrastructure'!Q51","v":2016},{"$f":"'Parks - Future Infrastructure'!M51","v":2031},{"$f":"'Parks - Future Infrastructure'!N51","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G51","v":"1-District"},{"$f":"'Parks - Future Infrastructure'!C51","v":""},{"$f":"'Parks - Future Infrastructure'!E51","v":""},{"$f":"'Parks - Future Infrastructure'!P51","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R51","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S51","v":488473},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A44","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B44","v":637},{"$f":"'Parks - Future Infrastructure'!H52","v":""},{"$f":"'Parks - Future Infrastructure'!B52","v":"5119"},{"$f":"'Parks - Future Infrastructure'!D52","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F52","v":"BIRKDALE - TULIPWOOD DRIVE PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L52","v":""},{"$f":"'Parks - Future Infrastructure'!Q52","v":2016},{"$f":"'Parks - Future Infrastructure'!M52","v":2031},{"$f":"'Parks - Future Infrastructure'!N52","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G52","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C52","v":""},{"$f":"'Parks - Future Infrastructure'!E52","v":""},{"$f":"'Parks - Future Infrastructure'!P52","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R52","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S52","v":253439},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A45","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B45","v":638},{"$f":"'Parks - Future Infrastructure'!H53","v":""},{"$f":"'Parks - Future Infrastructure'!B53","v":"5120"},{"$f":"'Parks - Future Infrastructure'!D53","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F53","v":"BIRKDALE - TULLOCH DRIVE PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L53","v":""},{"$f":"'Parks - Future Infrastructure'!Q53","v":2016},{"$f":"'Parks - Future Infrastructure'!M53","v":2031},{"$f":"'Parks - Future Infrastructure'!N53","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G53","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C53","v":""},{"$f":"'Parks - Future Infrastructure'!E53","v":""},{"$f":"'Parks - Future Infrastructure'!P53","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R53","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S53","v":60174},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A46","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B46","v":639},{"$f":"'Parks - Future Infrastructure'!H54","v":""},{"$f":"'Parks - Future Infrastructure'!B54","v":"5123"},{"$f":"'Parks - Future Infrastructure'!D54","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F54","v":"BIRKDALE - TINGALPA CREEK CORRIDOR - WHITEHALL AVENUE UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L54","v":""},{"$f":"'Parks - Future Infrastructure'!Q54","v":2016},{"$f":"'Parks - Future Infrastructure'!M54","v":2031},{"$f":"'Parks - Future Infrastructure'!N54","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G54","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C54","v":""},{"$f":"'Parks - Future Infrastructure'!E54","v":""},{"$f":"'Parks - Future Infrastructure'!P54","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R54","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S54","v":263351},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A47","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B47","v":640},{"$f":"'Parks - Future Infrastructure'!H55","v":""},{"$f":"'Parks - Future Infrastructure'!B55","v":"5124"},{"$f":"'Parks - Future Infrastructure'!D55","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F55","v":"BIRKDALE - WILLIAM EICKENLOFF PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L55","v":""},{"$f":"'Parks - Future Infrastructure'!Q55","v":2016},{"$f":"'Parks - Future Infrastructure'!M55","v":2031},{"$f":"'Parks - Future Infrastructure'!N55","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G55","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C55","v":""},{"$f":"'Parks - Future Infrastructure'!E55","v":""},{"$f":"'Parks - Future Infrastructure'!P55","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R55","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S55","v":60174},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A48","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B48","v":641},{"$f":"'Parks - Future Infrastructure'!H56","v":""},{"$f":"'Parks - Future Infrastructure'!B56","v":"5125"},{"$f":"'Parks - Future Infrastructure'!D56","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F56","v":"BIRKDALE - WILLIAM TAYLOR MEMORIAL PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L56","v":""},{"$f":"'Parks - Future Infrastructure'!Q56","v":2016},{"$f":"'Parks - Future Infrastructure'!M56","v":2027},{"$f":"'Parks - Future Infrastructure'!N56","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G56","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C56","v":""},{"$f":"'Parks - Future Infrastructure'!E56","v":""},{"$f":"'Parks - Future Infrastructure'!P56","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R56","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S56","v":161408},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A49","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B49","v":642},{"$f":"'Parks - Future Infrastructure'!H57","v":""},{"$f":"'Parks - Future Infrastructure'!B57","v":"5128"},{"$f":"'Parks - Future Infrastructure'!D57","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F57","v":"BIRKDALE - WREN COURT PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L57","v":""},{"$f":"'Parks - Future Infrastructure'!Q57","v":2016},{"$f":"'Parks - Future Infrastructure'!M57","v":2031},{"$f":"'Parks - Future Infrastructure'!N57","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G57","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C57","v":""},{"$f":"'Parks - Future Infrastructure'!E57","v":""},{"$f":"'Parks - Future Infrastructure'!P57","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R57","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S57","v":104774},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A50","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B50","v":643},{"$f":"'Parks - Future Infrastructure'!H58","v":""},{"$f":"'Parks - Future Infrastructure'!B58","v":"5131"},{"$f":"'Parks - Future Infrastructure'!D58","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F58","v":"CAPALABA - GUNDAGAI DRIVE PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L58","v":""},{"$f":"'Parks - Future Infrastructure'!Q58","v":2016},{"$f":"'Parks - Future Infrastructure'!M58","v":2031},{"$f":"'Parks - Future Infrastructure'!N58","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G58","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!C58","v":""},{"$f":"'Parks - Future Infrastructure'!E58","v":""},{"$f":"'Parks - Future Infrastructure'!P58","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R58","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S58","v":518914},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A51","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B51","v":644},{"$f":"'Parks - Future Infrastructure'!H59","v":""},{"$f":"'Parks - Future Infrastructure'!B59","v":"5132"},{"$f":"'Parks - Future Infrastructure'!D59","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F59","v":"CAPALABA - BLARNEY STREET PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L59","v":""},{"$f":"'Parks - Future Infrastructure'!Q59","v":2016},{"$f":"'Parks - Future Infrastructure'!M59","v":2027},{"$f":"'Parks - Future Infrastructure'!N59","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G59","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!C59","v":""},{"$f":"'Parks - Future Infrastructure'!E59","v":""},{"$f":"'Parks - Future Infrastructure'!P59","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R59","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S59","v":60174},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A52","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B52","v":645},{"$f":"'Parks - Future Infrastructure'!H60","v":""},{"$f":"'Parks - Future Infrastructure'!B60","v":"5133"},{"$f":"'Parks - Future Infrastructure'!D60","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F60","v":"CAPALABA - BOWEN STREET PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L60","v":""},{"$f":"'Parks - Future Infrastructure'!Q60","v":2016},{"$f":"'Parks - Future Infrastructure'!M60","v":2027},{"$f":"'Parks - Future Infrastructure'!N60","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G60","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C60","v":""},{"$f":"'Parks - Future Infrastructure'!E60","v":""},{"$f":"'Parks - Future Infrastructure'!P60","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R60","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S60","v":60174},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A53","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B53","v":646},{"$f":"'Parks - Future Infrastructure'!H61","v":""},{"$f":"'Parks - Future Infrastructure'!B61","v":"5134"},{"$f":"'Parks - Future Infrastructure'!D61","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F61","v":"CAPALABA - BROSNAN DRIVE PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L61","v":""},{"$f":"'Parks - Future Infrastructure'!Q61","v":2016},{"$f":"'Parks - Future Infrastructure'!M61","v":2031},{"$f":"'Parks - Future Infrastructure'!N61","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G61","v":"2-District"},{"$f":"'Parks - Future Infrastructure'!C61","v":""},{"$f":"'Parks - Future Infrastructure'!E61","v":""},{"$f":"'Parks - Future Infrastructure'!P61","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R61","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S61","v":449537},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A54","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B54","v":647},{"$f":"'Parks - Future Infrastructure'!H62","v":""},{"$f":"'Parks - Future Infrastructure'!B62","v":"5138"},{"$f":"'Parks - Future Infrastructure'!D62","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F62","v":"CAPALABA - CAPALABA REGIONAL PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L62","v":""},{"$f":"'Parks - Future Infrastructure'!Q62","v":2016},{"$f":"'Parks - Future Infrastructure'!M62","v":2029},{"$f":"'Parks - Future Infrastructure'!N62","v":2029},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G62","v":"Citywide"},{"$f":"'Parks - Future Infrastructure'!C62","v":""},{"$f":"'Parks - Future Infrastructure'!E62","v":""},{"$f":"'Parks - Future Infrastructure'!P62","v":2029},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R62","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S62","v":264058},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A55","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B55","v":648},{"$f":"'Parks - Future Infrastructure'!H63","v":""},{"$f":"'Parks - Future Infrastructure'!B63","v":"5139"},{"$f":"'Parks - Future Infrastructure'!D63","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F63","v":"CAPALABA - CHANTELLE COURT PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L63","v":""},{"$f":"'Parks - Future Infrastructure'!Q63","v":2016},{"$f":"'Parks - Future Infrastructure'!M63","v":2031},{"$f":"'Parks - Future Infrastructure'!N63","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G63","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!C63","v":""},{"$f":"'Parks - Future Infrastructure'!E63","v":""},{"$f":"'Parks - Future Infrastructure'!P63","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R63","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S63","v":63006},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A56","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B56","v":649},{"$f":"'Parks - Future Infrastructure'!H64","v":""},{"$f":"'Parks - Future Infrastructure'!B64","v":"5146"},{"$f":"'Parks - Future Infrastructure'!D64","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F64","v":"CAPALABA - CROTONA ROAD WEST PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L64","v":""},{"$f":"'Parks - Future Infrastructure'!Q64","v":2016},{"$f":"'Parks - Future Infrastructure'!M64","v":2031},{"$f":"'Parks - Future Infrastructure'!N64","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G64","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!C64","v":""},{"$f":"'Parks - Future Infrastructure'!E64","v":""},{"$f":"'Parks - Future Infrastructure'!P64","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R64","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S64","v":148666},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A57","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B57","v":650},{"$f":"'Parks - Future Infrastructure'!H65","v":""},{"$f":"'Parks - Future Infrastructure'!B65","v":"5156"},{"$f":"'Parks - Future Infrastructure'!D65","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F65","v":"CAPALABA - HOWLETTS ROAD PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L65","v":""},{"$f":"'Parks - Future Infrastructure'!Q65","v":2016},{"$f":"'Parks - Future Infrastructure'!M65","v":2027},{"$f":"'Parks - Future Infrastructure'!N65","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G65","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!C65","v":""},{"$f":"'Parks - Future Infrastructure'!E65","v":""},{"$f":"'Parks - Future Infrastructure'!P65","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R65","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S65","v":147958},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A58","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B58","v":651},{"$f":"'Parks - Future Infrastructure'!H66","v":""},{"$f":"'Parks - Future Infrastructure'!B66","v":"5158"},{"$f":"'Parks - Future Infrastructure'!D66","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F66","v":"CAPALABA - JACARANDA ROAD PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L66","v":""},{"$f":"'Parks - Future Infrastructure'!Q66","v":2016},{"$f":"'Parks - Future Infrastructure'!M66","v":2027},{"$f":"'Parks - Future Infrastructure'!N66","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G66","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!C66","v":""},{"$f":"'Parks - Future Infrastructure'!E66","v":""},{"$f":"'Parks - Future Infrastructure'!P66","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R66","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S66","v":14159},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A59","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B59","v":652},{"$f":"'Parks - Future Infrastructure'!H67","v":""},{"$f":"'Parks - Future Infrastructure'!B67","v":"5159"},{"$f":"'Parks - Future Infrastructure'!D67","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F67","v":"CAPALABA - JOHN FREDERICK PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L67","v":""},{"$f":"'Parks - Future Infrastructure'!Q67","v":2016},{"$f":"'Parks - Future Infrastructure'!M67","v":2027},{"$f":"'Parks - Future Infrastructure'!N67","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G67","v":"Citywide"},{"$f":"'Parks - Future Infrastructure'!C67","v":""},{"$f":"'Parks - Future Infrastructure'!E67","v":""},{"$f":"'Parks - Future Infrastructure'!P67","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R67","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S67","v":846394},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A60","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B60","v":653},{"$f":"'Parks - Future Infrastructure'!H68","v":""},{"$f":"'Parks - Future Infrastructure'!B68","v":"5161"},{"$f":"'Parks - Future Infrastructure'!D68","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F68","v":"CAPALABA - JUPITER STREET PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L68","v":""},{"$f":"'Parks - Future Infrastructure'!Q68","v":2016},{"$f":"'Parks - Future Infrastructure'!M68","v":2027},{"$f":"'Parks - Future Infrastructure'!N68","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G68","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!C68","v":""},{"$f":"'Parks - Future Infrastructure'!E68","v":""},{"$f":"'Parks - Future Infrastructure'!P68","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R68","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S68","v":249192},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A61","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B61","v":654},{"$f":"'Parks - Future Infrastructure'!H69","v":""},{"$f":"'Parks - Future Infrastructure'!B69","v":"5166"},{"$f":"'Parks - Future Infrastructure'!D69","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F69","v":"CAPALABA - KRIMMER PLACE PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L69","v":""},{"$f":"'Parks - Future Infrastructure'!Q69","v":2016},{"$f":"'Parks - Future Infrastructure'!M69","v":2031},{"$f":"'Parks - Future Infrastructure'!N69","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G69","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!C69","v":""},{"$f":"'Parks - Future Infrastructure'!E69","v":""},{"$f":"'Parks - Future Infrastructure'!P69","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R69","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S69","v":104774},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A62","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B62","v":655},{"$f":"'Parks - Future Infrastructure'!H70","v":""},{"$f":"'Parks - Future Infrastructure'!B70","v":"5167"},{"$f":"'Parks - Future Infrastructure'!D70","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F70","v":"CAPALABA - LAWLOR RESERVE UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L70","v":""},{"$f":"'Parks - Future Infrastructure'!Q70","v":2016},{"$f":"'Parks - Future Infrastructure'!M70","v":2027},{"$f":"'Parks - Future Infrastructure'!N70","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G70","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!C70","v":""},{"$f":"'Parks - Future Infrastructure'!E70","v":""},{"$f":"'Parks - Future Infrastructure'!P70","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R70","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S70","v":60174},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A63","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B63","v":656},{"$f":"'Parks - Future Infrastructure'!H71","v":""},{"$f":"'Parks - Future Infrastructure'!B71","v":"5168"},{"$f":"'Parks - Future Infrastructure'!D71","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F71","v":"CAPALABA - LITTLE KILLARNEY PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L71","v":""},{"$f":"'Parks - Future Infrastructure'!Q71","v":2016},{"$f":"'Parks - Future Infrastructure'!M71","v":2027},{"$f":"'Parks - Future Infrastructure'!N71","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G71","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!C71","v":""},{"$f":"'Parks - Future Infrastructure'!E71","v":""},{"$f":"'Parks - Future Infrastructure'!P71","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R71","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S71","v":18406},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A64","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B64","v":657},{"$f":"'Parks - Future Infrastructure'!H72","v":""},{"$f":"'Parks - Future Infrastructure'!B72","v":"5172"},{"$f":"'Parks - Future Infrastructure'!D72","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F72","v":"CAPALABA - COOLNWYNPIN CREEK CORRIDOR - MACQUARIE STREET UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L72","v":""},{"$f":"'Parks - Future Infrastructure'!Q72","v":2016},{"$f":"'Parks - Future Infrastructure'!M72","v":2027},{"$f":"'Parks - Future Infrastructure'!N72","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G72","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!C72","v":""},{"$f":"'Parks - Future Infrastructure'!E72","v":""},{"$f":"'Parks - Future Infrastructure'!P72","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R72","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S72","v":60174},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A65","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B65","v":658},{"$f":"'Parks - Future Infrastructure'!H73","v":""},{"$f":"'Parks - Future Infrastructure'!B73","v":"5174"},{"$f":"'Parks - Future Infrastructure'!D73","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F73","v":"CAPALABA - MCTAGGART STREET PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L73","v":""},{"$f":"'Parks - Future Infrastructure'!Q73","v":2016},{"$f":"'Parks - Future Infrastructure'!M73","v":2031},{"$f":"'Parks - Future Infrastructure'!N73","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G73","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!C73","v":""},{"$f":"'Parks - Future Infrastructure'!E73","v":""},{"$f":"'Parks - Future Infrastructure'!P73","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R73","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S73","v":44600},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A66","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B66","v":659},{"$f":"'Parks - Future Infrastructure'!H74","v":""},{"$f":"'Parks - Future Infrastructure'!B74","v":"5177"},{"$f":"'Parks - Future Infrastructure'!D74","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F74","v":"CAPALABA - NANGANDO STREET PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L74","v":""},{"$f":"'Parks - Future Infrastructure'!Q74","v":2016},{"$f":"'Parks - Future Infrastructure'!M74","v":2027},{"$f":"'Parks - Future Infrastructure'!N74","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G74","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!C74","v":""},{"$f":"'Parks - Future Infrastructure'!E74","v":""},{"$f":"'Parks - Future Infrastructure'!P74","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R74","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S74","v":63006},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A67","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B67","v":660},{"$f":"'Parks - Future Infrastructure'!H75","v":""},{"$f":"'Parks - Future Infrastructure'!B75","v":"5179"},{"$f":"'Parks - Future Infrastructure'!D75","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F75","v":"CAPALABA - QUENTIN STREET ROAD RESERVE UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L75","v":""},{"$f":"'Parks - Future Infrastructure'!Q75","v":2016},{"$f":"'Parks - Future Infrastructure'!M75","v":2027},{"$f":"'Parks - Future Infrastructure'!N75","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G75","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!C75","v":""},{"$f":"'Parks - Future Infrastructure'!E75","v":""},{"$f":"'Parks - Future Infrastructure'!P75","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R75","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S75","v":60174},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A68","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B68","v":661},{"$f":"'Parks - Future Infrastructure'!H76","v":""},{"$f":"'Parks - Future Infrastructure'!B76","v":"5180"},{"$f":"'Parks - Future Infrastructure'!D76","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F76","v":"CAPALABA - REDLANDS INDIGISCAPES CENTRE UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L76","v":""},{"$f":"'Parks - Future Infrastructure'!Q76","v":2016},{"$f":"'Parks - Future Infrastructure'!M76","v":2031},{"$f":"'Parks - Future Infrastructure'!N76","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G76","v":"Citywide"},{"$f":"'Parks - Future Infrastructure'!C76","v":""},{"$f":"'Parks - Future Infrastructure'!E76","v":""},{"$f":"'Parks - Future Infrastructure'!P76","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R76","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S76","v":4248},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A69","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B69","v":662},{"$f":"'Parks - Future Infrastructure'!H77","v":""},{"$f":"'Parks - Future Infrastructure'!B77","v":"5190"},{"$f":"'Parks - Future Infrastructure'!D77","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F77","v":"CAPALABA - TAURIS ROAD PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L77","v":""},{"$f":"'Parks - Future Infrastructure'!Q77","v":2016},{"$f":"'Parks - Future Infrastructure'!M77","v":2027},{"$f":"'Parks - Future Infrastructure'!N77","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G77","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!C77","v":""},{"$f":"'Parks - Future Infrastructure'!E77","v":""},{"$f":"'Parks - Future Infrastructure'!P77","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R77","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S77","v":314322},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A70","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B70","v":663},{"$f":"'Parks - Future Infrastructure'!H78","v":""},{"$f":"'Parks - Future Infrastructure'!B78","v":"5192"},{"$f":"'Parks - Future Infrastructure'!D78","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F78","v":"CAPALABA - WENTWORTH DRIVE PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L78","v":""},{"$f":"'Parks - Future Infrastructure'!Q78","v":2016},{"$f":"'Parks - Future Infrastructure'!M78","v":2027},{"$f":"'Parks - Future Infrastructure'!N78","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G78","v":"2-District"},{"$f":"'Parks - Future Infrastructure'!C78","v":""},{"$f":"'Parks - Future Infrastructure'!E78","v":""},{"$f":"'Parks - Future Infrastructure'!P78","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R78","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S78","v":799963},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A71","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B71","v":664},{"$f":"'Parks - Future Infrastructure'!H79","v":""},{"$f":"'Parks - Future Infrastructure'!B79","v":"5194"},{"$f":"'Parks - Future Infrastructure'!D79","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F79","v":"CAPALABA - WINTER MEMORIAL PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L79","v":""},{"$f":"'Parks - Future Infrastructure'!Q79","v":2016},{"$f":"'Parks - Future Infrastructure'!M79","v":2027},{"$f":"'Parks - Future Infrastructure'!N79","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G79","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!C79","v":""},{"$f":"'Parks - Future Infrastructure'!E79","v":""},{"$f":"'Parks - Future Infrastructure'!P79","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R79","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S79","v":4248},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A72","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B72","v":665},{"$f":"'Parks - Future Infrastructure'!H80","v":""},{"$f":"'Parks - Future Infrastructure'!B80","v":"5209"},{"$f":"'Parks - Future Infrastructure'!D80","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F80","v":"CLEVELAND - BLOOMFIELD STREET PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L80","v":""},{"$f":"'Parks - Future Infrastructure'!Q80","v":2016},{"$f":"'Parks - Future Infrastructure'!M80","v":2027},{"$f":"'Parks - Future Infrastructure'!N80","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G80","v":"3-Local"},{"$f":"'Parks - Future Infrastructure'!C80","v":""},{"$f":"'Parks - Future Infrastructure'!E80","v":""},{"$f":"'Parks - Future Infrastructure'!P80","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R80","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S80","v":31149},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A73","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B73","v":666},{"$f":"'Parks - Future Infrastructure'!H81","v":""},{"$f":"'Parks - Future Infrastructure'!B81","v":"5217"},{"$f":"'Parks - Future Infrastructure'!D81","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F81","v":"CLEVELAND - CLEVELAND POINT RECREATION RESERVE UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L81","v":""},{"$f":"'Parks - Future Infrastructure'!Q81","v":2016},{"$f":"'Parks - Future Infrastructure'!M81","v":2018},{"$f":"'Parks - Future Infrastructure'!N81","v":2018},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G81","v":"Citywide"},{"$f":"'Parks - Future Infrastructure'!C81","v":""},{"$f":"'Parks - Future Infrastructure'!E81","v":""},{"$f":"'Parks - Future Infrastructure'!P81","v":2018},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R81","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S81","v":31149},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A74","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B74","v":667},{"$f":"'Parks - Future Infrastructure'!H82","v":""},{"$f":"'Parks - Future Infrastructure'!B82","v":"5226"},{"$f":"'Parks - Future Infrastructure'!D82","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F82","v":"CLEVELAND - DONALD SIMPSON PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L82","v":""},{"$f":"'Parks - Future Infrastructure'!Q82","v":2016},{"$f":"'Parks - Future Infrastructure'!M82","v":2027},{"$f":"'Parks - Future Infrastructure'!N82","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G82","v":"3-Local"},{"$f":"'Parks - Future Infrastructure'!C82","v":""},{"$f":"'Parks - Future Infrastructure'!E82","v":""},{"$f":"'Parks - Future Infrastructure'!P82","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R82","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S82","v":4248},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A75","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B75","v":668},{"$f":"'Parks - Future Infrastructure'!H83","v":""},{"$f":"'Parks - Future Infrastructure'!B83","v":"5230"},{"$f":"'Parks - Future Infrastructure'!D83","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F83","v":"CLEVELAND - G J WALTER PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L83","v":""},{"$f":"'Parks - Future Infrastructure'!Q83","v":2016},{"$f":"'Parks - Future Infrastructure'!M83","v":2027},{"$f":"'Parks - Future Infrastructure'!N83","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G83","v":"3-District"},{"$f":"'Parks - Future Infrastructure'!C83","v":""},{"$f":"'Parks - Future Infrastructure'!E83","v":""},{"$f":"'Parks - Future Infrastructure'!P83","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R83","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S83","v":53803},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A76","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B76","v":669},{"$f":"'Parks - Future Infrastructure'!H84","v":""},{"$f":"'Parks - Future Infrastructure'!B84","v":"5232"},{"$f":"'Parks - Future Infrastructure'!D84","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F84","v":"CLEVELAND - GOLEBY ESPLANADE FORESHORE UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L84","v":""},{"$f":"'Parks - Future Infrastructure'!Q84","v":2016},{"$f":"'Parks - Future Infrastructure'!M84","v":2031},{"$f":"'Parks - Future Infrastructure'!N84","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G84","v":"3-Local"},{"$f":"'Parks - Future Infrastructure'!C84","v":""},{"$f":"'Parks - Future Infrastructure'!E84","v":""},{"$f":"'Parks - Future Infrastructure'!P84","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R84","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S84","v":60174},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A77","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B77","v":670},{"$f":"'Parks - Future Infrastructure'!H85","v":""},{"$f":"'Parks - Future Infrastructure'!B85","v":"5234"},{"$f":"'Parks - Future Infrastructure'!D85","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F85","v":"CLEVELAND - HAGGUP STREET PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L85","v":""},{"$f":"'Parks - Future Infrastructure'!Q85","v":2016},{"$f":"'Parks - Future Infrastructure'!M85","v":2027},{"$f":"'Parks - Future Infrastructure'!N85","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G85","v":"3-Local"},{"$f":"'Parks - Future Infrastructure'!C85","v":""},{"$f":"'Parks - Future Infrastructure'!E85","v":""},{"$f":"'Parks - Future Infrastructure'!P85","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R85","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S85","v":266890},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A78","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B78","v":671},{"$f":"'Parks - Future Infrastructure'!H86","v":""},{"$f":"'Parks - Future Infrastructure'!B86","v":"5237"},{"$f":"'Parks - Future Infrastructure'!D86","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F86","v":"CLEVELAND - HENRY ZIEGENFUSZ PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L86","v":""},{"$f":"'Parks - Future Infrastructure'!Q86","v":2016},{"$f":"'Parks - Future Infrastructure'!M86","v":2020},{"$f":"'Parks - Future Infrastructure'!N86","v":2020},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G86","v":"Citywide"},{"$f":"'Parks - Future Infrastructure'!C86","v":""},{"$f":"'Parks - Future Infrastructure'!E86","v":""},{"$f":"'Parks - Future Infrastructure'!P86","v":2020},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R86","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S86","v":1110711},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A79","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B79","v":672},{"$f":"'Parks - Future Infrastructure'!H87","v":""},{"$f":"'Parks - Future Infrastructure'!B87","v":"5240"},{"$f":"'Parks - Future Infrastructure'!D87","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F87","v":"CLEVELAND - JANLAW STREET PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L87","v":""},{"$f":"'Parks - Future Infrastructure'!Q87","v":2016},{"$f":"'Parks - Future Infrastructure'!M87","v":2027},{"$f":"'Parks - Future Infrastructure'!N87","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G87","v":"3-Local"},{"$f":"'Parks - Future Infrastructure'!C87","v":""},{"$f":"'Parks - Future Infrastructure'!E87","v":""},{"$f":"'Parks - Future Infrastructure'!P87","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R87","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S87","v":60174},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A80","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B80","v":673},{"$f":"'Parks - Future Infrastructure'!H88","v":""},{"$f":"'Parks - Future Infrastructure'!B88","v":"5247"},{"$f":"'Parks - Future Infrastructure'!D88","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F88","v":"CLEVELAND - LINEAR - ROTARY PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L88","v":""},{"$f":"'Parks - Future Infrastructure'!Q88","v":2016},{"$f":"'Parks - Future Infrastructure'!M88","v":2031},{"$f":"'Parks - Future Infrastructure'!N88","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G88","v":"3-Local"},{"$f":"'Parks - Future Infrastructure'!C88","v":""},{"$f":"'Parks - Future Infrastructure'!E88","v":""},{"$f":"'Parks - Future Infrastructure'!P88","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R88","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S88","v":74333},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A81","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B81","v":674},{"$f":"'Parks - Future Infrastructure'!H89","v":""},{"$f":"'Parks - Future Infrastructure'!B89","v":"5249"},{"$f":"'Parks - Future Infrastructure'!D89","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F89","v":"CLEVELAND - LONG STREET PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L89","v":""},{"$f":"'Parks - Future Infrastructure'!Q89","v":2016},{"$f":"'Parks - Future Infrastructure'!M89","v":2027},{"$f":"'Parks - Future Infrastructure'!N89","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G89","v":"3-Local"},{"$f":"'Parks - Future Infrastructure'!C89","v":""},{"$f":"'Parks - Future Infrastructure'!E89","v":""},{"$f":"'Parks - Future Infrastructure'!P89","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R89","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S89","v":56635},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A82","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B82","v":675},{"$f":"'Parks - Future Infrastructure'!H90","v":""},{"$f":"'Parks - Future Infrastructure'!B90","v":"5261"},{"$f":"'Parks - Future Infrastructure'!D90","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F90","v":"CLEVELAND - NANDEEBIE PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L90","v":""},{"$f":"'Parks - Future Infrastructure'!Q90","v":2016},{"$f":"'Parks - Future Infrastructure'!M90","v":2027},{"$f":"'Parks - Future Infrastructure'!N90","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G90","v":"3-Local"},{"$f":"'Parks - Future Infrastructure'!C90","v":""},{"$f":"'Parks - Future Infrastructure'!E90","v":""},{"$f":"'Parks - Future Infrastructure'!P90","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R90","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S90","v":181230},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A83","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B83","v":676},{"$f":"'Parks - Future Infrastructure'!H91","v":""},{"$f":"'Parks - Future Infrastructure'!B91","v":"5265"},{"$f":"'Parks - Future Infrastructure'!D91","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F91","v":"CLEVELAND - OYSTER POINT PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L91","v":""},{"$f":"'Parks - Future Infrastructure'!Q91","v":2016},{"$f":"'Parks - Future Infrastructure'!M91","v":2027},{"$f":"'Parks - Future Infrastructure'!N91","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G91","v":"3-Local"},{"$f":"'Parks - Future Infrastructure'!C91","v":""},{"$f":"'Parks - Future Infrastructure'!E91","v":""},{"$f":"'Parks - Future Infrastructure'!P91","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R91","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S91","v":179815},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A84","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B84","v":677},{"$f":"'Parks - Future Infrastructure'!H92","v":""},{"$f":"'Parks - Future Infrastructure'!B92","v":"5272"},{"$f":"'Parks - Future Infrastructure'!D92","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F92","v":"CLEVELAND - RABY BAY FORESHORE PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L92","v":""},{"$f":"'Parks - Future Infrastructure'!Q92","v":2016},{"$f":"'Parks - Future Infrastructure'!M92","v":2031},{"$f":"'Parks - Future Infrastructure'!N92","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G92","v":"3-District"},{"$f":"'Parks - Future Infrastructure'!C92","v":""},{"$f":"'Parks - Future Infrastructure'!E92","v":""},{"$f":"'Parks - Future Infrastructure'!P92","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R92","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S92","v":511127},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A85","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B85","v":678},{"$f":"'Parks - Future Infrastructure'!H93","v":""},{"$f":"'Parks - Future Infrastructure'!B93","v":"5274"},{"$f":"'Parks - Future Infrastructure'!D93","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F93","v":"ORMISTON - RABY ESPLANADE PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L93","v":""},{"$f":"'Parks - Future Infrastructure'!Q93","v":2016},{"$f":"'Parks - Future Infrastructure'!M93","v":2019},{"$f":"'Parks - Future Infrastructure'!N93","v":2019},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G93","v":"3-Local"},{"$f":"'Parks - Future Infrastructure'!C93","v":""},{"$f":"'Parks - Future Infrastructure'!E93","v":""},{"$f":"'Parks - Future Infrastructure'!P93","v":2019},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R93","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S93","v":547939},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A86","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B86","v":679},{"$f":"'Parks - Future Infrastructure'!H94","v":""},{"$f":"'Parks - Future Infrastructure'!B94","v":"5275"},{"$f":"'Parks - Future Infrastructure'!D94","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F94","v":"CLEVELAND - RABY BAY BOULEVARD PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L94","v":""},{"$f":"'Parks - Future Infrastructure'!Q94","v":2016},{"$f":"'Parks - Future Infrastructure'!M94","v":2031},{"$f":"'Parks - Future Infrastructure'!N94","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G94","v":"3-District"},{"$f":"'Parks - Future Infrastructure'!C94","v":""},{"$f":"'Parks - Future Infrastructure'!E94","v":""},{"$f":"'Parks - Future Infrastructure'!P94","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R94","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S94","v":152913},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A87","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B87","v":680},{"$f":"'Parks - Future Infrastructure'!H95","v":""},{"$f":"'Parks - Future Infrastructure'!B95","v":"5277"},{"$f":"'Parks - Future Infrastructure'!D95","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F95","v":"CLEVELAND - SCOTT STREET PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L95","v":""},{"$f":"'Parks - Future Infrastructure'!Q95","v":2016},{"$f":"'Parks - Future Infrastructure'!M95","v":2027},{"$f":"'Parks - Future Infrastructure'!N95","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G95","v":"3-Local"},{"$f":"'Parks - Future Infrastructure'!C95","v":""},{"$f":"'Parks - Future Infrastructure'!E95","v":""},{"$f":"'Parks - Future Infrastructure'!P95","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R95","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S95","v":4248},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A88","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B88","v":681},{"$f":"'Parks - Future Infrastructure'!H96","v":""},{"$f":"'Parks - Future Infrastructure'!B96","v":"5289"},{"$f":"'Parks - Future Infrastructure'!D96","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F96","v":"CLEVELAND - SUNSHINE DRIVE PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L96","v":""},{"$f":"'Parks - Future Infrastructure'!Q96","v":2016},{"$f":"'Parks - Future Infrastructure'!M96","v":2031},{"$f":"'Parks - Future Infrastructure'!N96","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G96","v":"3-Local"},{"$f":"'Parks - Future Infrastructure'!C96","v":""},{"$f":"'Parks - Future Infrastructure'!E96","v":""},{"$f":"'Parks - Future Infrastructure'!P96","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R96","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S96","v":104774},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A89","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B89","v":682},{"$f":"'Parks - Future Infrastructure'!H97","v":""},{"$f":"'Parks - Future Infrastructure'!B97","v":"5296"},{"$f":"'Parks - Future Infrastructure'!D97","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F97","v":"CLEVELAND - VASSI CONCORD PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L97","v":""},{"$f":"'Parks - Future Infrastructure'!Q97","v":2016},{"$f":"'Parks - Future Infrastructure'!M97","v":2027},{"$f":"'Parks - Future Infrastructure'!N97","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G97","v":"3-Local"},{"$f":"'Parks - Future Infrastructure'!C97","v":""},{"$f":"'Parks - Future Infrastructure'!E97","v":""},{"$f":"'Parks - Future Infrastructure'!P97","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R97","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S97","v":60174},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A90","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B90","v":683},{"$f":"'Parks - Future Infrastructure'!H98","v":""},{"$f":"'Parks - Future Infrastructure'!B98","v":"5303"},{"$f":"'Parks - Future Infrastructure'!D98","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F98","v":"CLEVELAND - WELLINGTON STREET PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L98","v":""},{"$f":"'Parks - Future Infrastructure'!Q98","v":2016},{"$f":"'Parks - Future Infrastructure'!M98","v":2020},{"$f":"'Parks - Future Infrastructure'!N98","v":2020},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G98","v":"3-Local"},{"$f":"'Parks - Future Infrastructure'!C98","v":""},{"$f":"'Parks - Future Infrastructure'!E98","v":""},{"$f":"'Parks - Future Infrastructure'!P98","v":2020},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R98","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S98","v":723506},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A91","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B91","v":684},{"$f":"'Parks - Future Infrastructure'!H99","v":""},{"$f":"'Parks - Future Infrastructure'!B99","v":"5305"},{"$f":"'Parks - Future Infrastructure'!D99","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F99","v":"CLEVELAND - WILLIAM ROSS PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L99","v":""},{"$f":"'Parks - Future Infrastructure'!Q99","v":2016},{"$f":"'Parks - Future Infrastructure'!M99","v":2027},{"$f":"'Parks - Future Infrastructure'!N99","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G99","v":"3-Local"},{"$f":"'Parks - Future Infrastructure'!C99","v":""},{"$f":"'Parks - Future Infrastructure'!E99","v":""},{"$f":"'Parks - Future Infrastructure'!P99","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R99","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S99","v":89907},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A92","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B92","v":685},{"$f":"'Parks - Future Infrastructure'!H100","v":""},{"$f":"'Parks - Future Infrastructure'!B100","v":"5313"},{"$f":"'Parks - Future Infrastructure'!D100","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F100","v":"COOCHIEMUDLO ISLAND - FLINDERS FORESHORE UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L100","v":""},{"$f":"'Parks - Future Infrastructure'!Q100","v":2016},{"$f":"'Parks - Future Infrastructure'!M100","v":2029},{"$f":"'Parks - Future Infrastructure'!N100","v":2029},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G100","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!C100","v":""},{"$f":"'Parks - Future Infrastructure'!E100","v":""},{"$f":"'Parks - Future Infrastructure'!P100","v":2029},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R100","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S100","v":132383},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A93","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B93","v":686},{"$f":"'Parks - Future Infrastructure'!H101","v":""},{"$f":"'Parks - Future Infrastructure'!B101","v":"5314"},{"$f":"'Parks - Future Infrastructure'!D101","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F101","v":"WELLINGTON POINT - HAROLD & ENID BROWN PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L101","v":""},{"$f":"'Parks - Future Infrastructure'!Q101","v":2016},{"$f":"'Parks - Future Infrastructure'!M101","v":2031},{"$f":"'Parks - Future Infrastructure'!N101","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G101","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C101","v":""},{"$f":"'Parks - Future Infrastructure'!E101","v":""},{"$f":"'Parks - Future Infrastructure'!P101","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R101","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S101","v":249192},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A94","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B94","v":687},{"$f":"'Parks - Future Infrastructure'!H102","v":""},{"$f":"'Parks - Future Infrastructure'!B102","v":"5315"},{"$f":"'Parks - Future Infrastructure'!D102","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F102","v":"COOCHIEMUDLO ISLAND - LAURIE BURNS RECREATION RESERVE UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L102","v":""},{"$f":"'Parks - Future Infrastructure'!Q102","v":2016},{"$f":"'Parks - Future Infrastructure'!M102","v":2029},{"$f":"'Parks - Future Infrastructure'!N102","v":2029},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G102","v":"6-District"},{"$f":"'Parks - Future Infrastructure'!C102","v":""},{"$f":"'Parks - Future Infrastructure'!E102","v":""},{"$f":"'Parks - Future Infrastructure'!P102","v":2029},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R102","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S102","v":414229},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A95","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B95","v":688},{"$f":"'Parks - Future Infrastructure'!H103","v":""},{"$f":"'Parks - Future Infrastructure'!B103","v":"5319"},{"$f":"'Parks - Future Infrastructure'!D103","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F103","v":"COOCHIEMUDLO ISLAND - PIONEER PARK (COOCHIE) UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L103","v":""},{"$f":"'Parks - Future Infrastructure'!Q103","v":2016},{"$f":"'Parks - Future Infrastructure'!M103","v":2019},{"$f":"'Parks - Future Infrastructure'!N103","v":2019},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G103","v":"Citywide"},{"$f":"'Parks - Future Infrastructure'!C103","v":""},{"$f":"'Parks - Future Infrastructure'!E103","v":""},{"$f":"'Parks - Future Infrastructure'!P103","v":2019},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R103","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S103","v":239281},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A96","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B96","v":689},{"$f":"'Parks - Future Infrastructure'!H104","v":""},{"$f":"'Parks - Future Infrastructure'!B104","v":"5320"},{"$f":"'Parks - Future Infrastructure'!D104","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F104","v":"DUNWICH - BARTON STREET PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L104","v":""},{"$f":"'Parks - Future Infrastructure'!Q104","v":2016},{"$f":"'Parks - Future Infrastructure'!M104","v":2029},{"$f":"'Parks - Future Infrastructure'!N104","v":2029},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G104","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!C104","v":""},{"$f":"'Parks - Future Infrastructure'!E104","v":""},{"$f":"'Parks - Future Infrastructure'!P104","v":2029},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R104","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S104","v":14159},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A97","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B97","v":690},{"$f":"'Parks - Future Infrastructure'!H105","v":""},{"$f":"'Parks - Future Infrastructure'!B105","v":"5321"},{"$f":"'Parks - Future Infrastructure'!D105","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F105","v":"DUNWICH - BOB WILSON PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L105","v":""},{"$f":"'Parks - Future Infrastructure'!Q105","v":2016},{"$f":"'Parks - Future Infrastructure'!M105","v":2029},{"$f":"'Parks - Future Infrastructure'!N105","v":2029},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G105","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!C105","v":""},{"$f":"'Parks - Future Infrastructure'!E105","v":""},{"$f":"'Parks - Future Infrastructure'!P105","v":2029},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R105","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S105","v":14159},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A98","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B98","v":691},{"$f":"'Parks - Future Infrastructure'!H106","v":""},{"$f":"'Parks - Future Infrastructure'!B106","v":"5336"},{"$f":"'Parks - Future Infrastructure'!D106","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F106","v":"KARRAGARRA ISLAND - KARRAGARRA ISLAND COMMUNITY PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L106","v":""},{"$f":"'Parks - Future Infrastructure'!Q106","v":2016},{"$f":"'Parks - Future Infrastructure'!M106","v":2029},{"$f":"'Parks - Future Infrastructure'!N106","v":2029},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G106","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!C106","v":""},{"$f":"'Parks - Future Infrastructure'!E106","v":""},{"$f":"'Parks - Future Infrastructure'!P106","v":2029},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R106","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S106","v":44600},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A99","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B99","v":692},{"$f":"'Parks - Future Infrastructure'!H107","v":""},{"$f":"'Parks - Future Infrastructure'!B107","v":"5337"},{"$f":"'Parks - Future Infrastructure'!D107","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F107","v":"KARRAGARRA ISLAND - KARRAGARRA ISLAND FORESHORE (NORTH) UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L107","v":""},{"$f":"'Parks - Future Infrastructure'!Q107","v":2016},{"$f":"'Parks - Future Infrastructure'!M107","v":2026},{"$f":"'Parks - Future Infrastructure'!N107","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G107","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!C107","v":""},{"$f":"'Parks - Future Infrastructure'!E107","v":""},{"$f":"'Parks - Future Infrastructure'!P107","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R107","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S107","v":249192},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A100","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B100","v":693},{"$f":"'Parks - Future Infrastructure'!H108","v":""},{"$f":"'Parks - Future Infrastructure'!B108","v":"5340"},{"$f":"'Parks - Future Infrastructure'!D108","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F108","v":"KARRAGARRA ISLAND - KARRAGARRA ISLAND URBAN HABITAT UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L108","v":""},{"$f":"'Parks - Future Infrastructure'!Q108","v":2016},{"$f":"'Parks - Future Infrastructure'!M108","v":2026},{"$f":"'Parks - Future Infrastructure'!N108","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G108","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!C108","v":""},{"$f":"'Parks - Future Infrastructure'!E108","v":""},{"$f":"'Parks - Future Infrastructure'!P108","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R108","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S108","v":60174},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A101","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B101","v":694},{"$f":"'Parks - Future Infrastructure'!H109","v":""},{"$f":"'Parks - Future Infrastructure'!B109","v":"5350-16"},{"$f":"'Parks - Future Infrastructure'!D109","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F109","v":"LAMB ISLAND - PIONEER PARK (LAMB) UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L109","v":""},{"$f":"'Parks - Future Infrastructure'!Q109","v":2016},{"$f":"'Parks - Future Infrastructure'!M109","v":2021},{"$f":"'Parks - Future Infrastructure'!N109","v":2021},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G109","v":"6-District"},{"$f":"'Parks - Future Infrastructure'!C109","v":""},{"$f":"'Parks - Future Infrastructure'!E109","v":""},{"$f":"'Parks - Future Infrastructure'!P109","v":2021},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R109","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S109","v":1127735},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A102","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B102","v":695},{"$f":"'Parks - Future Infrastructure'!H110","v":""},{"$f":"'Parks - Future Infrastructure'!B110","v":"5350-21"},{"$f":"'Parks - Future Infrastructure'!D110","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F110","v":"LAMB ISLAND - PIONEER PARK (LAMB) UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L110","v":""},{"$f":"'Parks - Future Infrastructure'!Q110","v":2016},{"$f":"'Parks - Future Infrastructure'!M110","v":2026},{"$f":"'Parks - Future Infrastructure'!N110","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G110","v":"6-District"},{"$f":"'Parks - Future Infrastructure'!C110","v":""},{"$f":"'Parks - Future Infrastructure'!E110","v":""},{"$f":"'Parks - Future Infrastructure'!P110","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R110","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S110","v":134507},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A103","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B103","v":696},{"$f":"'Parks - Future Infrastructure'!H111","v":""},{"$f":"'Parks - Future Infrastructure'!B111","v":"5351"},{"$f":"'Parks - Future Infrastructure'!D111","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F111","v":"MACLEAY ISLAND - COAST ROAD FORESHORE UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L111","v":""},{"$f":"'Parks - Future Infrastructure'!Q111","v":2016},{"$f":"'Parks - Future Infrastructure'!M111","v":2029},{"$f":"'Parks - Future Infrastructure'!N111","v":2029},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G111","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!C111","v":""},{"$f":"'Parks - Future Infrastructure'!E111","v":""},{"$f":"'Parks - Future Infrastructure'!P111","v":2029},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R111","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S111","v":204592},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A104","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B104","v":697},{"$f":"'Parks - Future Infrastructure'!H112","v":""},{"$f":"'Parks - Future Infrastructure'!B112","v":"5353"},{"$f":"'Parks - Future Infrastructure'!D112","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F112","v":"MACLEAY ISLAND - CORROBOREE PLACE PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L112","v":""},{"$f":"'Parks - Future Infrastructure'!Q112","v":2016},{"$f":"'Parks - Future Infrastructure'!M112","v":2022},{"$f":"'Parks - Future Infrastructure'!N112","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G112","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!C112","v":""},{"$f":"'Parks - Future Infrastructure'!E112","v":""},{"$f":"'Parks - Future Infrastructure'!P112","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R112","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S112","v":115393},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A105","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B105","v":698},{"$f":"'Parks - Future Infrastructure'!H113","v":""},{"$f":"'Parks - Future Infrastructure'!B113","v":"5356"},{"$f":"'Parks - Future Infrastructure'!D113","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F113","v":"MACLEAY ISLAND - DALPURA STREET ROAD RESERVE UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L113","v":""},{"$f":"'Parks - Future Infrastructure'!Q113","v":2016},{"$f":"'Parks - Future Infrastructure'!M113","v":2029},{"$f":"'Parks - Future Infrastructure'!N113","v":2029},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G113","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!C113","v":""},{"$f":"'Parks - Future Infrastructure'!E113","v":""},{"$f":"'Parks - Future Infrastructure'!P113","v":2029},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R113","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S113","v":87784},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A106","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B106","v":699},{"$f":"'Parks - Future Infrastructure'!H114","v":""},{"$f":"'Parks - Future Infrastructure'!B114","v":"5361"},{"$f":"'Parks - Future Infrastructure'!D114","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F114","v":"MACLEAY ISLAND - PAT'S PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L114","v":""},{"$f":"'Parks - Future Infrastructure'!Q114","v":2016},{"$f":"'Parks - Future Infrastructure'!M114","v":2029},{"$f":"'Parks - Future Infrastructure'!N114","v":2029},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G114","v":"Citywide"},{"$f":"'Parks - Future Infrastructure'!C114","v":""},{"$f":"'Parks - Future Infrastructure'!E114","v":""},{"$f":"'Parks - Future Infrastructure'!P114","v":2029},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R114","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S114","v":60174},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A107","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B107","v":700},{"$f":"'Parks - Future Infrastructure'!H115","v":""},{"$f":"'Parks - Future Infrastructure'!B115","v":"5365"},{"$f":"'Parks - Future Infrastructure'!D115","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F115","v":"MACLEAY ISLAND - TINGARA BOAT CLUB UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L115","v":""},{"$f":"'Parks - Future Infrastructure'!Q115","v":2016},{"$f":"'Parks - Future Infrastructure'!M115","v":2029},{"$f":"'Parks - Future Infrastructure'!N115","v":2029},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G115","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!C115","v":""},{"$f":"'Parks - Future Infrastructure'!E115","v":""},{"$f":"'Parks - Future Infrastructure'!P115","v":2029},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R115","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S115","v":28317},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A108","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B108","v":701},{"$f":"'Parks - Future Infrastructure'!H116","v":""},{"$f":"'Parks - Future Infrastructure'!B116","v":"5367"},{"$f":"'Parks - Future Infrastructure'!D116","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F116","v":"MOUNT COTTON - MOUNT COTTON COMMUNITY PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L116","v":""},{"$f":"'Parks - Future Infrastructure'!Q116","v":2016},{"$f":"'Parks - Future Infrastructure'!M116","v":2021},{"$f":"'Parks - Future Infrastructure'!N116","v":2021},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G116","v":"Citywide"},{"$f":"'Parks - Future Infrastructure'!C116","v":""},{"$f":"'Parks - Future Infrastructure'!E116","v":""},{"$f":"'Parks - Future Infrastructure'!P116","v":2021},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R116","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S116","v":4296437},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A109","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B109","v":702},{"$f":"'Parks - Future Infrastructure'!H117","v":""},{"$f":"'Parks - Future Infrastructure'!B117","v":"5374"},{"$f":"'Parks - Future Infrastructure'!D117","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F117","v":"MOUNT COTTON - ORCHID DRIVE PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L117","v":""},{"$f":"'Parks - Future Infrastructure'!Q117","v":2016},{"$f":"'Parks - Future Infrastructure'!M117","v":2031},{"$f":"'Parks - Future Infrastructure'!N117","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G117","v":"5-Local"},{"$f":"'Parks - Future Infrastructure'!C117","v":""},{"$f":"'Parks - Future Infrastructure'!E117","v":""},{"$f":"'Parks - Future Infrastructure'!P117","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R117","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S117","v":60174},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A110","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B110","v":703},{"$f":"'Parks - Future Infrastructure'!H118","v":""},{"$f":"'Parks - Future Infrastructure'!B118","v":"5380"},{"$f":"'Parks - Future Infrastructure'!D118","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F118","v":"MOUNT COTTON - SEEANA DRIVE PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L118","v":""},{"$f":"'Parks - Future Infrastructure'!Q118","v":2016},{"$f":"'Parks - Future Infrastructure'!M118","v":2031},{"$f":"'Parks - Future Infrastructure'!N118","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G118","v":"5-Local"},{"$f":"'Parks - Future Infrastructure'!C118","v":""},{"$f":"'Parks - Future Infrastructure'!E118","v":""},{"$f":"'Parks - Future Infrastructure'!P118","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R118","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S118","v":44600},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A111","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B111","v":704},{"$f":"'Parks - Future Infrastructure'!H119","v":""},{"$f":"'Parks - Future Infrastructure'!B119","v":"5382"},{"$f":"'Parks - Future Infrastructure'!D119","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F119","v":"MOUNT COTTON - VALLEY WAY DRAINAGE RESERVE UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L119","v":""},{"$f":"'Parks - Future Infrastructure'!Q119","v":2016},{"$f":"'Parks - Future Infrastructure'!M119","v":2022},{"$f":"'Parks - Future Infrastructure'!N119","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G119","v":"5-Local"},{"$f":"'Parks - Future Infrastructure'!C119","v":""},{"$f":"'Parks - Future Infrastructure'!E119","v":""},{"$f":"'Parks - Future Infrastructure'!P119","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R119","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S119","v":60174},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A112","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B112","v":705},{"$f":"'Parks - Future Infrastructure'!H120","v":""},{"$f":"'Parks - Future Infrastructure'!B120","v":"5383"},{"$f":"'Parks - Future Infrastructure'!D120","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F120","v":"ORMISTON - HILLIARDS CREEK CORRIDOR - STEVENS PLACE UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L120","v":""},{"$f":"'Parks - Future Infrastructure'!Q120","v":2016},{"$f":"'Parks - Future Infrastructure'!M120","v":2031},{"$f":"'Parks - Future Infrastructure'!N120","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G120","v":"3-Local"},{"$f":"'Parks - Future Infrastructure'!C120","v":""},{"$f":"'Parks - Future Infrastructure'!E120","v":""},{"$f":"'Parks - Future Infrastructure'!P120","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R120","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S120","v":105482},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A113","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B113","v":706},{"$f":"'Parks - Future Infrastructure'!H121","v":""},{"$f":"'Parks - Future Infrastructure'!B121","v":"5392"},{"$f":"'Parks - Future Infrastructure'!D121","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F121","v":"ORMISTON - GRAY PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L121","v":""},{"$f":"'Parks - Future Infrastructure'!Q121","v":2016},{"$f":"'Parks - Future Infrastructure'!M121","v":2031},{"$f":"'Parks - Future Infrastructure'!N121","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G121","v":"3-Local"},{"$f":"'Parks - Future Infrastructure'!C121","v":""},{"$f":"'Parks - Future Infrastructure'!E121","v":""},{"$f":"'Parks - Future Infrastructure'!P121","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R121","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S121","v":44600},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A114","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B114","v":707},{"$f":"'Parks - Future Infrastructure'!H122","v":""},{"$f":"'Parks - Future Infrastructure'!B122","v":"5395"},{"$f":"'Parks - Future Infrastructure'!D122","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F122","v":"ORMISTON - HILLIARDS CREEK CORRIDOR - FELLMONGER PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L122","v":""},{"$f":"'Parks - Future Infrastructure'!Q122","v":2016},{"$f":"'Parks - Future Infrastructure'!M122","v":2031},{"$f":"'Parks - Future Infrastructure'!N122","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G122","v":"3-Local"},{"$f":"'Parks - Future Infrastructure'!C122","v":""},{"$f":"'Parks - Future Infrastructure'!E122","v":""},{"$f":"'Parks - Future Infrastructure'!P122","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R122","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S122","v":208840},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A115","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B115","v":708},{"$f":"'Parks - Future Infrastructure'!H123","v":""},{"$f":"'Parks - Future Infrastructure'!B123","v":"5414"},{"$f":"'Parks - Future Infrastructure'!D123","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F123","v":"POINT LOOKOUT - ENDEAVOUR PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L123","v":""},{"$f":"'Parks - Future Infrastructure'!Q123","v":2016},{"$f":"'Parks - Future Infrastructure'!M123","v":2029},{"$f":"'Parks - Future Infrastructure'!N123","v":2029},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G123","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!C123","v":""},{"$f":"'Parks - Future Infrastructure'!E123","v":""},{"$f":"'Parks - Future Infrastructure'!P123","v":2029},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R123","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S123","v":60174},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A116","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B116","v":709},{"$f":"'Parks - Future Infrastructure'!H124","v":""},{"$f":"'Parks - Future Infrastructure'!B124","v":"5416"},{"$f":"'Parks - Future Infrastructure'!D124","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F124","v":"POINT LOOKOUT - HEADLAND PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L124","v":""},{"$f":"'Parks - Future Infrastructure'!Q124","v":2016},{"$f":"'Parks - Future Infrastructure'!M124","v":2019},{"$f":"'Parks - Future Infrastructure'!N124","v":2019},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G124","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!C124","v":""},{"$f":"'Parks - Future Infrastructure'!E124","v":""},{"$f":"'Parks - Future Infrastructure'!P124","v":2019},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R124","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S124","v":72209},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A117","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B117","v":710},{"$f":"'Parks - Future Infrastructure'!H125","v":""},{"$f":"'Parks - Future Infrastructure'!B125","v":"5421"},{"$f":"'Parks - Future Infrastructure'!D125","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F125","v":"POINT LOOKOUT - POINT LOOKOUT OVAL UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L125","v":""},{"$f":"'Parks - Future Infrastructure'!Q125","v":2016},{"$f":"'Parks - Future Infrastructure'!M125","v":2020},{"$f":"'Parks - Future Infrastructure'!N125","v":2020},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G125","v":"6-District"},{"$f":"'Parks - Future Infrastructure'!C125","v":""},{"$f":"'Parks - Future Infrastructure'!E125","v":""},{"$f":"'Parks - Future Infrastructure'!P125","v":2020},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R125","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S125","v":14159},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A118","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B118","v":711},{"$f":"'Parks - Future Infrastructure'!H126","v":""},{"$f":"'Parks - Future Infrastructure'!B126","v":"5425"},{"$f":"'Parks - Future Infrastructure'!D126","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F126","v":"REDLAND BAY - BEDARRA STREET PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L126","v":""},{"$f":"'Parks - Future Infrastructure'!Q126","v":2016},{"$f":"'Parks - Future Infrastructure'!M126","v":2022},{"$f":"'Parks - Future Infrastructure'!N126","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G126","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C126","v":""},{"$f":"'Parks - Future Infrastructure'!E126","v":""},{"$f":"'Parks - Future Infrastructure'!P126","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R126","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S126","v":132383},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A119","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B119","v":712},{"$f":"'Parks - Future Infrastructure'!H127","v":""},{"$f":"'Parks - Future Infrastructure'!B127","v":"5432"},{"$f":"'Parks - Future Infrastructure'!D127","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F127","v":"REDLAND BAY - CHARLIE BUCKLER SPORTSFIELD UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L127","v":""},{"$f":"'Parks - Future Infrastructure'!Q127","v":2016},{"$f":"'Parks - Future Infrastructure'!M127","v":2021},{"$f":"'Parks - Future Infrastructure'!N127","v":2021},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G127","v":"Citywide"},{"$f":"'Parks - Future Infrastructure'!C127","v":""},{"$f":"'Parks - Future Infrastructure'!E127","v":""},{"$f":"'Parks - Future Infrastructure'!P127","v":2021},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R127","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S127","v":2283432},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A120","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B120","v":713},{"$f":"'Parks - Future Infrastructure'!H128","v":""},{"$f":"'Parks - Future Infrastructure'!B128","v":"5443"},{"$f":"'Parks - Future Infrastructure'!D128","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F128","v":"REDLAND BAY - FIELDING PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L128","v":""},{"$f":"'Parks - Future Infrastructure'!Q128","v":2016},{"$f":"'Parks - Future Infrastructure'!M128","v":2020},{"$f":"'Parks - Future Infrastructure'!N128","v":2020},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G128","v":"4-District"},{"$f":"'Parks - Future Infrastructure'!C128","v":""},{"$f":"'Parks - Future Infrastructure'!E128","v":""},{"$f":"'Parks - Future Infrastructure'!P128","v":2020},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R128","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S128","v":284588},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A121","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B121","v":714},{"$f":"'Parks - Future Infrastructure'!H129","v":""},{"$f":"'Parks - Future Infrastructure'!B129","v":"5453"},{"$f":"'Parks - Future Infrastructure'!D129","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F129","v":"REDLAND BAY - JACK GORDON PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L129","v":""},{"$f":"'Parks - Future Infrastructure'!Q129","v":2016},{"$f":"'Parks - Future Infrastructure'!M129","v":2022},{"$f":"'Parks - Future Infrastructure'!N129","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G129","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C129","v":""},{"$f":"'Parks - Future Infrastructure'!E129","v":""},{"$f":"'Parks - Future Infrastructure'!P129","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R129","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S129","v":44600},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A122","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B122","v":715},{"$f":"'Parks - Future Infrastructure'!H130","v":""},{"$f":"'Parks - Future Infrastructure'!B130","v":"5454"},{"$f":"'Parks - Future Infrastructure'!D130","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F130","v":"REDLAND BAY - JACK GORDON PATHWAY (ESPLANADE) UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L130","v":""},{"$f":"'Parks - Future Infrastructure'!Q130","v":2016},{"$f":"'Parks - Future Infrastructure'!M130","v":2022},{"$f":"'Parks - Future Infrastructure'!N130","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G130","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C130","v":""},{"$f":"'Parks - Future Infrastructure'!E130","v":""},{"$f":"'Parks - Future Infrastructure'!P130","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R130","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S130","v":87784},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A123","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B123","v":716},{"$f":"'Parks - Future Infrastructure'!H131","v":""},{"$f":"'Parks - Future Infrastructure'!B131","v":"5456"},{"$f":"'Parks - Future Infrastructure'!D131","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F131","v":"REDLAND BAY - JUNEE STREET PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L131","v":""},{"$f":"'Parks - Future Infrastructure'!Q131","v":2016},{"$f":"'Parks - Future Infrastructure'!M131","v":2022},{"$f":"'Parks - Future Infrastructure'!N131","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G131","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C131","v":""},{"$f":"'Parks - Future Infrastructure'!E131","v":""},{"$f":"'Parks - Future Infrastructure'!P131","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R131","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S131","v":60882},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A124","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B124","v":717},{"$f":"'Parks - Future Infrastructure'!H132","v":""},{"$f":"'Parks - Future Infrastructure'!B132","v":"5457"},{"$f":"'Parks - Future Infrastructure'!D132","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F132","v":"REDLAND BAY - LANYARD PLACE PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L132","v":""},{"$f":"'Parks - Future Infrastructure'!Q132","v":2016},{"$f":"'Parks - Future Infrastructure'!M132","v":2022},{"$f":"'Parks - Future Infrastructure'!N132","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G132","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C132","v":""},{"$f":"'Parks - Future Infrastructure'!E132","v":""},{"$f":"'Parks - Future Infrastructure'!P132","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R132","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S132","v":14159},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A125","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B125","v":718},{"$f":"'Parks - Future Infrastructure'!H133","v":""},{"$f":"'Parks - Future Infrastructure'!B133","v":"5460"},{"$f":"'Parks - Future Infrastructure'!D133","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F133","v":"REDLAND BAY - POINT TALBURPIN PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L133","v":""},{"$f":"'Parks - Future Infrastructure'!Q133","v":2016},{"$f":"'Parks - Future Infrastructure'!M133","v":2022},{"$f":"'Parks - Future Infrastructure'!N133","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G133","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C133","v":""},{"$f":"'Parks - Future Infrastructure'!E133","v":""},{"$f":"'Parks - Future Infrastructure'!P133","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R133","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S133","v":191142},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A126","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B126","v":719},{"$f":"'Parks - Future Infrastructure'!H134","v":""},{"$f":"'Parks - Future Infrastructure'!B134","v":"5467"},{"$f":"'Parks - Future Infrastructure'!D134","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F134","v":"REDLAND BAY - NEV STAFFORD PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L134","v":""},{"$f":"'Parks - Future Infrastructure'!Q134","v":2016},{"$f":"'Parks - Future Infrastructure'!M134","v":2022},{"$f":"'Parks - Future Infrastructure'!N134","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G134","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C134","v":""},{"$f":"'Parks - Future Infrastructure'!E134","v":""},{"$f":"'Parks - Future Infrastructure'!P134","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R134","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S134","v":44600},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A127","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B127","v":720},{"$f":"'Parks - Future Infrastructure'!H135","v":""},{"$f":"'Parks - Future Infrastructure'!B135","v":"5471"},{"$f":"'Parks - Future Infrastructure'!D135","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F135","v":"REDLAND BAY - ORCHARD BEACH FORESHORE (SOUTH) UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L135","v":""},{"$f":"'Parks - Future Infrastructure'!Q135","v":2016},{"$f":"'Parks - Future Infrastructure'!M135","v":2022},{"$f":"'Parks - Future Infrastructure'!N135","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G135","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C135","v":""},{"$f":"'Parks - Future Infrastructure'!E135","v":""},{"$f":"'Parks - Future Infrastructure'!P135","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R135","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S135","v":56635},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A128","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B128","v":721},{"$f":"'Parks - Future Infrastructure'!H136","v":""},{"$f":"'Parks - Future Infrastructure'!B136","v":"5476"},{"$f":"'Parks - Future Infrastructure'!D136","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F136","v":"REDLAND BAY - PINELANDS CIRCUIT PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L136","v":""},{"$f":"'Parks - Future Infrastructure'!Q136","v":2016},{"$f":"'Parks - Future Infrastructure'!M136","v":2022},{"$f":"'Parks - Future Infrastructure'!N136","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G136","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C136","v":""},{"$f":"'Parks - Future Infrastructure'!E136","v":""},{"$f":"'Parks - Future Infrastructure'!P136","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R136","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S136","v":104774},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A129","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B129","v":722},{"$f":"'Parks - Future Infrastructure'!H137","v":""},{"$f":"'Parks - Future Infrastructure'!B137","v":"5485"},{"$f":"'Parks - Future Infrastructure'!D137","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F137","v":"REDLAND BAY - DENHAM BOULEVARD PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L137","v":""},{"$f":"'Parks - Future Infrastructure'!Q137","v":2016},{"$f":"'Parks - Future Infrastructure'!M137","v":2020},{"$f":"'Parks - Future Infrastructure'!N137","v":2020},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G137","v":"4-District"},{"$f":"'Parks - Future Infrastructure'!C137","v":""},{"$f":"'Parks - Future Infrastructure'!E137","v":""},{"$f":"'Parks - Future Infrastructure'!P137","v":2020},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R137","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S137","v":2988887},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A130","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B130","v":723},{"$f":"'Parks - Future Infrastructure'!H138","v":""},{"$f":"'Parks - Future Infrastructure'!B138","v":"5487"},{"$f":"'Parks - Future Infrastructure'!D138","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F138","v":"REDLAND BAY - SEL OUTRIDGE PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L138","v":""},{"$f":"'Parks - Future Infrastructure'!Q138","v":2016},{"$f":"'Parks - Future Infrastructure'!M138","v":2025},{"$f":"'Parks - Future Infrastructure'!N138","v":2025},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G138","v":"4-District"},{"$f":"'Parks - Future Infrastructure'!C138","v":""},{"$f":"'Parks - Future Infrastructure'!E138","v":""},{"$f":"'Parks - Future Infrastructure'!P138","v":2025},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R138","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S138","v":1254455},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A131","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B131","v":724},{"$f":"'Parks - Future Infrastructure'!H139","v":""},{"$f":"'Parks - Future Infrastructure'!B139","v":"5506"},{"$f":"'Parks - Future Infrastructure'!D139","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F139","v":"RUSSELL ISLAND - JACKSON OVAL UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L139","v":""},{"$f":"'Parks - Future Infrastructure'!Q139","v":2016},{"$f":"'Parks - Future Infrastructure'!M139","v":2029},{"$f":"'Parks - Future Infrastructure'!N139","v":2029},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G139","v":"6-District"},{"$f":"'Parks - Future Infrastructure'!C139","v":""},{"$f":"'Parks - Future Infrastructure'!E139","v":""},{"$f":"'Parks - Future Infrastructure'!P139","v":2029},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R139","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S139","v":90615},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A132","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B132","v":725},{"$f":"'Parks - Future Infrastructure'!H140","v":""},{"$f":"'Parks - Future Infrastructure'!B140","v":"5508"},{"$f":"'Parks - Future Infrastructure'!D140","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F140","v":"RUSSELL ISLAND - JOCK KENNEDY PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L140","v":""},{"$f":"'Parks - Future Infrastructure'!Q140","v":2016},{"$f":"'Parks - Future Infrastructure'!M140","v":2021},{"$f":"'Parks - Future Infrastructure'!N140","v":2021},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G140","v":"6-District"},{"$f":"'Parks - Future Infrastructure'!C140","v":""},{"$f":"'Parks - Future Infrastructure'!E140","v":""},{"$f":"'Parks - Future Infrastructure'!P140","v":2021},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R140","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S140","v":297331},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A133","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B133","v":726},{"$f":"'Parks - Future Infrastructure'!H141","v":""},{"$f":"'Parks - Future Infrastructure'!B141","v":"5509"},{"$f":"'Parks - Future Infrastructure'!D141","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F141","v":"RUSSELL ISLAND - LIONS BOULEVARD PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L141","v":""},{"$f":"'Parks - Future Infrastructure'!Q141","v":2016},{"$f":"'Parks - Future Infrastructure'!M141","v":2029},{"$f":"'Parks - Future Infrastructure'!N141","v":2029},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G141","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!C141","v":""},{"$f":"'Parks - Future Infrastructure'!E141","v":""},{"$f":"'Parks - Future Infrastructure'!P141","v":2029},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R141","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S141","v":118933},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A134","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B134","v":727},{"$f":"'Parks - Future Infrastructure'!H142","v":""},{"$f":"'Parks - Future Infrastructure'!B142","v":"5515"},{"$f":"'Parks - Future Infrastructure'!D142","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F142","v":"RUSSELL ISLAND - THE BAY ISLANDS PIONEER CHILDREN'S MEMORIAL PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L142","v":""},{"$f":"'Parks - Future Infrastructure'!Q142","v":2016},{"$f":"'Parks - Future Infrastructure'!M142","v":2029},{"$f":"'Parks - Future Infrastructure'!N142","v":2029},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G142","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!C142","v":""},{"$f":"'Parks - Future Infrastructure'!E142","v":""},{"$f":"'Parks - Future Infrastructure'!P142","v":2029},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R142","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S142","v":56635},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A135","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B135","v":728},{"$f":"'Parks - Future Infrastructure'!H143","v":""},{"$f":"'Parks - Future Infrastructure'!B143","v":"5540"},{"$f":"'Parks - Future Infrastructure'!D143","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F143","v":"THORNLANDS - ABBOTSLEIGH STREET PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L143","v":""},{"$f":"'Parks - Future Infrastructure'!Q143","v":2016},{"$f":"'Parks - Future Infrastructure'!M143","v":2022},{"$f":"'Parks - Future Infrastructure'!N143","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G143","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C143","v":""},{"$f":"'Parks - Future Infrastructure'!E143","v":""},{"$f":"'Parks - Future Infrastructure'!P143","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R143","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S143","v":148666},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A136","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B136","v":729},{"$f":"'Parks - Future Infrastructure'!H144","v":""},{"$f":"'Parks - Future Infrastructure'!B144","v":"5542"},{"$f":"'Parks - Future Infrastructure'!D144","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F144","v":"THORNLANDS - ANNIVERSARY PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L144","v":""},{"$f":"'Parks - Future Infrastructure'!Q144","v":2016},{"$f":"'Parks - Future Infrastructure'!M144","v":2022},{"$f":"'Parks - Future Infrastructure'!N144","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G144","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C144","v":""},{"$f":"'Parks - Future Infrastructure'!E144","v":""},{"$f":"'Parks - Future Infrastructure'!P144","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R144","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S144","v":4248},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A137","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B137","v":730},{"$f":"'Parks - Future Infrastructure'!H145","v":""},{"$f":"'Parks - Future Infrastructure'!B145","v":"5553"},{"$f":"'Parks - Future Infrastructure'!D145","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F145","v":"THORNLANDS - CONLEY AVENUE PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L145","v":""},{"$f":"'Parks - Future Infrastructure'!Q145","v":2016},{"$f":"'Parks - Future Infrastructure'!M145","v":2022},{"$f":"'Parks - Future Infrastructure'!N145","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G145","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C145","v":""},{"$f":"'Parks - Future Infrastructure'!E145","v":""},{"$f":"'Parks - Future Infrastructure'!P145","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R145","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S145","v":147958},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A138","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B138","v":731},{"$f":"'Parks - Future Infrastructure'!H146","v":""},{"$f":"'Parks - Future Infrastructure'!B146","v":"5570"},{"$f":"'Parks - Future Infrastructure'!D146","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F146","v":"THORNLANDS - LORIKEET DRIVE PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L146","v":""},{"$f":"'Parks - Future Infrastructure'!Q146","v":2016},{"$f":"'Parks - Future Infrastructure'!M146","v":2022},{"$f":"'Parks - Future Infrastructure'!N146","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G146","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C146","v":""},{"$f":"'Parks - Future Infrastructure'!E146","v":""},{"$f":"'Parks - Future Infrastructure'!P146","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R146","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S146","v":194681},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A139","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B139","v":732},{"$f":"'Parks - Future Infrastructure'!H147","v":""},{"$f":"'Parks - Future Infrastructure'!B147","v":"5579"},{"$f":"'Parks - Future Infrastructure'!D147","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F147","v":"WELLINGTON POINT - PLANTATION PLACE PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L147","v":""},{"$f":"'Parks - Future Infrastructure'!Q147","v":2016},{"$f":"'Parks - Future Infrastructure'!M147","v":2027},{"$f":"'Parks - Future Infrastructure'!N147","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G147","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C147","v":""},{"$f":"'Parks - Future Infrastructure'!E147","v":""},{"$f":"'Parks - Future Infrastructure'!P147","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R147","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S147","v":58758},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A140","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B140","v":733},{"$f":"'Parks - Future Infrastructure'!H148","v":""},{"$f":"'Parks - Future Infrastructure'!B148","v":"5583"},{"$f":"'Parks - Future Infrastructure'!D148","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F148","v":"THORNLANDS - ROBERT MACKIE PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L148","v":""},{"$f":"'Parks - Future Infrastructure'!Q148","v":2016},{"$f":"'Parks - Future Infrastructure'!M148","v":2022},{"$f":"'Parks - Future Infrastructure'!N148","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G148","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C148","v":""},{"$f":"'Parks - Future Infrastructure'!E148","v":""},{"$f":"'Parks - Future Infrastructure'!P148","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R148","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S148","v":60174},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A141","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B141","v":734},{"$f":"'Parks - Future Infrastructure'!H149","v":""},{"$f":"'Parks - Future Infrastructure'!B149","v":"5584"},{"$f":"'Parks - Future Infrastructure'!D149","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F149","v":"THORNLANDS - PERCY ZIEGENFUSZ PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L149","v":""},{"$f":"'Parks - Future Infrastructure'!Q149","v":2016},{"$f":"'Parks - Future Infrastructure'!M149","v":2022},{"$f":"'Parks - Future Infrastructure'!N149","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G149","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C149","v":""},{"$f":"'Parks - Future Infrastructure'!E149","v":""},{"$f":"'Parks - Future Infrastructure'!P149","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R149","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S149","v":134507},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A142","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B142","v":735},{"$f":"'Parks - Future Infrastructure'!H150","v":""},{"$f":"'Parks - Future Infrastructure'!B150","v":"5586"},{"$f":"'Parks - Future Infrastructure'!D150","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F150","v":"THORNLANDS - MANNING ESPLANADE FORESHORE UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L150","v":""},{"$f":"'Parks - Future Infrastructure'!Q150","v":2016},{"$f":"'Parks - Future Infrastructure'!M150","v":2020},{"$f":"'Parks - Future Infrastructure'!N150","v":2020},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G150","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C150","v":""},{"$f":"'Parks - Future Infrastructure'!E150","v":""},{"$f":"'Parks - Future Infrastructure'!P150","v":2020},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R150","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S150","v":74333},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A143","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B143","v":736},{"$f":"'Parks - Future Infrastructure'!H151","v":""},{"$f":"'Parks - Future Infrastructure'!B151","v":"5590"},{"$f":"'Parks - Future Infrastructure'!D151","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F151","v":"THORNLANDS - TINDAPPAH DRIVE FORESHORE UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L151","v":""},{"$f":"'Parks - Future Infrastructure'!Q151","v":2016},{"$f":"'Parks - Future Infrastructure'!M151","v":2022},{"$f":"'Parks - Future Infrastructure'!N151","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G151","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C151","v":""},{"$f":"'Parks - Future Infrastructure'!E151","v":""},{"$f":"'Parks - Future Infrastructure'!P151","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R151","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S151","v":147958},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A144","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B144","v":737},{"$f":"'Parks - Future Infrastructure'!H152","v":""},{"$f":"'Parks - Future Infrastructure'!B152","v":"5592"},{"$f":"'Parks - Future Infrastructure'!D152","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F152","v":"THORNLANDS - TUNA COURT PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L152","v":""},{"$f":"'Parks - Future Infrastructure'!Q152","v":2016},{"$f":"'Parks - Future Infrastructure'!M152","v":2022},{"$f":"'Parks - Future Infrastructure'!N152","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G152","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C152","v":""},{"$f":"'Parks - Future Infrastructure'!E152","v":""},{"$f":"'Parks - Future Infrastructure'!P152","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R152","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S152","v":249192},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A145","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B145","v":738},{"$f":"'Parks - Future Infrastructure'!H153","v":""},{"$f":"'Parks - Future Infrastructure'!B153","v":"5605"},{"$f":"'Parks - Future Infrastructure'!D153","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F153","v":"THORNESIDE - ALMA STREET PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L153","v":""},{"$f":"'Parks - Future Infrastructure'!Q153","v":2016},{"$f":"'Parks - Future Infrastructure'!M153","v":2027},{"$f":"'Parks - Future Infrastructure'!N153","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G153","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C153","v":""},{"$f":"'Parks - Future Infrastructure'!E153","v":""},{"$f":"'Parks - Future Infrastructure'!P153","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R153","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S153","v":241405},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A146","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B146","v":739},{"$f":"'Parks - Future Infrastructure'!H154","v":""},{"$f":"'Parks - Future Infrastructure'!B154","v":"5608"},{"$f":"'Parks - Future Infrastructure'!D154","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F154","v":"THORNESIDE - BETH BOYD PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L154","v":""},{"$f":"'Parks - Future Infrastructure'!Q154","v":2016},{"$f":"'Parks - Future Infrastructure'!M154","v":2027},{"$f":"'Parks - Future Infrastructure'!N154","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G154","v":"1-District"},{"$f":"'Parks - Future Infrastructure'!C154","v":""},{"$f":"'Parks - Future Infrastructure'!E154","v":""},{"$f":"'Parks - Future Infrastructure'!P154","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R154","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S154","v":179815},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A147","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B147","v":740},{"$f":"'Parks - Future Infrastructure'!H155","v":""},{"$f":"'Parks - Future Infrastructure'!B155","v":"5610"},{"$f":"'Parks - Future Infrastructure'!D155","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F155","v":"THORNESIDE - JACK AND EDNA FINNEY RESERVE UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L155","v":""},{"$f":"'Parks - Future Infrastructure'!Q155","v":2016},{"$f":"'Parks - Future Infrastructure'!M155","v":2027},{"$f":"'Parks - Future Infrastructure'!N155","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G155","v":"1-District"},{"$f":"'Parks - Future Infrastructure'!C155","v":""},{"$f":"'Parks - Future Infrastructure'!E155","v":""},{"$f":"'Parks - Future Infrastructure'!P155","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R155","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S155","v":853058},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A148","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B148","v":741},{"$f":"'Parks - Future Infrastructure'!H156","v":""},{"$f":"'Parks - Future Infrastructure'!B156","v":"5616"},{"$f":"'Parks - Future Infrastructure'!D156","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F156","v":"THORNESIDE - VIC ARTHUR PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L156","v":""},{"$f":"'Parks - Future Infrastructure'!Q156","v":2016},{"$f":"'Parks - Future Infrastructure'!M156","v":2031},{"$f":"'Parks - Future Infrastructure'!N156","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G156","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C156","v":""},{"$f":"'Parks - Future Infrastructure'!E156","v":""},{"$f":"'Parks - Future Infrastructure'!P156","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R156","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S156","v":92031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A149","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B149","v":742},{"$f":"'Parks - Future Infrastructure'!H157","v":""},{"$f":"'Parks - Future Infrastructure'!B157","v":"5618"},{"$f":"'Parks - Future Infrastructure'!D157","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F157","v":"THORNESIDE - GRADI COURT PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L157","v":""},{"$f":"'Parks - Future Infrastructure'!Q157","v":2016},{"$f":"'Parks - Future Infrastructure'!M157","v":2027},{"$f":"'Parks - Future Infrastructure'!N157","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G157","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C157","v":""},{"$f":"'Parks - Future Infrastructure'!E157","v":""},{"$f":"'Parks - Future Infrastructure'!P157","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R157","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S157","v":253439},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A150","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B150","v":743},{"$f":"'Parks - Future Infrastructure'!H158","v":""},{"$f":"'Parks - Future Infrastructure'!B158","v":"5621"},{"$f":"'Parks - Future Infrastructure'!D158","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F158","v":"THORNESIDE - RAILWAY PARADE PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L158","v":""},{"$f":"'Parks - Future Infrastructure'!Q158","v":2016},{"$f":"'Parks - Future Infrastructure'!M158","v":2027},{"$f":"'Parks - Future Infrastructure'!N158","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G158","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C158","v":""},{"$f":"'Parks - Future Infrastructure'!E158","v":""},{"$f":"'Parks - Future Infrastructure'!P158","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R158","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S158","v":4248},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A151","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B151","v":744},{"$f":"'Parks - Future Infrastructure'!H159","v":""},{"$f":"'Parks - Future Infrastructure'!B159","v":"5626"},{"$f":"'Parks - Future Infrastructure'!D159","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F159","v":"THORNESIDE - WILLARD-WEBER FORESHORE UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L159","v":""},{"$f":"'Parks - Future Infrastructure'!Q159","v":2016},{"$f":"'Parks - Future Infrastructure'!M159","v":2027},{"$f":"'Parks - Future Infrastructure'!N159","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G159","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C159","v":""},{"$f":"'Parks - Future Infrastructure'!E159","v":""},{"$f":"'Parks - Future Infrastructure'!P159","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R159","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S159","v":194681},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A152","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B152","v":745},{"$f":"'Parks - Future Infrastructure'!H160","v":""},{"$f":"'Parks - Future Infrastructure'!B160","v":"5627"},{"$f":"'Parks - Future Infrastructure'!D160","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F160","v":"THORNESIDE - WILLIAM TAYLOR MEMORIAL SPORTSFIELD UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L160","v":""},{"$f":"'Parks - Future Infrastructure'!Q160","v":2016},{"$f":"'Parks - Future Infrastructure'!M160","v":2027},{"$f":"'Parks - Future Infrastructure'!N160","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G160","v":"Citywide"},{"$f":"'Parks - Future Infrastructure'!C160","v":""},{"$f":"'Parks - Future Infrastructure'!E160","v":""},{"$f":"'Parks - Future Infrastructure'!P160","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R160","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S160","v":1267277},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A153","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B153","v":746},{"$f":"'Parks - Future Infrastructure'!H161","v":""},{"$f":"'Parks - Future Infrastructure'!B161","v":"5630"},{"$f":"'Parks - Future Infrastructure'!D161","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F161","v":"VICTORIA POINT - ASPECT DRIVE PATHWAY UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L161","v":""},{"$f":"'Parks - Future Infrastructure'!Q161","v":2016},{"$f":"'Parks - Future Infrastructure'!M161","v":2022},{"$f":"'Parks - Future Infrastructure'!N161","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G161","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C161","v":""},{"$f":"'Parks - Future Infrastructure'!E161","v":""},{"$f":"'Parks - Future Infrastructure'!P161","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R161","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S161","v":60174},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A154","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B154","v":747},{"$f":"'Parks - Future Infrastructure'!H162","v":""},{"$f":"'Parks - Future Infrastructure'!B162","v":"5636"},{"$f":"'Parks - Future Infrastructure'!D162","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F162","v":"VICTORIA POINT - BILL SCUDAMORE-SMITH PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L162","v":""},{"$f":"'Parks - Future Infrastructure'!Q162","v":2016},{"$f":"'Parks - Future Infrastructure'!M162","v":2022},{"$f":"'Parks - Future Infrastructure'!N162","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G162","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C162","v":""},{"$f":"'Parks - Future Infrastructure'!E162","v":""},{"$f":"'Parks - Future Infrastructure'!P162","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R162","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S162","v":60174},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A155","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B155","v":748},{"$f":"'Parks - Future Infrastructure'!H163","v":""},{"$f":"'Parks - Future Infrastructure'!B163","v":"5639"},{"$f":"'Parks - Future Infrastructure'!D163","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F163","v":"VICTORIA POINT - BROOKVALE DRIVE PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L163","v":""},{"$f":"'Parks - Future Infrastructure'!Q163","v":2016},{"$f":"'Parks - Future Infrastructure'!M163","v":2022},{"$f":"'Parks - Future Infrastructure'!N163","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G163","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C163","v":""},{"$f":"'Parks - Future Infrastructure'!E163","v":""},{"$f":"'Parks - Future Infrastructure'!P163","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R163","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S163","v":249900},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A156","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B156","v":749},{"$f":"'Parks - Future Infrastructure'!H164","v":""},{"$f":"'Parks - Future Infrastructure'!B164","v":"5641"},{"$f":"'Parks - Future Infrastructure'!D164","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F164","v":"VICTORIA POINT - BUNKER ROAD BUSHLAND REFUGE UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L164","v":""},{"$f":"'Parks - Future Infrastructure'!Q164","v":2016},{"$f":"'Parks - Future Infrastructure'!M164","v":2022},{"$f":"'Parks - Future Infrastructure'!N164","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G164","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C164","v":""},{"$f":"'Parks - Future Infrastructure'!E164","v":""},{"$f":"'Parks - Future Infrastructure'!P164","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R164","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S164","v":253439},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A157","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B157","v":750},{"$f":"'Parks - Future Infrastructure'!H165","v":""},{"$f":"'Parks - Future Infrastructure'!B165","v":"5644"},{"$f":"'Parks - Future Infrastructure'!D165","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F165","v":"VICTORIA POINT - CASCADES GARDENS UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L165","v":""},{"$f":"'Parks - Future Infrastructure'!Q165","v":2016},{"$f":"'Parks - Future Infrastructure'!M165","v":2021},{"$f":"'Parks - Future Infrastructure'!N165","v":2021},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G165","v":"4-District"},{"$f":"'Parks - Future Infrastructure'!C165","v":""},{"$f":"'Parks - Future Infrastructure'!E165","v":""},{"$f":"'Parks - Future Infrastructure'!P165","v":2021},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R165","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S165","v":56635},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A158","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B158","v":751},{"$f":"'Parks - Future Infrastructure'!H166","v":""},{"$f":"'Parks - Future Infrastructure'!B166","v":"5652"},{"$f":"'Parks - Future Infrastructure'!D166","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F166","v":"VICTORIA POINT - DUNCAN JENKINS EUCALYPT PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L166","v":""},{"$f":"'Parks - Future Infrastructure'!Q166","v":2016},{"$f":"'Parks - Future Infrastructure'!M166","v":2022},{"$f":"'Parks - Future Infrastructure'!N166","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G166","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C166","v":""},{"$f":"'Parks - Future Infrastructure'!E166","v":""},{"$f":"'Parks - Future Infrastructure'!P166","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R166","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S166","v":4248},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A159","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B159","v":752},{"$f":"'Parks - Future Infrastructure'!H167","v":""},{"$f":"'Parks - Future Infrastructure'!B167","v":"5656"},{"$f":"'Parks - Future Infrastructure'!D167","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F167","v":"VICTORIA POINT - GLEN ROAD PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L167","v":""},{"$f":"'Parks - Future Infrastructure'!Q167","v":2016},{"$f":"'Parks - Future Infrastructure'!M167","v":2022},{"$f":"'Parks - Future Infrastructure'!N167","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G167","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C167","v":""},{"$f":"'Parks - Future Infrastructure'!E167","v":""},{"$f":"'Parks - Future Infrastructure'!P167","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R167","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S167","v":286004},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A160","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B160","v":753},{"$f":"'Parks - Future Infrastructure'!H168","v":""},{"$f":"'Parks - Future Infrastructure'!B168","v":"5659"},{"$f":"'Parks - Future Infrastructure'!D168","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F168","v":"VICTORIA POINT - HOLLY ROAD URBAN HABITAT UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L168","v":""},{"$f":"'Parks - Future Infrastructure'!Q168","v":2016},{"$f":"'Parks - Future Infrastructure'!M168","v":2022},{"$f":"'Parks - Future Infrastructure'!N168","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G168","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C168","v":""},{"$f":"'Parks - Future Infrastructure'!E168","v":""},{"$f":"'Parks - Future Infrastructure'!P168","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R168","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S168","v":60174},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A161","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B161","v":754},{"$f":"'Parks - Future Infrastructure'!H169","v":""},{"$f":"'Parks - Future Infrastructure'!B169","v":"5665"},{"$f":"'Parks - Future Infrastructure'!D169","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F169","v":"VICTORIA POINT - LES MOORE PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L169","v":""},{"$f":"'Parks - Future Infrastructure'!Q169","v":2016},{"$f":"'Parks - Future Infrastructure'!M169","v":2022},{"$f":"'Parks - Future Infrastructure'!N169","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G169","v":"4-District"},{"$f":"'Parks - Future Infrastructure'!C169","v":""},{"$f":"'Parks - Future Infrastructure'!E169","v":""},{"$f":"'Parks - Future Infrastructure'!P169","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R169","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S169","v":191142},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A162","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B162","v":755},{"$f":"'Parks - Future Infrastructure'!H170","v":""},{"$f":"'Parks - Future Infrastructure'!B170","v":"5672"},{"$f":"'Parks - Future Infrastructure'!D170","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F170","v":"VICTORIA POINT - ORANA ESPLANADE FORESHORE PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L170","v":""},{"$f":"'Parks - Future Infrastructure'!Q170","v":2016},{"$f":"'Parks - Future Infrastructure'!M170","v":2022},{"$f":"'Parks - Future Infrastructure'!N170","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G170","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C170","v":""},{"$f":"'Parks - Future Infrastructure'!E170","v":""},{"$f":"'Parks - Future Infrastructure'!P170","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R170","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S170","v":521038},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A163","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B163","v":756},{"$f":"'Parks - Future Infrastructure'!H171","v":""},{"$f":"'Parks - Future Infrastructure'!B171","v":"5675"},{"$f":"'Parks - Future Infrastructure'!D171","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F171","v":"VICTORIA POINT - PARKLANDS COURT PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L171","v":""},{"$f":"'Parks - Future Infrastructure'!Q171","v":2016},{"$f":"'Parks - Future Infrastructure'!M171","v":2022},{"$f":"'Parks - Future Infrastructure'!N171","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G171","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C171","v":""},{"$f":"'Parks - Future Infrastructure'!E171","v":""},{"$f":"'Parks - Future Infrastructure'!P171","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R171","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S171","v":60174},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A164","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B164","v":757},{"$f":"'Parks - Future Infrastructure'!H172","v":""},{"$f":"'Parks - Future Infrastructure'!B172","v":"5681"},{"$f":"'Parks - Future Infrastructure'!D172","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F172","v":"VICTORIA POINT - POINCIANA AVENUE PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L172","v":""},{"$f":"'Parks - Future Infrastructure'!Q172","v":2016},{"$f":"'Parks - Future Infrastructure'!M172","v":2022},{"$f":"'Parks - Future Infrastructure'!N172","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G172","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C172","v":""},{"$f":"'Parks - Future Infrastructure'!E172","v":""},{"$f":"'Parks - Future Infrastructure'!P172","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R172","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S172","v":440333},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A165","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B165","v":758},{"$f":"'Parks - Future Infrastructure'!H173","v":""},{"$f":"'Parks - Future Infrastructure'!B173","v":"5687"},{"$f":"'Parks - Future Infrastructure'!D173","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F173","v":"VICTORIA POINT - ROSEBUD ESPLANADE PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L173","v":""},{"$f":"'Parks - Future Infrastructure'!Q173","v":2016},{"$f":"'Parks - Future Infrastructure'!M173","v":2026},{"$f":"'Parks - Future Infrastructure'!N173","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G173","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C173","v":""},{"$f":"'Parks - Future Infrastructure'!E173","v":""},{"$f":"'Parks - Future Infrastructure'!P173","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R173","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S173","v":90615},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A166","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B166","v":759},{"$f":"'Parks - Future Infrastructure'!H174","v":""},{"$f":"'Parks - Future Infrastructure'!B174","v":"5689"},{"$f":"'Parks - Future Infrastructure'!D174","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F174","v":"VICTORIA POINT - SANDY DRIVE CREEK CORRIDOR UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L174","v":""},{"$f":"'Parks - Future Infrastructure'!Q174","v":2016},{"$f":"'Parks - Future Infrastructure'!M174","v":2022},{"$f":"'Parks - Future Infrastructure'!N174","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G174","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C174","v":""},{"$f":"'Parks - Future Infrastructure'!E174","v":""},{"$f":"'Parks - Future Infrastructure'!P174","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R174","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S174","v":74333},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A167","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B167","v":760},{"$f":"'Parks - Future Infrastructure'!H175","v":""},{"$f":"'Parks - Future Infrastructure'!B175","v":"5690"},{"$f":"'Parks - Future Infrastructure'!D175","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F175","v":"VICTORIA POINT - SCHMIDT STREET ROAD RESERVE UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L175","v":""},{"$f":"'Parks - Future Infrastructure'!Q175","v":2016},{"$f":"'Parks - Future Infrastructure'!M175","v":2022},{"$f":"'Parks - Future Infrastructure'!N175","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G175","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C175","v":""},{"$f":"'Parks - Future Infrastructure'!E175","v":""},{"$f":"'Parks - Future Infrastructure'!P175","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R175","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S175","v":249192},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A168","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B168","v":761},{"$f":"'Parks - Future Infrastructure'!H176","v":""},{"$f":"'Parks - Future Infrastructure'!B176","v":"5703"},{"$f":"'Parks - Future Infrastructure'!D176","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F176","v":"VICTORIA POINT - VICTORIA POINT BUSHLAND REFUGE UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L176","v":""},{"$f":"'Parks - Future Infrastructure'!Q176","v":2016},{"$f":"'Parks - Future Infrastructure'!M176","v":2026},{"$f":"'Parks - Future Infrastructure'!N176","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G176","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C176","v":""},{"$f":"'Parks - Future Infrastructure'!E176","v":""},{"$f":"'Parks - Future Infrastructure'!P176","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R176","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S176","v":18406},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A169","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B169","v":762},{"$f":"'Parks - Future Infrastructure'!H177","v":""},{"$f":"'Parks - Future Infrastructure'!B177","v":"5704"},{"$f":"'Parks - Future Infrastructure'!D177","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F177","v":"VICTORIA POINT - VICTORIA POINT RECREATION RESERVE UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L177","v":""},{"$f":"'Parks - Future Infrastructure'!Q177","v":2016},{"$f":"'Parks - Future Infrastructure'!M177","v":2022},{"$f":"'Parks - Future Infrastructure'!N177","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G177","v":"Citywide"},{"$f":"'Parks - Future Infrastructure'!C177","v":""},{"$f":"'Parks - Future Infrastructure'!E177","v":""},{"$f":"'Parks - Future Infrastructure'!P177","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R177","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S177","v":724922},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A170","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B170","v":763},{"$f":"'Parks - Future Infrastructure'!H178","v":""},{"$f":"'Parks - Future Infrastructure'!B178","v":"5705"},{"$f":"'Parks - Future Infrastructure'!D178","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F178","v":"VICTORIA POINT - W H YEO PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L178","v":""},{"$f":"'Parks - Future Infrastructure'!Q178","v":2016},{"$f":"'Parks - Future Infrastructure'!M178","v":2022},{"$f":"'Parks - Future Infrastructure'!N178","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G178","v":"4-District"},{"$f":"'Parks - Future Infrastructure'!C178","v":""},{"$f":"'Parks - Future Infrastructure'!E178","v":""},{"$f":"'Parks - Future Infrastructure'!P178","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R178","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S178","v":176275},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A171","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B171","v":764},{"$f":"'Parks - Future Infrastructure'!H179","v":""},{"$f":"'Parks - Future Infrastructure'!B179","v":"5713"},{"$f":"'Parks - Future Infrastructure'!D179","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F179","v":"WELLINGTON POINT - APEX PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L179","v":""},{"$f":"'Parks - Future Infrastructure'!Q179","v":2016},{"$f":"'Parks - Future Infrastructure'!M179","v":2031},{"$f":"'Parks - Future Infrastructure'!N179","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G179","v":"1-District"},{"$f":"'Parks - Future Infrastructure'!C179","v":""},{"$f":"'Parks - Future Infrastructure'!E179","v":""},{"$f":"'Parks - Future Infrastructure'!P179","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R179","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S179","v":134507},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A172","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B172","v":765},{"$f":"'Parks - Future Infrastructure'!H180","v":""},{"$f":"'Parks - Future Infrastructure'!B180","v":"5714"},{"$f":"'Parks - Future Infrastructure'!D180","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F180","v":"WELLINGTON POINT - BELFORD DRIVE ROAD RESERVE UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L180","v":""},{"$f":"'Parks - Future Infrastructure'!Q180","v":2016},{"$f":"'Parks - Future Infrastructure'!M180","v":2031},{"$f":"'Parks - Future Infrastructure'!N180","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G180","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C180","v":""},{"$f":"'Parks - Future Infrastructure'!E180","v":""},{"$f":"'Parks - Future Infrastructure'!P180","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R180","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S180","v":249900},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A173","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B173","v":766},{"$f":"'Parks - Future Infrastructure'!H181","v":""},{"$f":"'Parks - Future Infrastructure'!B181","v":"5718"},{"$f":"'Parks - Future Infrastructure'!D181","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F181","v":"WELLINGTON POINT - DOUG TILLER RESERVE UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L181","v":""},{"$f":"'Parks - Future Infrastructure'!Q181","v":2016},{"$f":"'Parks - Future Infrastructure'!M181","v":2031},{"$f":"'Parks - Future Infrastructure'!N181","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G181","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C181","v":""},{"$f":"'Parks - Future Infrastructure'!E181","v":""},{"$f":"'Parks - Future Infrastructure'!P181","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R181","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S181","v":4248},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A174","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B174","v":767},{"$f":"'Parks - Future Infrastructure'!H182","v":""},{"$f":"'Parks - Future Infrastructure'!B182","v":"5720"},{"$f":"'Parks - Future Infrastructure'!D182","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F182","v":"WELLINGTON POINT - DUNCAN STREET PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L182","v":""},{"$f":"'Parks - Future Infrastructure'!Q182","v":2016},{"$f":"'Parks - Future Infrastructure'!M182","v":2031},{"$f":"'Parks - Future Infrastructure'!N182","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G182","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C182","v":""},{"$f":"'Parks - Future Infrastructure'!E182","v":""},{"$f":"'Parks - Future Infrastructure'!P182","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R182","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S182","v":4248},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A175","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B175","v":768},{"$f":"'Parks - Future Infrastructure'!H183","v":""},{"$f":"'Parks - Future Infrastructure'!B183","v":"5722"},{"$f":"'Parks - Future Infrastructure'!D183","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F183","v":"WELLINGTON POINT - EGW WOOD SPORTSFIELD UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L183","v":""},{"$f":"'Parks - Future Infrastructure'!Q183","v":2016},{"$f":"'Parks - Future Infrastructure'!M183","v":2027},{"$f":"'Parks - Future Infrastructure'!N183","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G183","v":"Citywide"},{"$f":"'Parks - Future Infrastructure'!C183","v":""},{"$f":"'Parks - Future Infrastructure'!E183","v":""},{"$f":"'Parks - Future Infrastructure'!P183","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R183","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S183","v":757487},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A176","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B176","v":769},{"$f":"'Parks - Future Infrastructure'!H184","v":""},{"$f":"'Parks - Future Infrastructure'!B184","v":"5726"},{"$f":"'Parks - Future Infrastructure'!D184","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F184","v":"WELLINGTON POINT - GOODALL STREET PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L184","v":""},{"$f":"'Parks - Future Infrastructure'!Q184","v":2016},{"$f":"'Parks - Future Infrastructure'!M184","v":2027},{"$f":"'Parks - Future Infrastructure'!N184","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G184","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C184","v":""},{"$f":"'Parks - Future Infrastructure'!E184","v":""},{"$f":"'Parks - Future Infrastructure'!P184","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R184","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S184","v":395734},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A177","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B177","v":770},{"$f":"'Parks - Future Infrastructure'!H185","v":""},{"$f":"'Parks - Future Infrastructure'!B185","v":"5727"},{"$f":"'Parks - Future Infrastructure'!D185","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F185","v":"WELLINGTON POINT - GWINGARRA STREET URBAN HABITAT UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L185","v":""},{"$f":"'Parks - Future Infrastructure'!Q185","v":2016},{"$f":"'Parks - Future Infrastructure'!M185","v":2031},{"$f":"'Parks - Future Infrastructure'!N185","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G185","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C185","v":""},{"$f":"'Parks - Future Infrastructure'!E185","v":""},{"$f":"'Parks - Future Infrastructure'!P185","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R185","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S185","v":60174},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A178","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B178","v":771},{"$f":"'Parks - Future Infrastructure'!H186","v":""},{"$f":"'Parks - Future Infrastructure'!B186","v":"5729"},{"$f":"'Parks - Future Infrastructure'!D186","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F186","v":"WELLINGTON POINT - JACOB STREET NATURE BELT UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L186","v":""},{"$f":"'Parks - Future Infrastructure'!Q186","v":2016},{"$f":"'Parks - Future Infrastructure'!M186","v":2027},{"$f":"'Parks - Future Infrastructure'!N186","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G186","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C186","v":""},{"$f":"'Parks - Future Infrastructure'!E186","v":""},{"$f":"'Parks - Future Infrastructure'!P186","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R186","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S186","v":14159},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A179","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B179","v":772},{"$f":"'Parks - Future Infrastructure'!H187","v":""},{"$f":"'Parks - Future Infrastructure'!B187","v":"5731"},{"$f":"'Parks - Future Infrastructure'!D187","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F187","v":"WELLINGTON POINT - LINER STREET PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L187","v":""},{"$f":"'Parks - Future Infrastructure'!Q187","v":2016},{"$f":"'Parks - Future Infrastructure'!M187","v":2027},{"$f":"'Parks - Future Infrastructure'!N187","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G187","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C187","v":""},{"$f":"'Parks - Future Infrastructure'!E187","v":""},{"$f":"'Parks - Future Infrastructure'!P187","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R187","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S187","v":104774},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A180","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B180","v":773},{"$f":"'Parks - Future Infrastructure'!H188","v":""},{"$f":"'Parks - Future Infrastructure'!B188","v":"5739"},{"$f":"'Parks - Future Infrastructure'!D188","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F188","v":"WELLINGTON POINT - PLUMER STREET PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L188","v":""},{"$f":"'Parks - Future Infrastructure'!Q188","v":2016},{"$f":"'Parks - Future Infrastructure'!M188","v":2031},{"$f":"'Parks - Future Infrastructure'!N188","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G188","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C188","v":""},{"$f":"'Parks - Future Infrastructure'!E188","v":""},{"$f":"'Parks - Future Infrastructure'!P188","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R188","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S188","v":136631},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A181","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B181","v":774},{"$f":"'Parks - Future Infrastructure'!H189","v":""},{"$f":"'Parks - Future Infrastructure'!B189","v":"5742"},{"$f":"'Parks - Future Infrastructure'!D189","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F189","v":"WELLINGTON POINT - RIVERTON DRIVE PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L189","v":""},{"$f":"'Parks - Future Infrastructure'!Q189","v":2016},{"$f":"'Parks - Future Infrastructure'!M189","v":2031},{"$f":"'Parks - Future Infrastructure'!N189","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G189","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C189","v":""},{"$f":"'Parks - Future Infrastructure'!E189","v":""},{"$f":"'Parks - Future Infrastructure'!P189","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R189","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S189","v":370956},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A182","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B182","v":775},{"$f":"'Parks - Future Infrastructure'!H190","v":""},{"$f":"'Parks - Future Infrastructure'!B190","v":"5744"},{"$f":"'Parks - Future Infrastructure'!D190","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F190","v":"WELLINGTON POINT - ROSELLA STREET PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L190","v":""},{"$f":"'Parks - Future Infrastructure'!Q190","v":2016},{"$f":"'Parks - Future Infrastructure'!M190","v":2031},{"$f":"'Parks - Future Infrastructure'!N190","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G190","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C190","v":""},{"$f":"'Parks - Future Infrastructure'!E190","v":""},{"$f":"'Parks - Future Infrastructure'!P190","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R190","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S190","v":475730},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A183","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B183","v":776},{"$f":"'Parks - Future Infrastructure'!H191","v":""},{"$f":"'Parks - Future Infrastructure'!B191","v":"5746"},{"$f":"'Parks - Future Infrastructure'!D191","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F191","v":"WELLINGTON POINT - SCHONROCK STREET NATURE LINK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L191","v":""},{"$f":"'Parks - Future Infrastructure'!Q191","v":2016},{"$f":"'Parks - Future Infrastructure'!M191","v":2031},{"$f":"'Parks - Future Infrastructure'!N191","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G191","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C191","v":""},{"$f":"'Parks - Future Infrastructure'!E191","v":""},{"$f":"'Parks - Future Infrastructure'!P191","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R191","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S191","v":74333},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A184","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B184","v":777},{"$f":"'Parks - Future Infrastructure'!H192","v":""},{"$f":"'Parks - Future Infrastructure'!B192","v":"5751"},{"$f":"'Parks - Future Infrastructure'!D192","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F192","v":"WELLINGTON POINT - SOVEREIGN WATERS FORESHORE UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L192","v":""},{"$f":"'Parks - Future Infrastructure'!Q192","v":2016},{"$f":"'Parks - Future Infrastructure'!M192","v":2026},{"$f":"'Parks - Future Infrastructure'!N192","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G192","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C192","v":""},{"$f":"'Parks - Future Infrastructure'!E192","v":""},{"$f":"'Parks - Future Infrastructure'!P192","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R192","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S192","v":90615},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A185","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B185","v":778},{"$f":"'Parks - Future Infrastructure'!H193","v":""},{"$f":"'Parks - Future Infrastructure'!B193","v":"5756"},{"$f":"'Parks - Future Infrastructure'!D193","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F193","v":"WELLINGTON POINT - SYLVANIA STREET PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L193","v":""},{"$f":"'Parks - Future Infrastructure'!Q193","v":2016},{"$f":"'Parks - Future Infrastructure'!M193","v":2031},{"$f":"'Parks - Future Infrastructure'!N193","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G193","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C193","v":""},{"$f":"'Parks - Future Infrastructure'!E193","v":""},{"$f":"'Parks - Future Infrastructure'!P193","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R193","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S193","v":147958},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A186","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B186","v":779},{"$f":"'Parks - Future Infrastructure'!H194","v":""},{"$f":"'Parks - Future Infrastructure'!B194","v":"5760"},{"$f":"'Parks - Future Infrastructure'!D194","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F194","v":"WELLINGTON POINT - VANTAGE CRESCENT PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L194","v":""},{"$f":"'Parks - Future Infrastructure'!Q194","v":2016},{"$f":"'Parks - Future Infrastructure'!M194","v":2031},{"$f":"'Parks - Future Infrastructure'!N194","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G194","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C194","v":""},{"$f":"'Parks - Future Infrastructure'!E194","v":""},{"$f":"'Parks - Future Infrastructure'!P194","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R194","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S194","v":60174},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A187","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B187","v":780},{"$f":"'Parks - Future Infrastructure'!H195","v":""},{"$f":"'Parks - Future Infrastructure'!B195","v":"5764"},{"$f":"'Parks - Future Infrastructure'!D195","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F195","v":"WELLINGTON POINT - WELLINGTON POINT RECREATION RESERVE UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L195","v":""},{"$f":"'Parks - Future Infrastructure'!Q195","v":2016},{"$f":"'Parks - Future Infrastructure'!M195","v":2027},{"$f":"'Parks - Future Infrastructure'!N195","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G195","v":"Citywide"},{"$f":"'Parks - Future Infrastructure'!C195","v":""},{"$f":"'Parks - Future Infrastructure'!E195","v":""},{"$f":"'Parks - Future Infrastructure'!P195","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R195","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S195","v":438918},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A188","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B188","v":781},{"$f":"'Parks - Future Infrastructure'!H196","v":""},{"$f":"'Parks - Future Infrastructure'!B196","v":"5768"},{"$f":"'Parks - Future Infrastructure'!D196","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F196","v":"CLEVELAND - NORM DEAN PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L196","v":""},{"$f":"'Parks - Future Infrastructure'!Q196","v":2016},{"$f":"'Parks - Future Infrastructure'!M196","v":2027},{"$f":"'Parks - Future Infrastructure'!N196","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G196","v":"3-Local"},{"$f":"'Parks - Future Infrastructure'!C196","v":""},{"$f":"'Parks - Future Infrastructure'!E196","v":""},{"$f":"'Parks - Future Infrastructure'!P196","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R196","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S196","v":56635},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A189","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B189","v":782},{"$f":"'Parks - Future Infrastructure'!H197","v":""},{"$f":"'Parks - Future Infrastructure'!B197","v":"5772"},{"$f":"'Parks - Future Infrastructure'!D197","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F197","v":"MACLEAY ISLAND - MACLEAY ISLAND COMMUNITY PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L197","v":""},{"$f":"'Parks - Future Infrastructure'!Q197","v":2016},{"$f":"'Parks - Future Infrastructure'!M197","v":2019},{"$f":"'Parks - Future Infrastructure'!N197","v":2019},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G197","v":"6-District"},{"$f":"'Parks - Future Infrastructure'!C197","v":""},{"$f":"'Parks - Future Infrastructure'!E197","v":""},{"$f":"'Parks - Future Infrastructure'!P197","v":2019},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R197","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S197","v":1110745},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A190","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B190","v":783},{"$f":"'Parks - Future Infrastructure'!H198","v":""},{"$f":"'Parks - Future Infrastructure'!B198","v":"5773"},{"$f":"'Parks - Future Infrastructure'!D198","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F198","v":"REDLAND BAY - MOOGURRAPUM CREEK CORRIDOR - PELORUS STREET UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L198","v":""},{"$f":"'Parks - Future Infrastructure'!Q198","v":2016},{"$f":"'Parks - Future Infrastructure'!M198","v":2022},{"$f":"'Parks - Future Infrastructure'!N198","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G198","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C198","v":""},{"$f":"'Parks - Future Infrastructure'!E198","v":""},{"$f":"'Parks - Future Infrastructure'!P198","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R198","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S198","v":56635},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A191","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B191","v":784},{"$f":"'Parks - Future Infrastructure'!H199","v":""},{"$f":"'Parks - Future Infrastructure'!B199","v":"5775"},{"$f":"'Parks - Future Infrastructure'!D199","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F199","v":"BIRKDALE - TARRADARRAPIN CREEK CORRIDOR - COLLINGWOOD ROAD UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L199","v":""},{"$f":"'Parks - Future Infrastructure'!Q199","v":2016},{"$f":"'Parks - Future Infrastructure'!M199","v":2027},{"$f":"'Parks - Future Infrastructure'!N199","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G199","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C199","v":""},{"$f":"'Parks - Future Infrastructure'!E199","v":""},{"$f":"'Parks - Future Infrastructure'!P199","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R199","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S199","v":4248},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A192","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B192","v":785},{"$f":"'Parks - Future Infrastructure'!H200","v":""},{"$f":"'Parks - Future Infrastructure'!B200","v":"5777"},{"$f":"'Parks - Future Infrastructure'!D200","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F200","v":"REDLAND BAY - LIME STREET WETLANDS UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L200","v":""},{"$f":"'Parks - Future Infrastructure'!Q200","v":2016},{"$f":"'Parks - Future Infrastructure'!M200","v":2022},{"$f":"'Parks - Future Infrastructure'!N200","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G200","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C200","v":""},{"$f":"'Parks - Future Infrastructure'!E200","v":""},{"$f":"'Parks - Future Infrastructure'!P200","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R200","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S200","v":87784},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A193","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B193","v":786},{"$f":"'Parks - Future Infrastructure'!H201","v":""},{"$f":"'Parks - Future Infrastructure'!B201","v":"5778"},{"$f":"'Parks - Future Infrastructure'!D201","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F201","v":"REDLAND BAY - AZURE PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L201","v":""},{"$f":"'Parks - Future Infrastructure'!Q201","v":2016},{"$f":"'Parks - Future Infrastructure'!M201","v":2022},{"$f":"'Parks - Future Infrastructure'!N201","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G201","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C201","v":""},{"$f":"'Parks - Future Infrastructure'!E201","v":""},{"$f":"'Parks - Future Infrastructure'!P201","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R201","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S201","v":134507},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A194","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B194","v":787},{"$f":"'Parks - Future Infrastructure'!H202","v":""},{"$f":"'Parks - Future Infrastructure'!B202","v":"5780"},{"$f":"'Parks - Future Infrastructure'!D202","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F202","v":"THORNLANDS - GEORGE THORN DRIVE FORESHORE UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L202","v":""},{"$f":"'Parks - Future Infrastructure'!Q202","v":2016},{"$f":"'Parks - Future Infrastructure'!M202","v":2022},{"$f":"'Parks - Future Infrastructure'!N202","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G202","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C202","v":""},{"$f":"'Parks - Future Infrastructure'!E202","v":""},{"$f":"'Parks - Future Infrastructure'!P202","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R202","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S202","v":18406},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A195","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B195","v":788},{"$f":"'Parks - Future Infrastructure'!H203","v":""},{"$f":"'Parks - Future Infrastructure'!B203","v":"5788"},{"$f":"'Parks - Future Infrastructure'!D203","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F203","v":"BIRKDALE - AQUATIC PARADISE PARK EAST UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L203","v":""},{"$f":"'Parks - Future Infrastructure'!Q203","v":2016},{"$f":"'Parks - Future Infrastructure'!M203","v":2031},{"$f":"'Parks - Future Infrastructure'!N203","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G203","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C203","v":""},{"$f":"'Parks - Future Infrastructure'!E203","v":""},{"$f":"'Parks - Future Infrastructure'!P203","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R203","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S203","v":101942},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A196","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B196","v":789},{"$f":"'Parks - Future Infrastructure'!H204","v":""},{"$f":"'Parks - Future Infrastructure'!B204","v":"5801"},{"$f":"'Parks - Future Infrastructure'!D204","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F204","v":"THORNESIDE - WILLARD-WEBER RESERVE UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L204","v":""},{"$f":"'Parks - Future Infrastructure'!Q204","v":2016},{"$f":"'Parks - Future Infrastructure'!M204","v":2027},{"$f":"'Parks - Future Infrastructure'!N204","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G204","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C204","v":""},{"$f":"'Parks - Future Infrastructure'!E204","v":""},{"$f":"'Parks - Future Infrastructure'!P204","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R204","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S204","v":194681},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A197","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B197","v":790},{"$f":"'Parks - Future Infrastructure'!H205","v":""},{"$f":"'Parks - Future Infrastructure'!B205","v":"5804"},{"$f":"'Parks - Future Infrastructure'!D205","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F205","v":"WELLINGTON POINT - SARANAH PLACE PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L205","v":""},{"$f":"'Parks - Future Infrastructure'!Q205","v":2016},{"$f":"'Parks - Future Infrastructure'!M205","v":2027},{"$f":"'Parks - Future Infrastructure'!N205","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G205","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C205","v":""},{"$f":"'Parks - Future Infrastructure'!E205","v":""},{"$f":"'Parks - Future Infrastructure'!P205","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R205","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S205","v":70793},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A198","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B198","v":791},{"$f":"'Parks - Future Infrastructure'!H206","v":""},{"$f":"'Parks - Future Infrastructure'!B206","v":"5805"},{"$f":"'Parks - Future Infrastructure'!D206","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F206","v":"WELLINGTON POINT - HERITAGE DRIVE URBAN HABITAT UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L206","v":""},{"$f":"'Parks - Future Infrastructure'!Q206","v":2016},{"$f":"'Parks - Future Infrastructure'!M206","v":2031},{"$f":"'Parks - Future Infrastructure'!N206","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G206","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C206","v":""},{"$f":"'Parks - Future Infrastructure'!E206","v":""},{"$f":"'Parks - Future Infrastructure'!P206","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R206","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S206","v":208840},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A199","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B199","v":792},{"$f":"'Parks - Future Infrastructure'!H207","v":""},{"$f":"'Parks - Future Infrastructure'!B207","v":"5809"},{"$f":"'Parks - Future Infrastructure'!D207","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F207","v":"MACLEAY ISLAND - DALPURA STREET PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L207","v":""},{"$f":"'Parks - Future Infrastructure'!Q207","v":2016},{"$f":"'Parks - Future Infrastructure'!M207","v":2029},{"$f":"'Parks - Future Infrastructure'!N207","v":2029},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G207","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!C207","v":""},{"$f":"'Parks - Future Infrastructure'!E207","v":""},{"$f":"'Parks - Future Infrastructure'!P207","v":2029},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R207","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S207","v":87784},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A200","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B200","v":793},{"$f":"'Parks - Future Infrastructure'!H208","v":""},{"$f":"'Parks - Future Infrastructure'!B208","v":"5812"},{"$f":"'Parks - Future Infrastructure'!D208","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F208","v":"ALEXANDRA HILLS - MCDONALD ROAD PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L208","v":""},{"$f":"'Parks - Future Infrastructure'!Q208","v":2016},{"$f":"'Parks - Future Infrastructure'!M208","v":2031},{"$f":"'Parks - Future Infrastructure'!N208","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G208","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C208","v":""},{"$f":"'Parks - Future Infrastructure'!E208","v":""},{"$f":"'Parks - Future Infrastructure'!P208","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R208","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S208","v":134507},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A201","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B201","v":794},{"$f":"'Parks - Future Infrastructure'!H209","v":""},{"$f":"'Parks - Future Infrastructure'!B209","v":"5815"},{"$f":"'Parks - Future Infrastructure'!D209","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F209","v":"WELLINGTON POINT - MONTGOMERY DRIVE PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L209","v":""},{"$f":"'Parks - Future Infrastructure'!Q209","v":2016},{"$f":"'Parks - Future Infrastructure'!M209","v":2031},{"$f":"'Parks - Future Infrastructure'!N209","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G209","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C209","v":""},{"$f":"'Parks - Future Infrastructure'!E209","v":""},{"$f":"'Parks - Future Infrastructure'!P209","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R209","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S209","v":193265},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A202","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B202","v":795},{"$f":"'Parks - Future Infrastructure'!H210","v":""},{"$f":"'Parks - Future Infrastructure'!B210","v":"5819"},{"$f":"'Parks - Future Infrastructure'!D210","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F210","v":"THORNLANDS - RIBONWOOD STREET PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L210","v":""},{"$f":"'Parks - Future Infrastructure'!Q210","v":2016},{"$f":"'Parks - Future Infrastructure'!M210","v":2022},{"$f":"'Parks - Future Infrastructure'!N210","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G210","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C210","v":""},{"$f":"'Parks - Future Infrastructure'!E210","v":""},{"$f":"'Parks - Future Infrastructure'!P210","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R210","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S210","v":60174},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A203","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B203","v":796},{"$f":"'Parks - Future Infrastructure'!H211","v":""},{"$f":"'Parks - Future Infrastructure'!B211","v":"5821"},{"$f":"'Parks - Future Infrastructure'!D211","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F211","v":"THORNLANDS - PRIMROSE DRIVE WETLANDS UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L211","v":""},{"$f":"'Parks - Future Infrastructure'!Q211","v":2016},{"$f":"'Parks - Future Infrastructure'!M211","v":2022},{"$f":"'Parks - Future Infrastructure'!N211","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G211","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C211","v":""},{"$f":"'Parks - Future Infrastructure'!E211","v":""},{"$f":"'Parks - Future Infrastructure'!P211","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R211","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S211","v":134507},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A204","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B204","v":797},{"$f":"'Parks - Future Infrastructure'!H212","v":""},{"$f":"'Parks - Future Infrastructure'!B212","v":"5822"},{"$f":"'Parks - Future Infrastructure'!D212","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F212","v":"THORNLANDS - PRIMROSE DRIVE PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L212","v":""},{"$f":"'Parks - Future Infrastructure'!Q212","v":2016},{"$f":"'Parks - Future Infrastructure'!M212","v":2022},{"$f":"'Parks - Future Infrastructure'!N212","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G212","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C212","v":""},{"$f":"'Parks - Future Infrastructure'!E212","v":""},{"$f":"'Parks - Future Infrastructure'!P212","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R212","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S212","v":74333},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A205","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B205","v":798},{"$f":"'Parks - Future Infrastructure'!H213","v":""},{"$f":"'Parks - Future Infrastructure'!B213","v":"5828"},{"$f":"'Parks - Future Infrastructure'!D213","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F213","v":"REDLAND BAY - EMPEROR DRIVE BUSHLAND REFUGE UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L213","v":""},{"$f":"'Parks - Future Infrastructure'!Q213","v":2016},{"$f":"'Parks - Future Infrastructure'!M213","v":2022},{"$f":"'Parks - Future Infrastructure'!N213","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G213","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C213","v":""},{"$f":"'Parks - Future Infrastructure'!E213","v":""},{"$f":"'Parks - Future Infrastructure'!P213","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R213","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S213","v":44600},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A206","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B206","v":799},{"$f":"'Parks - Future Infrastructure'!H214","v":""},{"$f":"'Parks - Future Infrastructure'!B214","v":"5831"},{"$f":"'Parks - Future Infrastructure'!D214","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F214","v":"REDLAND BAY - GREVILLEA STREET PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L214","v":""},{"$f":"'Parks - Future Infrastructure'!Q214","v":2016},{"$f":"'Parks - Future Infrastructure'!M214","v":2020},{"$f":"'Parks - Future Infrastructure'!N214","v":2020},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G214","v":"4-District"},{"$f":"'Parks - Future Infrastructure'!C214","v":""},{"$f":"'Parks - Future Infrastructure'!E214","v":""},{"$f":"'Parks - Future Infrastructure'!P214","v":2020},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R214","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S214","v":60174},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A207","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B207","v":800},{"$f":"'Parks - Future Infrastructure'!H215","v":""},{"$f":"'Parks - Future Infrastructure'!B215","v":"5833"},{"$f":"'Parks - Future Infrastructure'!D215","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F215","v":"REDLAND BAY - CLIFTONVILLE PLACE PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L215","v":""},{"$f":"'Parks - Future Infrastructure'!Q215","v":2016},{"$f":"'Parks - Future Infrastructure'!M215","v":2020},{"$f":"'Parks - Future Infrastructure'!N215","v":2020},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G215","v":"4-District"},{"$f":"'Parks - Future Infrastructure'!C215","v":""},{"$f":"'Parks - Future Infrastructure'!E215","v":""},{"$f":"'Parks - Future Infrastructure'!P215","v":2020},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R215","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S215","v":60174},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A208","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B208","v":801},{"$f":"'Parks - Future Infrastructure'!H216","v":""},{"$f":"'Parks - Future Infrastructure'!B216","v":"5838"},{"$f":"'Parks - Future Infrastructure'!D216","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F216","v":"CLEVELAND - SHELDUCK STREET PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L216","v":""},{"$f":"'Parks - Future Infrastructure'!Q216","v":2016},{"$f":"'Parks - Future Infrastructure'!M216","v":2027},{"$f":"'Parks - Future Infrastructure'!N216","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G216","v":"3-Local"},{"$f":"'Parks - Future Infrastructure'!C216","v":""},{"$f":"'Parks - Future Infrastructure'!E216","v":""},{"$f":"'Parks - Future Infrastructure'!P216","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R216","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S216","v":60174},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A209","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B209","v":802},{"$f":"'Parks - Future Infrastructure'!H217","v":""},{"$f":"'Parks - Future Infrastructure'!B217","v":"5840"},{"$f":"'Parks - Future Infrastructure'!D217","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F217","v":"POINT LOOKOUT - ADDER ROCK PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L217","v":""},{"$f":"'Parks - Future Infrastructure'!Q217","v":2016},{"$f":"'Parks - Future Infrastructure'!M217","v":2029},{"$f":"'Parks - Future Infrastructure'!N217","v":2029},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G217","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!C217","v":""},{"$f":"'Parks - Future Infrastructure'!E217","v":""},{"$f":"'Parks - Future Infrastructure'!P217","v":2029},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R217","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S217","v":44600},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A210","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B210","v":803},{"$f":"'Parks - Future Infrastructure'!H218","v":""},{"$f":"'Parks - Future Infrastructure'!B218","v":"5844"},{"$f":"'Parks - Future Infrastructure'!D218","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F218","v":"ORMISTON - PARNELL STREET PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L218","v":""},{"$f":"'Parks - Future Infrastructure'!Q218","v":2016},{"$f":"'Parks - Future Infrastructure'!M218","v":2031},{"$f":"'Parks - Future Infrastructure'!N218","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G218","v":"3-Local"},{"$f":"'Parks - Future Infrastructure'!C218","v":""},{"$f":"'Parks - Future Infrastructure'!E218","v":""},{"$f":"'Parks - Future Infrastructure'!P218","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R218","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S218","v":4248},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A211","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B211","v":804},{"$f":"'Parks - Future Infrastructure'!H219","v":""},{"$f":"'Parks - Future Infrastructure'!B219","v":"5848"},{"$f":"'Parks - Future Infrastructure'!D219","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F219","v":"MOUNT COTTON - HARDWOOD DRIVE PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L219","v":""},{"$f":"'Parks - Future Infrastructure'!Q219","v":2016},{"$f":"'Parks - Future Infrastructure'!M219","v":2031},{"$f":"'Parks - Future Infrastructure'!N219","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G219","v":"5-Local"},{"$f":"'Parks - Future Infrastructure'!C219","v":""},{"$f":"'Parks - Future Infrastructure'!E219","v":""},{"$f":"'Parks - Future Infrastructure'!P219","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R219","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S219","v":58758},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A212","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B212","v":805},{"$f":"'Parks - Future Infrastructure'!H220","v":""},{"$f":"'Parks - Future Infrastructure'!B220","v":"5852"},{"$f":"'Parks - Future Infrastructure'!D220","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F220","v":"VICTORIA POINT - CLEVELAND REDLAND BAY ROAD RESERVE UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L220","v":""},{"$f":"'Parks - Future Infrastructure'!Q220","v":2016},{"$f":"'Parks - Future Infrastructure'!M220","v":2026},{"$f":"'Parks - Future Infrastructure'!N220","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G220","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C220","v":""},{"$f":"'Parks - Future Infrastructure'!E220","v":""},{"$f":"'Parks - Future Infrastructure'!P220","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R220","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S220","v":141586},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A213","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B213","v":806},{"$f":"'Parks - Future Infrastructure'!H221","v":""},{"$f":"'Parks - Future Infrastructure'!B221","v":"5859"},{"$f":"'Parks - Future Infrastructure'!D221","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F221","v":"BIRKDALE - HARDY ROAD PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L221","v":""},{"$f":"'Parks - Future Infrastructure'!Q221","v":2016},{"$f":"'Parks - Future Infrastructure'!M221","v":2027},{"$f":"'Parks - Future Infrastructure'!N221","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G221","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C221","v":""},{"$f":"'Parks - Future Infrastructure'!E221","v":""},{"$f":"'Parks - Future Infrastructure'!P221","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R221","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S221","v":134507},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A214","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B214","v":807},{"$f":"'Parks - Future Infrastructure'!H222","v":""},{"$f":"'Parks - Future Infrastructure'!B222","v":"5861"},{"$f":"'Parks - Future Infrastructure'!D222","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F222","v":"MACLEAY ISLAND - WESTERN ROAD PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L222","v":""},{"$f":"'Parks - Future Infrastructure'!Q222","v":2016},{"$f":"'Parks - Future Infrastructure'!M222","v":2029},{"$f":"'Parks - Future Infrastructure'!N222","v":2029},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G222","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!C222","v":""},{"$f":"'Parks - Future Infrastructure'!E222","v":""},{"$f":"'Parks - Future Infrastructure'!P222","v":2029},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R222","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S222","v":132383},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A215","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B215","v":808},{"$f":"'Parks - Future Infrastructure'!H223","v":""},{"$f":"'Parks - Future Infrastructure'!B223","v":"5862"},{"$f":"'Parks - Future Infrastructure'!D223","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F223","v":"MACLEAY ISLAND - CITRON STREET PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L223","v":""},{"$f":"'Parks - Future Infrastructure'!Q223","v":2016},{"$f":"'Parks - Future Infrastructure'!M223","v":2029},{"$f":"'Parks - Future Infrastructure'!N223","v":2029},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G223","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!C223","v":""},{"$f":"'Parks - Future Infrastructure'!E223","v":""},{"$f":"'Parks - Future Infrastructure'!P223","v":2029},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R223","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S223","v":92031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A216","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B216","v":809},{"$f":"'Parks - Future Infrastructure'!H224","v":""},{"$f":"'Parks - Future Infrastructure'!B224","v":"5863"},{"$f":"'Parks - Future Infrastructure'!D224","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F224","v":"MACLEAY ISLAND - SENTOSA TERRACE PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L224","v":""},{"$f":"'Parks - Future Infrastructure'!Q224","v":2016},{"$f":"'Parks - Future Infrastructure'!M224","v":2029},{"$f":"'Parks - Future Infrastructure'!N224","v":2029},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G224","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!C224","v":""},{"$f":"'Parks - Future Infrastructure'!E224","v":""},{"$f":"'Parks - Future Infrastructure'!P224","v":2029},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R224","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S224","v":60174},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A217","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B217","v":810},{"$f":"'Parks - Future Infrastructure'!H225","v":""},{"$f":"'Parks - Future Infrastructure'!B225","v":"5864"},{"$f":"'Parks - Future Infrastructure'!D225","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F225","v":"MACLEAY ISLAND - KARRAWARRA STREET PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L225","v":""},{"$f":"'Parks - Future Infrastructure'!Q225","v":2016},{"$f":"'Parks - Future Infrastructure'!M225","v":2029},{"$f":"'Parks - Future Infrastructure'!N225","v":2029},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G225","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!C225","v":""},{"$f":"'Parks - Future Infrastructure'!E225","v":""},{"$f":"'Parks - Future Infrastructure'!P225","v":2029},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R225","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S225","v":44600},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A218","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B218","v":811},{"$f":"'Parks - Future Infrastructure'!H226","v":""},{"$f":"'Parks - Future Infrastructure'!B226","v":"5865"},{"$f":"'Parks - Future Infrastructure'!D226","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F226","v":"MACLEAY ISLAND - KOONWARRA PARADE FORESHORE PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L226","v":""},{"$f":"'Parks - Future Infrastructure'!Q226","v":2016},{"$f":"'Parks - Future Infrastructure'!M226","v":2029},{"$f":"'Parks - Future Infrastructure'!N226","v":2029},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G226","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!C226","v":""},{"$f":"'Parks - Future Infrastructure'!E226","v":""},{"$f":"'Parks - Future Infrastructure'!P226","v":2029},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R226","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S226","v":295915},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A219","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B219","v":812},{"$f":"'Parks - Future Infrastructure'!H227","v":""},{"$f":"'Parks - Future Infrastructure'!B227","v":"5866"},{"$f":"'Parks - Future Infrastructure'!D227","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F227","v":"MACLEAY ISLAND - FRANCIS ROAD PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L227","v":""},{"$f":"'Parks - Future Infrastructure'!Q227","v":2016},{"$f":"'Parks - Future Infrastructure'!M227","v":2029},{"$f":"'Parks - Future Infrastructure'!N227","v":2029},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G227","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!C227","v":""},{"$f":"'Parks - Future Infrastructure'!E227","v":""},{"$f":"'Parks - Future Infrastructure'!P227","v":2029},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R227","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S227","v":192557},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A220","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B220","v":813},{"$f":"'Parks - Future Infrastructure'!H228","v":""},{"$f":"'Parks - Future Infrastructure'!B228","v":"5867"},{"$f":"'Parks - Future Infrastructure'!D228","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F228","v":"RUSSELL ISLAND - KINGS ROAD PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L228","v":""},{"$f":"'Parks - Future Infrastructure'!Q228","v":2016},{"$f":"'Parks - Future Infrastructure'!M228","v":2029},{"$f":"'Parks - Future Infrastructure'!N228","v":2029},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G228","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!C228","v":""},{"$f":"'Parks - Future Infrastructure'!E228","v":""},{"$f":"'Parks - Future Infrastructure'!P228","v":2029},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R228","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S228","v":146542},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A221","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B221","v":814},{"$f":"'Parks - Future Infrastructure'!H229","v":""},{"$f":"'Parks - Future Infrastructure'!B229","v":"5872"},{"$f":"'Parks - Future Infrastructure'!D229","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F229","v":"CLEVELAND - RONNIE STREET PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L229","v":""},{"$f":"'Parks - Future Infrastructure'!Q229","v":2016},{"$f":"'Parks - Future Infrastructure'!M229","v":2027},{"$f":"'Parks - Future Infrastructure'!N229","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G229","v":"3-Local"},{"$f":"'Parks - Future Infrastructure'!C229","v":""},{"$f":"'Parks - Future Infrastructure'!E229","v":""},{"$f":"'Parks - Future Infrastructure'!P229","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R229","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S229","v":44600},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A222","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B222","v":815},{"$f":"'Parks - Future Infrastructure'!H230","v":""},{"$f":"'Parks - Future Infrastructure'!B230","v":"5878"},{"$f":"'Parks - Future Infrastructure'!D230","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F230","v":"RUSSELL ISLAND - CUNNINGHAM AVENUE URBAN HABITAT UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L230","v":""},{"$f":"'Parks - Future Infrastructure'!Q230","v":2016},{"$f":"'Parks - Future Infrastructure'!M230","v":2029},{"$f":"'Parks - Future Infrastructure'!N230","v":2029},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G230","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!C230","v":""},{"$f":"'Parks - Future Infrastructure'!E230","v":""},{"$f":"'Parks - Future Infrastructure'!P230","v":2029},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R230","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S230","v":353966},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A223","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B223","v":816},{"$f":"'Parks - Future Infrastructure'!H231","v":""},{"$f":"'Parks - Future Infrastructure'!B231","v":"5899"},{"$f":"'Parks - Future Infrastructure'!D231","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F231","v":"VICTORIA POINT - BOB & DELPHINE DOUGLAS RESERVE UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L231","v":""},{"$f":"'Parks - Future Infrastructure'!Q231","v":2016},{"$f":"'Parks - Future Infrastructure'!M231","v":2022},{"$f":"'Parks - Future Infrastructure'!N231","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G231","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C231","v":""},{"$f":"'Parks - Future Infrastructure'!E231","v":""},{"$f":"'Parks - Future Infrastructure'!P231","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R231","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S231","v":14159},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A224","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B224","v":817},{"$f":"'Parks - Future Infrastructure'!H232","v":""},{"$f":"'Parks - Future Infrastructure'!B232","v":"5905"},{"$f":"'Parks - Future Infrastructure'!D232","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F232","v":"WELLINGTON POINT - HILLIARDS CREEK CORRIDOR - BIBURY STREET UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L232","v":""},{"$f":"'Parks - Future Infrastructure'!Q232","v":2016},{"$f":"'Parks - Future Infrastructure'!M232","v":2027},{"$f":"'Parks - Future Infrastructure'!N232","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G232","v":"1-District"},{"$f":"'Parks - Future Infrastructure'!C232","v":""},{"$f":"'Parks - Future Infrastructure'!E232","v":""},{"$f":"'Parks - Future Infrastructure'!P232","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R232","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S232","v":2125918},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A225","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B225","v":818},{"$f":"'Parks - Future Infrastructure'!H233","v":""},{"$f":"'Parks - Future Infrastructure'!B233","v":"5906"},{"$f":"'Parks - Future Infrastructure'!D233","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F233","v":"WELLINGTON POINT - BIBURY STREET ROAD RESERVE UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L233","v":""},{"$f":"'Parks - Future Infrastructure'!Q233","v":2016},{"$f":"'Parks - Future Infrastructure'!M233","v":2026},{"$f":"'Parks - Future Infrastructure'!N233","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G233","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C233","v":""},{"$f":"'Parks - Future Infrastructure'!E233","v":""},{"$f":"'Parks - Future Infrastructure'!P233","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R233","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S233","v":134507},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A226","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B226","v":819},{"$f":"'Parks - Future Infrastructure'!H234","v":""},{"$f":"'Parks - Future Infrastructure'!B234","v":"5908"},{"$f":"'Parks - Future Infrastructure'!D234","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F234","v":"THORNLANDS - BAYTHORN DRIVE NATURE BELT UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L234","v":""},{"$f":"'Parks - Future Infrastructure'!Q234","v":2016},{"$f":"'Parks - Future Infrastructure'!M234","v":2022},{"$f":"'Parks - Future Infrastructure'!N234","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G234","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C234","v":""},{"$f":"'Parks - Future Infrastructure'!E234","v":""},{"$f":"'Parks - Future Infrastructure'!P234","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R234","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S234","v":241405},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A227","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B227","v":820},{"$f":"'Parks - Future Infrastructure'!H235","v":""},{"$f":"'Parks - Future Infrastructure'!B235","v":"5913"},{"$f":"'Parks - Future Infrastructure'!D235","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F235","v":"RUSSELL ISLAND - RUSSELL ISLAND SPORT & RECREATION PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L235","v":""},{"$f":"'Parks - Future Infrastructure'!Q235","v":2016},{"$f":"'Parks - Future Infrastructure'!M235","v":2018},{"$f":"'Parks - Future Infrastructure'!N235","v":2018},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G235","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!C235","v":""},{"$f":"'Parks - Future Infrastructure'!E235","v":""},{"$f":"'Parks - Future Infrastructure'!P235","v":2018},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R235","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S235","v":4374348},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A228","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B228","v":821},{"$f":"'Parks - Future Infrastructure'!H236","v":""},{"$f":"'Parks - Future Infrastructure'!B236","v":"5914"},{"$f":"'Parks - Future Infrastructure'!D236","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F236","v":"MACLEAY ISLAND - HIGH CENTRAL ROAD PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L236","v":""},{"$f":"'Parks - Future Infrastructure'!Q236","v":2016},{"$f":"'Parks - Future Infrastructure'!M236","v":2029},{"$f":"'Parks - Future Infrastructure'!N236","v":2029},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G236","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!C236","v":""},{"$f":"'Parks - Future Infrastructure'!E236","v":""},{"$f":"'Parks - Future Infrastructure'!P236","v":2029},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R236","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S236","v":4344576},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A229","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B229","v":822},{"$f":"'Parks - Future Infrastructure'!H237","v":""},{"$f":"'Parks - Future Infrastructure'!B237","v":"5924"},{"$f":"'Parks - Future Infrastructure'!D237","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F237","v":"RUSSELL ISLAND - HIGH STREET NATURE BELT UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L237","v":""},{"$f":"'Parks - Future Infrastructure'!Q237","v":2016},{"$f":"'Parks - Future Infrastructure'!M237","v":2026},{"$f":"'Parks - Future Infrastructure'!N237","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G237","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!C237","v":""},{"$f":"'Parks - Future Infrastructure'!E237","v":""},{"$f":"'Parks - Future Infrastructure'!P237","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R237","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S237","v":249192},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A230","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B230","v":823},{"$f":"'Parks - Future Infrastructure'!H238","v":""},{"$f":"'Parks - Future Infrastructure'!B238","v":"5930"},{"$f":"'Parks - Future Infrastructure'!D238","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F238","v":"RUSSELL ISLAND - VISTA STREET PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L238","v":""},{"$f":"'Parks - Future Infrastructure'!Q238","v":2016},{"$f":"'Parks - Future Infrastructure'!M238","v":2026},{"$f":"'Parks - Future Infrastructure'!N238","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G238","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!C238","v":""},{"$f":"'Parks - Future Infrastructure'!E238","v":""},{"$f":"'Parks - Future Infrastructure'!P238","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R238","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S238","v":70793},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A231","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B231","v":824},{"$f":"'Parks - Future Infrastructure'!H239","v":""},{"$f":"'Parks - Future Infrastructure'!B239","v":"5934"},{"$f":"'Parks - Future Infrastructure'!D239","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F239","v":"MOUNT COTTON - BARADINE STREET PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L239","v":""},{"$f":"'Parks - Future Infrastructure'!Q239","v":2016},{"$f":"'Parks - Future Infrastructure'!M239","v":2026},{"$f":"'Parks - Future Infrastructure'!N239","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G239","v":"5-Local"},{"$f":"'Parks - Future Infrastructure'!C239","v":""},{"$f":"'Parks - Future Infrastructure'!E239","v":""},{"$f":"'Parks - Future Infrastructure'!P239","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R239","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S239","v":193265},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A232","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B232","v":825},{"$f":"'Parks - Future Infrastructure'!H240","v":""},{"$f":"'Parks - Future Infrastructure'!B240","v":"5942"},{"$f":"'Parks - Future Infrastructure'!D240","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F240","v":"THORNLANDS - REDLAND BAY ROAD BUSHLAND REFUGE UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L240","v":""},{"$f":"'Parks - Future Infrastructure'!Q240","v":2016},{"$f":"'Parks - Future Infrastructure'!M240","v":2026},{"$f":"'Parks - Future Infrastructure'!N240","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G240","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C240","v":""},{"$f":"'Parks - Future Infrastructure'!E240","v":""},{"$f":"'Parks - Future Infrastructure'!P240","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R240","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S240","v":281049},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A233","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B233","v":826},{"$f":"'Parks - Future Infrastructure'!H241","v":""},{"$f":"'Parks - Future Infrastructure'!B241","v":"5945"},{"$f":"'Parks - Future Infrastructure'!D241","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F241","v":"THORNLANDS - THORNLANDS COMMUNITY PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L241","v":""},{"$f":"'Parks - Future Infrastructure'!Q241","v":2016},{"$f":"'Parks - Future Infrastructure'!M241","v":2017},{"$f":"'Parks - Future Infrastructure'!N241","v":2017},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G241","v":"4-District"},{"$f":"'Parks - Future Infrastructure'!C241","v":""},{"$f":"'Parks - Future Infrastructure'!E241","v":""},{"$f":"'Parks - Future Infrastructure'!P241","v":2017},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R241","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S241","v":2342546},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A234","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B234","v":827},{"$f":"'Parks - Future Infrastructure'!H242","v":""},{"$f":"'Parks - Future Infrastructure'!B242","v":"5947"},{"$f":"'Parks - Future Infrastructure'!D242","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F242","v":"MACLEAY ISLAND - PECAN STREET PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L242","v":""},{"$f":"'Parks - Future Infrastructure'!Q242","v":2016},{"$f":"'Parks - Future Infrastructure'!M242","v":2026},{"$f":"'Parks - Future Infrastructure'!N242","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G242","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!C242","v":""},{"$f":"'Parks - Future Infrastructure'!E242","v":""},{"$f":"'Parks - Future Infrastructure'!P242","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R242","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S242","v":60174},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A235","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B235","v":828},{"$f":"'Parks - Future Infrastructure'!H243","v":""},{"$f":"'Parks - Future Infrastructure'!B243","v":"5948"},{"$f":"'Parks - Future Infrastructure'!D243","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F243","v":"MACLEAY ISLAND - BEELONG STREET PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L243","v":""},{"$f":"'Parks - Future Infrastructure'!Q243","v":2016},{"$f":"'Parks - Future Infrastructure'!M243","v":2026},{"$f":"'Parks - Future Infrastructure'!N243","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G243","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!C243","v":""},{"$f":"'Parks - Future Infrastructure'!E243","v":""},{"$f":"'Parks - Future Infrastructure'!P243","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R243","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S243","v":192557},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A236","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B236","v":829},{"$f":"'Parks - Future Infrastructure'!H244","v":""},{"$f":"'Parks - Future Infrastructure'!B244","v":"5949"},{"$f":"'Parks - Future Infrastructure'!D244","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F244","v":"MACLEAY ISLAND - YACHT STREET PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L244","v":""},{"$f":"'Parks - Future Infrastructure'!Q244","v":2016},{"$f":"'Parks - Future Infrastructure'!M244","v":2026},{"$f":"'Parks - Future Infrastructure'!N244","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G244","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!C244","v":""},{"$f":"'Parks - Future Infrastructure'!E244","v":""},{"$f":"'Parks - Future Infrastructure'!P244","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R244","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S244","v":132383},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A237","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B237","v":830},{"$f":"'Parks - Future Infrastructure'!H245","v":""},{"$f":"'Parks - Future Infrastructure'!B245","v":"5950"},{"$f":"'Parks - Future Infrastructure'!D245","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F245","v":"RUSSELL ISLAND - TOOLONA AVENUE PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L245","v":""},{"$f":"'Parks - Future Infrastructure'!Q245","v":2016},{"$f":"'Parks - Future Infrastructure'!M245","v":2026},{"$f":"'Parks - Future Infrastructure'!N245","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G245","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!C245","v":""},{"$f":"'Parks - Future Infrastructure'!E245","v":""},{"$f":"'Parks - Future Infrastructure'!P245","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R245","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S245","v":192557},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A238","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B238","v":831},{"$f":"'Parks - Future Infrastructure'!H246","v":""},{"$f":"'Parks - Future Infrastructure'!B246","v":"5951"},{"$f":"'Parks - Future Infrastructure'!D246","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F246","v":"RUSSELL ISLAND - COWDEROY DRIVE PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L246","v":""},{"$f":"'Parks - Future Infrastructure'!Q246","v":2016},{"$f":"'Parks - Future Infrastructure'!M246","v":2026},{"$f":"'Parks - Future Infrastructure'!N246","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G246","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!C246","v":""},{"$f":"'Parks - Future Infrastructure'!E246","v":""},{"$f":"'Parks - Future Infrastructure'!P246","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R246","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S246","v":336975},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A239","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B239","v":832},{"$f":"'Parks - Future Infrastructure'!H247","v":""},{"$f":"'Parks - Future Infrastructure'!B247","v":"5952"},{"$f":"'Parks - Future Infrastructure'!D247","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F247","v":"RUSSELL ISLAND - MONACO AVENUE PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L247","v":""},{"$f":"'Parks - Future Infrastructure'!Q247","v":2016},{"$f":"'Parks - Future Infrastructure'!M247","v":2026},{"$f":"'Parks - Future Infrastructure'!N247","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G247","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!C247","v":""},{"$f":"'Parks - Future Infrastructure'!E247","v":""},{"$f":"'Parks - Future Infrastructure'!P247","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R247","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S247","v":87784},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A240","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B240","v":833},{"$f":"'Parks - Future Infrastructure'!H248","v":""},{"$f":"'Parks - Future Infrastructure'!B248","v":"5953"},{"$f":"'Parks - Future Infrastructure'!D248","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F248","v":"RUSSELL ISLAND - VILLA WOOD ROAD PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L248","v":""},{"$f":"'Parks - Future Infrastructure'!Q248","v":2016},{"$f":"'Parks - Future Infrastructure'!M248","v":2026},{"$f":"'Parks - Future Infrastructure'!N248","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G248","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!C248","v":""},{"$f":"'Parks - Future Infrastructure'!E248","v":""},{"$f":"'Parks - Future Infrastructure'!P248","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R248","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S248","v":266890},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A241","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B241","v":834},{"$f":"'Parks - Future Infrastructure'!H249","v":""},{"$f":"'Parks - Future Infrastructure'!B249","v":"5954"},{"$f":"'Parks - Future Infrastructure'!D249","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F249","v":"MACLEAY ISLAND - ARUMA STREET PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L249","v":""},{"$f":"'Parks - Future Infrastructure'!Q249","v":2016},{"$f":"'Parks - Future Infrastructure'!M249","v":2026},{"$f":"'Parks - Future Infrastructure'!N249","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G249","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!C249","v":""},{"$f":"'Parks - Future Infrastructure'!E249","v":""},{"$f":"'Parks - Future Infrastructure'!P249","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R249","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S249","v":282465},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A242","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B242","v":835},{"$f":"'Parks - Future Infrastructure'!H250","v":""},{"$f":"'Parks - Future Infrastructure'!B250","v":"5955"},{"$f":"'Parks - Future Infrastructure'!D250","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F250","v":"RUSSELL ISLAND - CENTRE ROAD PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L250","v":""},{"$f":"'Parks - Future Infrastructure'!Q250","v":2016},{"$f":"'Parks - Future Infrastructure'!M250","v":2026},{"$f":"'Parks - Future Infrastructure'!N250","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G250","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!C250","v":""},{"$f":"'Parks - Future Infrastructure'!E250","v":""},{"$f":"'Parks - Future Infrastructure'!P250","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R250","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S250","v":266890},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A243","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B243","v":836},{"$f":"'Parks - Future Infrastructure'!H251","v":""},{"$f":"'Parks - Future Infrastructure'!B251","v":"5956"},{"$f":"'Parks - Future Infrastructure'!D251","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F251","v":"RUSSELL ISLAND - CUTLER DRIVE PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L251","v":""},{"$f":"'Parks - Future Infrastructure'!Q251","v":2016},{"$f":"'Parks - Future Infrastructure'!M251","v":2026},{"$f":"'Parks - Future Infrastructure'!N251","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G251","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!C251","v":""},{"$f":"'Parks - Future Infrastructure'!E251","v":""},{"$f":"'Parks - Future Infrastructure'!P251","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R251","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S251","v":824740},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A244","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B244","v":837},{"$f":"'Parks - Future Infrastructure'!H252","v":""},{"$f":"'Parks - Future Infrastructure'!B252","v":"5957"},{"$f":"'Parks - Future Infrastructure'!D252","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F252","v":"ORMISTON - HILLIARDS CREEK PLATYPUS CORRIDOR PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L252","v":""},{"$f":"'Parks - Future Infrastructure'!Q252","v":2016},{"$f":"'Parks - Future Infrastructure'!M252","v":2026},{"$f":"'Parks - Future Infrastructure'!N252","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G252","v":"3-Local"},{"$f":"'Parks - Future Infrastructure'!C252","v":""},{"$f":"'Parks - Future Infrastructure'!E252","v":""},{"$f":"'Parks - Future Infrastructure'!P252","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R252","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S252","v":130967},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A245","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B245","v":838},{"$f":"'Parks - Future Infrastructure'!H253","v":""},{"$f":"'Parks - Future Infrastructure'!B253","v":"5958"},{"$f":"'Parks - Future Infrastructure'!D253","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F253","v":"BIRKDALE - HARROGATE PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L253","v":""},{"$f":"'Parks - Future Infrastructure'!Q253","v":2016},{"$f":"'Parks - Future Infrastructure'!M253","v":2026},{"$f":"'Parks - Future Infrastructure'!N253","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G253","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!C253","v":""},{"$f":"'Parks - Future Infrastructure'!E253","v":""},{"$f":"'Parks - Future Infrastructure'!P253","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R253","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S253","v":60174},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A246","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B246","v":839},{"$f":"'Parks - Future Infrastructure'!H254","v":""},{"$f":"'Parks - Future Infrastructure'!B254","v":"5959"},{"$f":"'Parks - Future Infrastructure'!D254","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F254","v":"THORNLANDS - LUKE STREET PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L254","v":""},{"$f":"'Parks - Future Infrastructure'!Q254","v":2016},{"$f":"'Parks - Future Infrastructure'!M254","v":2026},{"$f":"'Parks - Future Infrastructure'!N254","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G254","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C254","v":""},{"$f":"'Parks - Future Infrastructure'!E254","v":""},{"$f":"'Parks - Future Infrastructure'!P254","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R254","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S254","v":263351},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A247","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B247","v":840},{"$f":"'Parks - Future Infrastructure'!H255","v":""},{"$f":"'Parks - Future Infrastructure'!B255","v":"5960"},{"$f":"'Parks - Future Infrastructure'!D255","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F255","v":"REDLAND BAY - GORDON ROAD PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L255","v":""},{"$f":"'Parks - Future Infrastructure'!Q255","v":2016},{"$f":"'Parks - Future Infrastructure'!M255","v":2026},{"$f":"'Parks - Future Infrastructure'!N255","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G255","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C255","v":""},{"$f":"'Parks - Future Infrastructure'!E255","v":""},{"$f":"'Parks - Future Infrastructure'!P255","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R255","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S255","v":60174},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A248","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B248","v":841},{"$f":"'Parks - Future Infrastructure'!H256","v":""},{"$f":"'Parks - Future Infrastructure'!B256","v":"5961"},{"$f":"'Parks - Future Infrastructure'!D256","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F256","v":"ORMISTON - DUNDAS STREET PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L256","v":""},{"$f":"'Parks - Future Infrastructure'!Q256","v":2016},{"$f":"'Parks - Future Infrastructure'!M256","v":2026},{"$f":"'Parks - Future Infrastructure'!N256","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G256","v":"3-Local"},{"$f":"'Parks - Future Infrastructure'!C256","v":""},{"$f":"'Parks - Future Infrastructure'!E256","v":""},{"$f":"'Parks - Future Infrastructure'!P256","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R256","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S256","v":14159},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A249","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B249","v":842},{"$f":"'Parks - Future Infrastructure'!H257","v":""},{"$f":"'Parks - Future Infrastructure'!B257","v":"5962"},{"$f":"'Parks - Future Infrastructure'!D257","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F257","v":"REDLAND BAY - POTTS PLACE PARK UPGRADE"},{"$f":"'Parks - Future Infrastructure'!L257","v":""},{"$f":"'Parks - Future Infrastructure'!Q257","v":2016},{"$f":"'Parks - Future Infrastructure'!M257","v":2026},{"$f":"'Parks - Future Infrastructure'!N257","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G257","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C257","v":""},{"$f":"'Parks - Future Infrastructure'!E257","v":""},{"$f":"'Parks - Future Infrastructure'!P257","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R257","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S257","v":58758},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A250","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B250","v":844},{"$f":"'Parks - Future Infrastructure'!H258","v":""},{"$f":"'Parks - Future Infrastructure'!B258","v":"C4N0"},{"$f":"'Parks - Future Infrastructure'!D258","v":"New Sport Park"},{"$f":"'Parks - Future Infrastructure'!F258","v":"New Sport Park City Redland Bay"},{"$f":"'Parks - Future Infrastructure'!L258","v":2022},{"$f":"'Parks - Future Infrastructure'!Q258","v":2016},{"$f":"'Parks - Future Infrastructure'!M258","v":2022},{"$f":"'Parks - Future Infrastructure'!N258","v":2032},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G258","v":"Citywide"},{"$f":"'Parks - Future Infrastructure'!C258","v":""},{"$f":"'Parks - Future Infrastructure'!E258","v":""},{"$f":"'Parks - Future Infrastructure'!P258","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R258","v":3554171},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S258","v":32823247},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A251","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B251","v":845},{"$f":"'Parks - Future Infrastructure'!H259","v":""},{"$f":"'Parks - Future Infrastructure'!B259","v":"C4N29"},{"$f":"'Parks - Future Infrastructure'!D259","v":"Recreation Park"},{"$f":"'Parks - Future Infrastructure'!F259","v":"New Rec Park T2 Kinross Road - Kinross Community *"},{"$f":"'Parks - Future Infrastructure'!L259","v":2025},{"$f":"'Parks - Future Infrastructure'!Q259","v":2016},{"$f":"'Parks - Future Infrastructure'!M259","v":2025},{"$f":"'Parks - Future Infrastructure'!N259","v":2025},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G259","v":"4-District"},{"$f":"'Parks - Future Infrastructure'!C259","v":""},{"$f":"'Parks - Future Infrastructure'!E259","v":""},{"$f":"'Parks - Future Infrastructure'!P259","v":2025},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R259","v":2299758},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S259","v":337683},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A252","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B252","v":846},{"$f":"'Parks - Future Infrastructure'!H260","v":""},{"$f":"'Parks - Future Infrastructure'!B260","v":"C4N29-1"},{"$f":"'Parks - Future Infrastructure'!D260","v":"Recreation Park"},{"$f":"'Parks - Future Infrastructure'!F260","v":"New Rec Park T3 Kinross Road"},{"$f":"'Parks - Future Infrastructure'!L260","v":2025},{"$f":"'Parks - Future Infrastructure'!Q260","v":2016},{"$f":"'Parks - Future Infrastructure'!M260","v":2025},{"$f":"'Parks - Future Infrastructure'!N260","v":2025},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G260","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C260","v":""},{"$f":"'Parks - Future Infrastructure'!E260","v":""},{"$f":"'Parks - Future Infrastructure'!P260","v":2025},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R260","v":574939},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S260","v":281049},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A253","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B253","v":847},{"$f":"'Parks - Future Infrastructure'!H261","v":""},{"$f":"'Parks - Future Infrastructure'!B261","v":"C4N29-2"},{"$f":"'Parks - Future Infrastructure'!D261","v":"Recreation Park"},{"$f":"'Parks - Future Infrastructure'!F261","v":"New Rec Park T3 Kinross Road"},{"$f":"'Parks - Future Infrastructure'!L261","v":2025},{"$f":"'Parks - Future Infrastructure'!Q261","v":2016},{"$f":"'Parks - Future Infrastructure'!M261","v":2025},{"$f":"'Parks - Future Infrastructure'!N261","v":2025},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G261","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C261","v":""},{"$f":"'Parks - Future Infrastructure'!E261","v":""},{"$f":"'Parks - Future Infrastructure'!P261","v":2025},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R261","v":574939},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S261","v":281049},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A254","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B254","v":848},{"$f":"'Parks - Future Infrastructure'!H262","v":""},{"$f":"'Parks - Future Infrastructure'!B262","v":"C4N29-3"},{"$f":"'Parks - Future Infrastructure'!D262","v":"Recreation Park"},{"$f":"'Parks - Future Infrastructure'!F262","v":"New Rec Park T3 Kinross Road"},{"$f":"'Parks - Future Infrastructure'!L262","v":2025},{"$f":"'Parks - Future Infrastructure'!Q262","v":2016},{"$f":"'Parks - Future Infrastructure'!M262","v":2025},{"$f":"'Parks - Future Infrastructure'!N262","v":2025},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G262","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C262","v":""},{"$f":"'Parks - Future Infrastructure'!E262","v":""},{"$f":"'Parks - Future Infrastructure'!P262","v":2025},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R262","v":574939},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S262","v":281049},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A255","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B255","v":849},{"$f":"'Parks - Future Infrastructure'!H263","v":""},{"$f":"'Parks - Future Infrastructure'!B263","v":"C4N32-1"},{"$f":"'Parks - Future Infrastructure'!D263","v":"Recreation Park"},{"$f":"'Parks - Future Infrastructure'!F263","v":"New Rec Park T3 SE Thornlands"},{"$f":"'Parks - Future Infrastructure'!L263","v":2025},{"$f":"'Parks - Future Infrastructure'!Q263","v":2016},{"$f":"'Parks - Future Infrastructure'!M263","v":2025},{"$f":"'Parks - Future Infrastructure'!N263","v":2025},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G263","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C263","v":""},{"$f":"'Parks - Future Infrastructure'!E263","v":""},{"$f":"'Parks - Future Infrastructure'!P263","v":2025},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R263","v":574939},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S263","v":281049},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A256","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B256","v":850},{"$f":"'Parks - Future Infrastructure'!H264","v":""},{"$f":"'Parks - Future Infrastructure'!B264","v":"C4N35-2"},{"$f":"'Parks - Future Infrastructure'!D264","v":"Recreation Park"},{"$f":"'Parks - Future Infrastructure'!F264","v":"New Rec Park T3 SE Thornlands"},{"$f":"'Parks - Future Infrastructure'!L264","v":2025},{"$f":"'Parks - Future Infrastructure'!Q264","v":2016},{"$f":"'Parks - Future Infrastructure'!M264","v":2025},{"$f":"'Parks - Future Infrastructure'!N264","v":2025},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G264","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C264","v":""},{"$f":"'Parks - Future Infrastructure'!E264","v":""},{"$f":"'Parks - Future Infrastructure'!P264","v":2025},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R264","v":574939},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S264","v":281049},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A257","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B257","v":851},{"$f":"'Parks - Future Infrastructure'!H265","v":""},{"$f":"'Parks - Future Infrastructure'!B265","v":"C4N38-1"},{"$f":"'Parks - Future Infrastructure'!D265","v":"Recreation Park"},{"$f":"'Parks - Future Infrastructure'!F265","v":"New Rec Park T3 Bunker Road"},{"$f":"'Parks - Future Infrastructure'!L265","v":2031},{"$f":"'Parks - Future Infrastructure'!Q265","v":2016},{"$f":"'Parks - Future Infrastructure'!M265","v":""},{"$f":"'Parks - Future Infrastructure'!N265","v":""},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G265","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C265","v":""},{"$f":"'Parks - Future Infrastructure'!E265","v":""},{"$f":"'Parks - Future Infrastructure'!P265","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R265","v":522672},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S265","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A258","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B258","v":852},{"$f":"'Parks - Future Infrastructure'!H266","v":""},{"$f":"'Parks - Future Infrastructure'!B266","v":"C4N38-2"},{"$f":"'Parks - Future Infrastructure'!D266","v":"Recreation Park"},{"$f":"'Parks - Future Infrastructure'!F266","v":"New Rec Park T3 Bunker Road"},{"$f":"'Parks - Future Infrastructure'!L266","v":2031},{"$f":"'Parks - Future Infrastructure'!Q266","v":2016},{"$f":"'Parks - Future Infrastructure'!M266","v":""},{"$f":"'Parks - Future Infrastructure'!N266","v":""},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G266","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C266","v":""},{"$f":"'Parks - Future Infrastructure'!E266","v":""},{"$f":"'Parks - Future Infrastructure'!P266","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R266","v":522672},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S266","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A259","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B259","v":853},{"$f":"'Parks - Future Infrastructure'!H267","v":""},{"$f":"'Parks - Future Infrastructure'!B267","v":"C4N43"},{"$f":"'Parks - Future Infrastructure'!D267","v":"Recreation Park"},{"$f":"'Parks - Future Infrastructure'!F267","v":"New Rec Park T3 Redland Bay"},{"$f":"'Parks - Future Infrastructure'!L267","v":2017},{"$f":"'Parks - Future Infrastructure'!Q267","v":2016},{"$f":"'Parks - Future Infrastructure'!M267","v":2017},{"$f":"'Parks - Future Infrastructure'!N267","v":2017},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G267","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!C267","v":""},{"$f":"'Parks - Future Infrastructure'!E267","v":""},{"$f":"'Parks - Future Infrastructure'!P267","v":2017},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R267","v":444271},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S267","v":222998},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A260","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B260","v":854},{"$f":"'Parks - Future Infrastructure'!H268","v":""},{"$f":"'Parks - Future Infrastructure'!B268","v":"C4N45"},{"$f":"'Parks - Future Infrastructure'!D268","v":"Recreation Park"},{"$f":"'Parks - Future Infrastructure'!F268","v":"New Rec Park T2 Weinam Creek Wetland"},{"$f":"'Parks - Future Infrastructure'!L268","v":2031},{"$f":"'Parks - Future Infrastructure'!Q268","v":2016},{"$f":"'Parks - Future Infrastructure'!M268","v":""},{"$f":"'Parks - Future Infrastructure'!N268","v":""},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G268","v":"4-District"},{"$f":"'Parks - Future Infrastructure'!C268","v":""},{"$f":"'Parks - Future Infrastructure'!E268","v":""},{"$f":"'Parks - Future Infrastructure'!P268","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R268","v":444271},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S268","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A261","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B261","v":855},{"$f":"'Parks - Future Infrastructure'!H269","v":""},{"$f":"'Parks - Future Infrastructure'!B269","v":"C4N46"},{"$f":"'Parks - Future Infrastructure'!D269","v":"Recreation Park"},{"$f":"'Parks - Future Infrastructure'!F269","v":"New Rec Park T2 Weinam Creek Wetland"},{"$f":"'Parks - Future Infrastructure'!L269","v":2031},{"$f":"'Parks - Future Infrastructure'!Q269","v":2016},{"$f":"'Parks - Future Infrastructure'!M269","v":""},{"$f":"'Parks - Future Infrastructure'!N269","v":""},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G269","v":"4-District"},{"$f":"'Parks - Future Infrastructure'!C269","v":""},{"$f":"'Parks - Future Infrastructure'!E269","v":""},{"$f":"'Parks - Future Infrastructure'!P269","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R269","v":444271},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S269","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A262","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B262","v":856},{"$f":"'Parks - Future Infrastructure'!H270","v":""},{"$f":"'Parks - Future Infrastructure'!B270","v":"C4N46-1"},{"$f":"'Parks - Future Infrastructure'!D270","v":"Recreation Park"},{"$f":"'Parks - Future Infrastructure'!F270","v":"New Rec Park T2 Weinam Creek Wetland"},{"$f":"'Parks - Future Infrastructure'!L270","v":2031},{"$f":"'Parks - Future Infrastructure'!Q270","v":2016},{"$f":"'Parks - Future Infrastructure'!M270","v":""},{"$f":"'Parks - Future Infrastructure'!N270","v":""},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G270","v":"4-District"},{"$f":"'Parks - Future Infrastructure'!C270","v":""},{"$f":"'Parks - Future Infrastructure'!E270","v":""},{"$f":"'Parks - Future Infrastructure'!P270","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R270","v":444271},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S270","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A263","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B263","v":857},{"$f":"'Parks - Future Infrastructure'!H271","v":""},{"$f":"'Parks - Future Infrastructure'!B271","v":"C4N46-2"},{"$f":"'Parks - Future Infrastructure'!D271","v":"Recreation Park"},{"$f":"'Parks - Future Infrastructure'!F271","v":"New Rec Park T2 Weinam Creek Wetland"},{"$f":"'Parks - Future Infrastructure'!L271","v":2031},{"$f":"'Parks - Future Infrastructure'!Q271","v":2016},{"$f":"'Parks - Future Infrastructure'!M271","v":""},{"$f":"'Parks - Future Infrastructure'!N271","v":""},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G271","v":"4-District"},{"$f":"'Parks - Future Infrastructure'!C271","v":""},{"$f":"'Parks - Future Infrastructure'!E271","v":""},{"$f":"'Parks - Future Infrastructure'!P271","v":2031},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R271","v":444271},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S271","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A264","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B264","v":858},{"$f":"'Parks - Future Infrastructure'!H272","v":""},{"$f":"'Parks - Future Infrastructure'!B272","v":"C6N54-5"},{"$f":"'Parks - Future Infrastructure'!D272","v":"Recreation Park"},{"$f":"'Parks - Future Infrastructure'!F272","v":"New Rec Park T3 Golden Sands Foreshore Park"},{"$f":"'Parks - Future Infrastructure'!L272","v":2024},{"$f":"'Parks - Future Infrastructure'!Q272","v":2016},{"$f":"'Parks - Future Infrastructure'!M272","v":2024},{"$f":"'Parks - Future Infrastructure'!N272","v":2024},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G272","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!C272","v":""},{"$f":"'Parks - Future Infrastructure'!E272","v":""},{"$f":"'Parks - Future Infrastructure'!P272","v":2024},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R272","v":522672},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S272","v":443873},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A265","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B265","v":859},{"$f":"'Parks - Future Infrastructure'!H273","v":""},{"$f":"'Parks - Future Infrastructure'!B273","v":"C6N56"},{"$f":"'Parks - Future Infrastructure'!D273","v":"Recreation Park"},{"$f":"'Parks - Future Infrastructure'!F273","v":"New Rec Park T3 Karragarra Island Esplanade"},{"$f":"'Parks - Future Infrastructure'!L273","v":2023},{"$f":"'Parks - Future Infrastructure'!Q273","v":2016},{"$f":"'Parks - Future Infrastructure'!M273","v":2023},{"$f":"'Parks - Future Infrastructure'!N273","v":2023},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G273","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!C273","v":""},{"$f":"'Parks - Future Infrastructure'!E273","v":""},{"$f":"'Parks - Future Infrastructure'!P273","v":2023},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R273","v":522672},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S273","v":305826},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A266","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B266","v":860},{"$f":"'Parks - Future Infrastructure'!H274","v":""},{"$f":"'Parks - Future Infrastructure'!B274","v":"C6N57-9"},{"$f":"'Parks - Future Infrastructure'!D274","v":"Recreation Park"},{"$f":"'Parks - Future Infrastructure'!F274","v":"New Rec Park T3 Trevanna Ave Park"},{"$f":"'Parks - Future Infrastructure'!L274","v":2024},{"$f":"'Parks - Future Infrastructure'!Q274","v":2016},{"$f":"'Parks - Future Infrastructure'!M274","v":2024},{"$f":"'Parks - Future Infrastructure'!N274","v":2024},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G274","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!C274","v":""},{"$f":"'Parks - Future Infrastructure'!E274","v":""},{"$f":"'Parks - Future Infrastructure'!P274","v":2024},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R274","v":522672},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S274","v":44600},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A267","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B267","v":861},{"$f":"'Parks - Future Infrastructure'!H275","v":""},{"$f":"'Parks - Future Infrastructure'!B275","v":"NDCF1"},{"$f":"'Parks - Future Infrastructure'!D275","v":"Land For Community Centre"},{"$f":"'Parks - Future Infrastructure'!F275","v":"Multi-purpose community centre (Cleveland) - Cleveland civic precinct"},{"$f":"'Parks - Future Infrastructure'!L275","v":2022},{"$f":"'Parks - Future Infrastructure'!Q275","v":2016},{"$f":"'Parks - Future Infrastructure'!M275","v":2022},{"$f":"'Parks - Future Infrastructure'!N275","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G275","v":"3-District"},{"$f":"'Parks - Future Infrastructure'!C275","v":""},{"$f":"'Parks - Future Infrastructure'!E275","v":""},{"$f":"'Parks - Future Infrastructure'!P275","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R275","v":1202146},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S275","v":153762},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A268","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B268","v":862},{"$f":"'Parks - Future Infrastructure'!H276","v":""},{"$f":"'Parks - Future Infrastructure'!B276","v":"RBCF5"},{"$f":"'Parks - Future Infrastructure'!D276","v":"Land For Community Centre"},{"$f":"'Parks - Future Infrastructure'!F276","v":"Cultural Tourism and Learning Hub - Cultural Tourism and Learning Hub"},{"$f":"'Parks - Future Infrastructure'!L276","v":2033},{"$f":"'Parks - Future Infrastructure'!Q276","v":2016},{"$f":"'Parks - Future Infrastructure'!M276","v":2033},{"$f":"'Parks - Future Infrastructure'!N276","v":2033},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G276","v":"4-District"},{"$f":"'Parks - Future Infrastructure'!C276","v":""},{"$f":"'Parks - Future Infrastructure'!E276","v":""},{"$f":"'Parks - Future Infrastructure'!P276","v":2033},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R276","v":1332814},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S276","v":203509},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A269","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B269","v":863},{"$f":"'Parks - Future Infrastructure'!H277","v":""},{"$f":"'Parks - Future Infrastructure'!B277","v":"SDCF3"},{"$f":"'Parks - Future Infrastructure'!D277","v":"Land For Community Centre"},{"$f":"'Parks - Future Infrastructure'!F277","v":"Multi-purpose community centre (Victoria Point) - Victoria Point Community Hub"},{"$f":"'Parks - Future Infrastructure'!L277","v":2030},{"$f":"'Parks - Future Infrastructure'!Q277","v":2016},{"$f":"'Parks - Future Infrastructure'!M277","v":2030},{"$f":"'Parks - Future Infrastructure'!N277","v":2030},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G277","v":"4-District"},{"$f":"'Parks - Future Infrastructure'!C277","v":""},{"$f":"'Parks - Future Infrastructure'!E277","v":""},{"$f":"'Parks - Future Infrastructure'!P277","v":2030},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R277","v":1045345},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S277","v":153762},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A270","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B270","v":864},{"$f":"'Parks - Future Infrastructure'!H278","v":""},{"$f":"'Parks - Future Infrastructure'!B278","v":"SDCF4"},{"$f":"'Parks - Future Infrastructure'!D278","v":"Land For Community Centre"},{"$f":"'Parks - Future Infrastructure'!F278","v":"Multi-purpose community centre (Redland Bay) - Community well-being hub  Reland bay Youth Space"},{"$f":"'Parks - Future Infrastructure'!L278","v":2026},{"$f":"'Parks - Future Infrastructure'!Q278","v":2016},{"$f":"'Parks - Future Infrastructure'!M278","v":2026},{"$f":"'Parks - Future Infrastructure'!N278","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G278","v":"4-District"},{"$f":"'Parks - Future Infrastructure'!C278","v":""},{"$f":"'Parks - Future Infrastructure'!E278","v":""},{"$f":"'Parks - Future Infrastructure'!P278","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R278","v":1777086},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S278","v":289435},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A271","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B271","v":865},{"$f":"'Parks - Future Infrastructure'!H279","v":""},{"$f":"'Parks - Future Infrastructure'!B279","v":"SDCFs"},{"$f":"'Parks - Future Infrastructure'!D279","v":"Land For Community Centre"},{"$f":"'Parks - Future Infrastructure'!F279","v":"Swimming Pool (Redland bay) (1 ha) - Swimming Pool (Redland bay) (1 ha)"},{"$f":"'Parks - Future Infrastructure'!L279","v":2032},{"$f":"'Parks - Future Infrastructure'!Q279","v":2016},{"$f":"'Parks - Future Infrastructure'!M279","v":2032},{"$f":"'Parks - Future Infrastructure'!N279","v":2032},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G279","v":"4-District"},{"$f":"'Parks - Future Infrastructure'!C279","v":""},{"$f":"'Parks - Future Infrastructure'!E279","v":""},{"$f":"'Parks - Future Infrastructure'!P279","v":2032},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R279","v":888543},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S279","v":135673},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A272","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B272","v":867},{"$f":"'Parks - Future Infrastructure'!H280","v":""},{"$f":"'Parks - Future Infrastructure'!B280","v":"5655"},{"$f":"'Parks - Future Infrastructure'!D280","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F280","v":"ERN AND ALMA DOWLING SPORTSFIELD"},{"$f":"'Parks - Future Infrastructure'!L280","v":""},{"$f":"'Parks - Future Infrastructure'!Q280","v":2016},{"$f":"'Parks - Future Infrastructure'!M280","v":2025},{"$f":"'Parks - Future Infrastructure'!N280","v":2025},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G280","v":"Citywide"},{"$f":"'Parks - Future Infrastructure'!C280","v":""},{"$f":"'Parks - Future Infrastructure'!E280","v":""},{"$f":"'Parks - Future Infrastructure'!P280","v":2025},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R280","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S280","v":1254455},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A273","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B273","v":868},{"$f":"'Parks - Future Infrastructure'!H281","v":""},{"$f":"'Parks - Future Infrastructure'!B281","v":"5028"},{"$f":"'Parks - Future Infrastructure'!D281","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F281","v":"KEITH SURRIDGE SPORTSFIELDS"},{"$f":"'Parks - Future Infrastructure'!L281","v":""},{"$f":"'Parks - Future Infrastructure'!Q281","v":2016},{"$f":"'Parks - Future Infrastructure'!M281","v":2019},{"$f":"'Parks - Future Infrastructure'!N281","v":2019},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G281","v":"Citywide"},{"$f":"'Parks - Future Infrastructure'!C281","v":""},{"$f":"'Parks - Future Infrastructure'!E281","v":""},{"$f":"'Parks - Future Infrastructure'!P281","v":2019},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R281","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S281","v":118225},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A274","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B274","v":869},{"$f":"'Parks - Future Infrastructure'!H282","v":""},{"$f":"'Parks - Future Infrastructure'!B282","v":"5915"},{"$f":"'Parks - Future Infrastructure'!D282","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F282","v":"NORM PRICE PARK"},{"$f":"'Parks - Future Infrastructure'!L282","v":""},{"$f":"'Parks - Future Infrastructure'!Q282","v":2016},{"$f":"'Parks - Future Infrastructure'!M282","v":2021},{"$f":"'Parks - Future Infrastructure'!N282","v":2021},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G282","v":"Citywide"},{"$f":"'Parks - Future Infrastructure'!C282","v":""},{"$f":"'Parks - Future Infrastructure'!E282","v":""},{"$f":"'Parks - Future Infrastructure'!P282","v":2021},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R282","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S282","v":4091844},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A275","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B275","v":870},{"$f":"'Parks - Future Infrastructure'!H283","v":""},{"$f":"'Parks - Future Infrastructure'!B283","v":"5578"},{"$f":"'Parks - Future Infrastructure'!D283","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F283","v":"PINKLANDS SPORTING COMPLEX"},{"$f":"'Parks - Future Infrastructure'!L283","v":""},{"$f":"'Parks - Future Infrastructure'!Q283","v":2016},{"$f":"'Parks - Future Infrastructure'!M283","v":2022},{"$f":"'Parks - Future Infrastructure'!N283","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G283","v":"Citywide"},{"$f":"'Parks - Future Infrastructure'!C283","v":""},{"$f":"'Parks - Future Infrastructure'!E283","v":""},{"$f":"'Parks - Future Infrastructure'!P283","v":2022},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R283","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S283","v":2693002},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A276","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B276","v":871},{"$f":"'Parks - Future Infrastructure'!H284","v":""},{"$f":"'Parks - Future Infrastructure'!B284","v":"5150"},{"$f":"'Parks - Future Infrastructure'!D284","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F284","v":"Redland Baseball"},{"$f":"'Parks - Future Infrastructure'!L284","v":""},{"$f":"'Parks - Future Infrastructure'!Q284","v":2016},{"$f":"'Parks - Future Infrastructure'!M284","v":2024},{"$f":"'Parks - Future Infrastructure'!N284","v":2024},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G284","v":"Citywide"},{"$f":"'Parks - Future Infrastructure'!C284","v":""},{"$f":"'Parks - Future Infrastructure'!E284","v":""},{"$f":"'Parks - Future Infrastructure'!P284","v":2024},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R284","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S284","v":2401304},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A277","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B277","v":872},{"$f":"'Parks - Future Infrastructure'!H285","v":""},{"$f":"'Parks - Future Infrastructure'!B285","v":"5400"},{"$f":"'Parks - Future Infrastructure'!D285","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F285","v":"Redland Softball"},{"$f":"'Parks - Future Infrastructure'!L285","v":""},{"$f":"'Parks - Future Infrastructure'!Q285","v":2016},{"$f":"'Parks - Future Infrastructure'!M285","v":2025},{"$f":"'Parks - Future Infrastructure'!N285","v":2025},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G285","v":"Citywide"},{"$f":"'Parks - Future Infrastructure'!C285","v":""},{"$f":"'Parks - Future Infrastructure'!E285","v":""},{"$f":"'Parks - Future Infrastructure'!P285","v":2025},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R285","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S285","v":1211979},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A278","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B278","v":873},{"$f":"'Parks - Future Infrastructure'!H286","v":""},{"$f":"'Parks - Future Infrastructure'!B286","v":"5334"},{"$f":"'Parks - Future Infrastructure'!D286","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F286","v":"Ron Stark Oval"},{"$f":"'Parks - Future Infrastructure'!L286","v":""},{"$f":"'Parks - Future Infrastructure'!Q286","v":2016},{"$f":"'Parks - Future Infrastructure'!M286","v":2026},{"$f":"'Parks - Future Infrastructure'!N286","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G286","v":"Citywide"},{"$f":"'Parks - Future Infrastructure'!C286","v":""},{"$f":"'Parks - Future Infrastructure'!E286","v":""},{"$f":"'Parks - Future Infrastructure'!P286","v":2026},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R286","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S286","v":716427},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"PA_FutureAssets!A279","v":"PA_Point_Future"},{"$f":"PA_FutureAssets!B279","v":874},{"$f":"'Parks - Future Infrastructure'!H287","v":""},{"$f":"'Parks - Future Infrastructure'!B287","v":"5627"},{"$f":"'Parks - Future Infrastructure'!D287","v":"Park Embellishment"},{"$f":"'Parks - Future Infrastructure'!F287","v":"WILLIAM TAYLOR MEMORIAL SPORTSFIELDS (50 car spaces)"},{"$f":"'Parks - Future Infrastructure'!L287","v":""},{"$f":"'Parks - Future Infrastructure'!Q287","v":2016},{"$f":"'Parks - Future Infrastructure'!M287","v":2027},{"$f":"'Parks - Future Infrastructure'!N287","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!G287","v":"Citywide"},{"$f":"'Parks - Future Infrastructure'!C287","v":""},{"$f":"'Parks - Future Infrastructure'!E287","v":""},{"$f":"'Parks - Future Infrastructure'!P287","v":2027},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!R287","v":0},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!S287","v":1267277},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Parks - Future Infrastructure'!#REF!","v":{"$error":"#REF!"}}]

{"sheet":"Developer","index":21,"n_rows":10,"n_cols":2,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Password default is toowoomba"]

{"sheet":"Model Contents","index":22,"n_rows":58,"n_cols":2,"rows_kept":58,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Financial Analysis Model (FAM)"]
[null,{"$f":"SheetName(A1)","v":"Model Contents"}]
[]
[]
[]
[]
[]
[]
[]
[null,"View Existing Infrastructure"]
[null,"View Future Infrastructure"]
[null,"View Servicing Cost"]
[null,"View Schedule of Works"]
[]
[null,"View Water Demand"]
[]
[]
[]
[null,"View Existing Infrastructure"]
[null,"View Future Infrastructure"]
[null,"View Servicing Cost"]
[null,"View Schedule of Works"]
[]
[null,"View Sewer Demand"]
[]
[]
[]
[null,"View Existing Infrastructure"]
[null,"View Future Infrastructure"]
[null,"View Servicing Cost"]
[null,"View Schedule of Works"]
[]
[null,"View Stormwater Demand"]
[]
[]
[]
[null,"View Existing Infrastructure"]
[null,"View Future Infrastructure"]
[null,"View Servicing Cost"]
[null,"View Schedule of Works"]
[]
[null,"View Transport Demand"]
[]
[]
[]
[null,"View Existing Infrastructure"]
[null,"View Future Infrastructure"]
[null,"View Servicing Cost"]
[null,"View Schedule of Works"]
[]
[null,"Amend Park Apportionment"]
[null,"View Parks Demand"]
[]
[]
[null,"View Detailed Revenue"]
[null,"View Detailed Cashflow"]

{"sheet":"Modelling Criteria","index":23,"n_rows":93,"n_cols":5,"rows_kept":93,"cut":false,"hidden":false,"merged":[[89,3,89,4],[90,3,90,4],[91,3,91,4],[49,3,49,4],[33,3,33,4],[34,3,34,4],[35,3,35,4],[47,3,47,4],[48,3,48,4],[75,3,75,4],[76,3,76,4],[77,3,77,4],[61,3,61,4],[62,3,62,4],[63,3,63,4]]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Modelling Criteria"}]
[null,"Print Date:",null,{"$f":"TODAY()","v":"2017-07-04"}]
[]
[]
[]
[null,"Shared Model Criteria","Lookup","Input","Values/Notes"]
[null,"Adopted Discount Rate","ADR",6.3700000000000007E-2,"Corporate Water/Sewer WACC - FY2017/18"]
[null,"Growth Projection Model Start Year","MSY",{"$f":"Settings!B2*1","v":2016}]
[null,"Growth Projection Model End Year","MEY",{"$f":"Settings!B3*1","v":2027}]
[null,"Modelling Period (years)","MP",{"$f":"D12-D11","v":11}]
[null,"Escalations"]
[null,"Charge Cap Moratorium","MAC_Moro",0,"No charge cap modelled"]
[null,"Charge Escalation Maximum Adopted Charge (after moratorium period)","Total_CE_MAC",2.3699999999999999E-2,"10 year average PPI increase"]
[null,"Charge Escalation Fair Value (from model start)","Total_CE_FV",2.3699999999999999E-2,"10 year average PPI increase"]
[null,"AICR Charge Areas","Lookup","Name","Notes"]
[null,"Adopted Infrastructure Charge Area 1","PIP_CA1",{"$f":"IF(ChargeAreaSumm!A2=0,\"\",ChargeAreaSumm!A2)","v":"Redland City"}]
[null,"Adopted Infrastructure Charge Area 2","PIP_CA2",{"$f":"IF(ChargeAreaSumm!A3=0,\"\",ChargeAreaSumm!A3)","v":""}]
[null,"Adopted Infrastructure Charge Area 3","PIP_CA3",{"$f":"IF(ChargeAreaSumm!A4=0,\"\",ChargeAreaSumm!A4)","v":""}]
[null,"Adopted Infrastructure Charge Area 4","PIP_CA4",{"$f":"IF(ChargeAreaSumm!A5=0,\"\",ChargeAreaSumm!A5)","v":""}]
[null,"Adopted Infrastructure Charge Area 5","PIP_CA5",{"$f":"IF(ChargeAreaSumm!A6=0,\"\",ChargeAreaSumm!A6)","v":""}]
[]
[]
[null,"Water Model Criteria","Lookup","Value","Values/Notes"]
[null,"Basic Model Inputs"]
[null,"Adopted Discount Rate","Water_ADR",6.3700000000000007E-2,"Corporate Water/Sewer WACC - FY2017/18 QCA "]
[null,"Demand Discount Rate","Water_DemD",{"$f":"(1+Water_ADR)/(1+Water_CE)-1","v":3.9073947445540824E-2}]
[null,"Model Start Year","Water_MSY",{"$f":"MSY*1","v":2016}]
[null,"Model End Year","Water_MEY",{"$f":"MEY*1","v":2027}]
[null,"Modelling Period (years)","Water_MP",{"$f":"D31-D30","v":11}]
[null,"Escalations"]
[null,"Land Value Escalation","Water_LVE","CPI - Actual + Adopted Rate"]
[null,"Construction Cost Escalation","Water_CAVE","PPI - Actual + Adopted Rate"]
[null,"Subsidy Escalation","Water_SE","PPI - Actual + Adopted Rate"]
[null,"Servicing Cost Escalation","Water_CE",2.3699999999999999E-2,"10 year average PPI increase"]
[]
[]
[null,"Sewer Model Criteria","Lookup","Value","Values/Notes"]
[null,"Basic Model Inputs"]
[null,"Adopted Discount Rate","Sewer_ADR",6.3700000000000007E-2,"Corporate Water/Sewer WACC - FY2017/18 QCA "]
[null,"Demand Discount Rate","Sewer_DemD",{"$f":"(1+Sewer_ADR)/(1+Sewer_CE)-1","v":3.9073947445540824E-2}]
[null,"Model Start Year","Sewer_MSY",{"$f":"MSY*1","v":2016}]
[null,"Model End Year","Sewer_MEY",{"$f":"MEY*1","v":2027}]
[null,"Modelling Period (years)","Sewer_MP",{"$f":"D45-D44","v":11}]
[null,"Escalations"]
[null,"Land Value Escalation","Sewer_LVE","CPI - Actual + Adopted Rate"]
[null,"Construction Cost Escalation","Sewer_CAVE","PPI - Actual + Adopted Rate"]
[null,"Subsidy Escalation","Sewer_SE","PPI - Actual + Adopted Rate"]
[null,"Servicing Cost Escalation","Sewer_CE",2.3699999999999999E-2,"10 year average PPI increase"]
[]
[]
[null,"Stormwater Model Criteria","Lookup","Value","Values/Notes"]
[null,"Basic Model Inputs"]
[null,"Adopted Discount Rate","Storm_ADR",6.3700000000000007E-2,"Corporate Water/Sewer WACC - FY2017/18"]
[null,"Demand Discount Rate","Storm_DemD",{"$f":"(1+Storm_ADR)/(1+Storm_CE)-1","v":3.9073947445540824E-2}]
[null,"Model Start Year","Storm_MSY",{"$f":"MSY*1","v":2016}]
[null,"Model End Year","Storm_MEY",{"$f":"MEY*1","v":2027}]
[null,"Modelling Period (years)","Storm_MP",{"$f":"D59-D58","v":11}]
[null,"Escalations"]
[null,"Land Value Escalation","Storm_LVE","CPI - Actual + Adopted Rate"]
[null,"Construction Cost Escalation","Storm_CAVE","PPI - Actual + Adopted Rate"]
[null,"Subsidy Escalation","Storm_SE","PPI - Actual + Adopted Rate"]
[null,"Charge Escalation","Storm_CE",2.3699999999999999E-2,"10 year average PPI increase"]
[]
[]
[null,"Transport Model Criteria","Lookup","Value","Values/Notes"]
[null,"Basic Model Inputs"]
[null,"Adopted Discount Rate","Trans_ADR",7.1800000000000003E-2,"Corporate Road Construction WACC - FY2017/18"]
[null,"Demand Discount Rate","Trans_DemD",{"$f":"(1+Trans_ADR)/(1+Trans_CE)-1","v":4.6986421803262735E-2}]
[null,"Model Start Year","Trans_MSY",{"$f":"MSY*1","v":2016}]
[null,"Model End Year","Trans_MEY",{"$f":"MEY*1","v":2027}]
[null,"Modelling Period (years)","Trans_MP",{"$f":"D73-D72","v":11}]
[null,"Escalations"]
[null,"Land Value Escalation","Trans_LVE","CPI - Actual + Adopted Rate"]
[null,"Construction Cost Escalation","Trans_CAVE","PPI - Actual + Adopted Rate"]
[null,"Subsidy Escalation","Trans_SE","PPI - Actual + Adopted Rate"]
[null,"Charge Escalation","Trans_CE",2.3699999999999999E-2,"10 year average PPI increase"]
[]
[]
[null,"Parks and Community Facilities Model Criteria","Lookup","Value","Values/Notes"]
[null,"Basic Model Inputs"]
[null,"Adopted Discount Rate","Park_ADR",7.5499999999999998E-2,"Corporate Cultural/Recreation/Leisure WACC - FY2017/18"]
[null,"Demand Discount Rate","Park_DemD",{"$f":"(1+Park_ADR)/(1+Park_CE)-1","v":5.0600761941975048E-2}]
[null,"Model Start Year","Park_MSY",{"$f":"MSY*1","v":2016}]
[null,"Model End Year","Park_MEY",{"$f":"MEY*1","v":2027}]
[null,"Modelling Period (years)","Park_MP",{"$f":"D87-D86","v":11}]
[null,"Escalations"]
[null,"Land Value Escalation","Park_LVE","CPI - Actual + Adopted Rate"]
[null,"Construction Cost Escalation","Park_CAVE","PPI - Actual + Adopted Rate"]
[null,"Subsidy Escalation","Park_SE","PPI - Actual + Adopted Rate"]
[null,"Charge Escalation","Park_CE",2.3699999999999999E-2,"10 year average PPI increase"]

{"sheet":"Service Areas","index":24,"n_rows":121,"n_cols":4,"rows_kept":121,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Service Areas"}]
[null,"Print Date:",null,{"$f":"TODAY()","v":"2017-07-04"}]
[]
[]
[]
[null,"Service Area Name",null,"Serviced?"]
[null,"Alexandra Hills","Water_CA1",{"$f":"IF(B10=\"N/A\",\"No\",\"Yes\")","v":"Yes"}]
[null,"Amity Point","Water_CA2","Yes"]
[null,"Dunwich","Water_CA3","Yes"]
[null,"Heinemann Road","Water_CA4","Yes"]
[null,"Mount Cotton","Water_CA5","Yes"]
[null,"Point Lookout","Water_CA6","Yes"]
[null,"Southern Moreton Bay Islands","Water_CA7","Yes"]
[null,"N/A","Water_CA8","No"]
[null,"N/A","Water_CA9","No"]
[null,"N/A","Water_CA10","No"]
[null,"N/A","Water_CA11","No"]
[null,"N/A","Water_CA12","No"]
[null,"N/A","Water_CA13","No"]
[null,"N/A","Water_CA14","No"]
[null,"N/A","Water_CA15","No"]
[null,"N/A","Water_CA16","No"]
[null,"N/A","Water_CA17","No"]
[null,"N/A","Water_CA18","No"]
[null,"N/A","Water_CA19","No"]
[null,"N/A","Water_CA20","No"]
[]
[]
[null,"Service Area Name",null,"Serviced?"]
[null,"Capalaba","Water_CA1",{"$f":"IF(B33=\"N/A\",\"No\",\"Yes\")","v":"Yes"}]
[null,"Cleveland","Water_CA2","Yes"]
[null,"Dunwich","Water_CA3","Yes"]
[null,"Mount Cotton","Water_CA4","Yes"]
[null,"Point Lookout","Water_CA5","Yes"]
[null,"Thorneside","Water_CA6","Yes"]
[null,"Victoria Point","Water_CA7","Yes"]
[null,"N/A","Water_CA8","No"]
[null,"N/A","Water_CA9","No"]
[null,"N/A","Water_CA10","No"]
[null,"N/A","Water_CA11","No"]
[null,"N/A","Water_CA12","No"]
[null,"N/A","Water_CA13","No"]
[null,"N/A","Water_CA14","No"]
[null,"N/A","Water_CA15","No"]
[null,"N/A","Water_CA16","No"]
[null,"N/A","Water_CA17","No"]
[null,"N/A","Water_CA18","No"]
[null,"N/A","Water_CA19","No"]
[null,"N/A","Water_CA20","No"]
[]
[]
[null,"Service Area Name",null,"Serviced?"]
[null,"Cleveland CBD","Water_CA1",{"$f":"IF(B56=\"N/A\",\"No\",\"Yes\")","v":"Yes"}]
[null,"Kinross Road Precinct","Water_CA2","Yes"]
[null,"Lower Tingalpa Creek","Water_CA3","Yes"]
[null,"Native Dog Creek","Water_CA4","Yes"]
[null,"SE Thornlands Precinct","Water_CA5","Yes"]
[null,"Torquay Creek","Water_CA6","Yes"]
[null,"Upper Eprapah Creek","Water_CA7","Yes"]
[null,"Weinam Creek","Water_CA8","Yes"]
[null,"Redlands Balance","Water_CA9","Yes"]
[null,"N/A","Water_CA10","No"]
[null,"N/A","Water_CA11","No"]
[null,"N/A","Water_CA12","No"]
[null,"N/A","Water_CA13","No"]
[null,"N/A","Water_CA14","No"]
[null,"N/A","Water_CA15","No"]
[null,"N/A","Water_CA16","No"]
[null,"N/A","Water_CA17","No"]
[null,"N/A","Water_CA18","No"]
[null,"N/A","Water_CA19","No"]
[null,"N/A","Water_CA20","No"]
[]
[]
[null,"Service Area Name",null,"Serviced?"]
[null,"Alexandra Hills","Water_CA1",{"$f":"IF(B79=\"N/A\",\"No\",\"Yes\")","v":"Yes"}]
[null,"Birkdale","Water_CA2","Yes"]
[null,"Capalaba","Water_CA3","Yes"]
[null,"Cleveland","Water_CA4","Yes"]
[null,"Mount Cotton","Water_CA5","Yes"]
[null,"Ormiston","Water_CA6","Yes"]
[null,"Redland Bay","Water_CA7","Yes"]
[null,"Sheldon","Water_CA8","Yes"]
[null,"Thorneside","Water_CA9","Yes"]
[null,"Thornlands","Water_CA10","Yes"]
[null,"Victoria Point","Water_CA11","Yes"]
[null,"Wellington Point","Water_CA12","Yes"]
[null,"Islands","Water_CA13","Yes"]
[null,"Citywide","Water_CA14","Yes"]
[null,"N/A","Water_CA15","No"]
[null,"N/A","Water_CA16","No"]
[null,"N/A","Water_CA17","No"]
[null,"N/A","Water_CA18","No"]
[null,"N/A","Water_CA19","No"]
[null,"N/A","Water_CA20","No"]
[]
[]
[null,"Service Area Name",null,"Serviced?"]
[null,"1","Water_CA1",{"$f":"IF(B102=\"N/A\",\"No\",\"Yes\")","v":"Yes"}]
[null,"2","Water_CA2","Yes"]
[null,"3","Water_CA3","Yes"]
[null,"4","Water_CA4","Yes"]
[null,"5","Water_CA5","Yes"]
[null,"6","Water_CA6","Yes"]
[null,"Citywide","Water_CA7","Yes"]
[null,"N/A","Water_CA8","No"]
[null,"N/A","Water_CA9","No"]
[null,"N/A","Water_CA10","No"]
[null,"N/A","Water_CA11","No"]
[null,"N/A","Water_CA12","No"]
[null,"N/A","Water_CA13","No"]
[null,"N/A","Water_CA14","No"]
[null,"N/A","Water_CA15","No"]
[null,"N/A","Water_CA16","No"]
[null,"N/A","Water_CA17","No"]
[null,"N/A","Water_CA18","No"]
[null,"N/A","Water_CA19","No"]
[null,"N/A","Water_CA20","No"]

{"sheet":"Development Projections","index":25,"n_rows":15,"n_cols":24,"rows_kept":15,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Development Projections"}]
[null,"Print Date:",null,{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"Development Projections"]
[null,null,null,{"$f":"Water_MSY","v":2016},{"$f":"D8+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,{"$f":"LandUseTypes!A2","v":"DetDw"},{"$f":"ChargeAreaSumm!$A$2","v":"Redland City"},44731,45231.4,45731.8,46232.2,46732.6,47233,47720,48207,48694,49181,49667,50456,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LandUseTypes!A3","v":"AttDw"},{"$f":"ChargeAreaSumm!$A$2","v":"Redland City"},7434,7760.2,8088.4,8416.6,8744.7999999999993,9074,9559,10045,10531,11017,11503,11881,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LandUseTypes!A4","v":"Retail"},{"$f":"ChargeAreaSumm!$A$2","v":"Redland City"},911141,929867.4,948593.8,967320.2,986046.6,1004773,1024700.6,1044628.2,1064555.8,1084483.3999999999,1104411,1124416,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LandUseTypes!A5","v":"Commercial"},{"$f":"ChargeAreaSumm!$A$2","v":"Redland City"},180200,182575,184950,187325,189700,192075,193740,195405,197070,198735,200400,201970,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LandUseTypes!A6","v":"Industrial"},{"$f":"ChargeAreaSumm!$A$2","v":"Redland City"},933570,935594,937618,939642,941666,943690,945668,947646,949624,951602,953580,955558,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LandUseTypes!A7","v":"Community"},{"$f":"ChargeAreaSumm!$A$2","v":"Redland City"},622872,626414.4,629956.80000000005,633499.19999999995,637041.6,640584,648777.6,656971.19999999995,665164.80000000005,673358.4,681552,692510,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LandUseTypes!A8","v":"NonResImp"},{"$f":"ChargeAreaSumm!$A$2","v":"Redland City"},4349228.625,4386992.625,4424756.625,4462520.625,4500284.625,4538048.625,4585895.55,4633742.4749999996,4681589.4000000004,4729436.3250000002,4777283.25,4826900.97,0,0,0,0,0,0,0,0,0]

{"sheet":"Water - Edit History","index":26,"n_rows":9,"n_cols":10,"rows_kept":9,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"},null,null,null,"Go to Water - Future Infrastructure"]
[null,{"$f":"SheetName(A1)","v":"Water - Edit History"}]
[null,"Print Date:",null,{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"Water Supply Network - Infrastructure Edit History"]
[null,"Item ID","Change Type","Previous Value","Updated Value","Comments","Approved","Approved Comments","Date Imported","Date Applied"]
[null,{"$f":"WA_Comments!D2","v":0},{"$f":"WA_Comments!E2","v":0},{"$f":"WA_Comments!F2","v":0},{"$f":"WA_Comments!G2","v":0},{"$f":"WA_Comments!H2","v":0},{"$f":"WA_Comments!I2","v":0},{"$f":"WA_Comments!J2","v":0},{"$f":"WA_Comments!K2","v":"00:00:00"},{"$f":"WA_Comments!L2","v":"00:00:00"}]

{"sheet":"Sewer - Edit History","index":27,"n_rows":9,"n_cols":10,"rows_kept":9,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"},null,null,null,"Go to Sewer - Future Infrastructure"]
[null,{"$f":"SheetName(A1)","v":"Sewer - Edit History"}]
[null,"Print Date:",null,{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"Sewer Network - Infrastructure Edit History"]
[null,"Item ID","Change Type","Previous Value","Updated Value","Comments","Approved","Approved Comments","Date Imported","Date Applied"]
[null,{"$f":"WW_Comments!D2","v":0},{"$f":"WW_Comments!E2","v":0},{"$f":"WW_Comments!F2","v":0},{"$f":"WW_Comments!G2","v":0},{"$f":"WW_Comments!H2","v":0},{"$f":"WW_Comments!I2","v":0},{"$f":"WW_Comments!J2","v":0},{"$f":"WW_Comments!K2","v":"00:00:00"},{"$f":"WW_Comments!L2","v":"00:00:00"}]

{"sheet":"Parks - Edit History","index":28,"n_rows":9,"n_cols":10,"rows_kept":9,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"},null,null,null,"Go to Parks - Future Infrastructure"]
[null,{"$f":"SheetName(A1)","v":"Parks - Edit History"}]
[null,"Print Date:",null,{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"Parks and Community Facilities Network - Infrastructure Edit History"]
[null,"Item ID","Change Type","Previous Value","Updated Value","Comments","Approved","Approved Comments","Date Imported","Date Applied"]
[null,{"$f":"PA_Comments!D2","v":0},{"$f":"PA_Comments!E2","v":0},{"$f":"PA_Comments!F2","v":0},{"$f":"PA_Comments!G2","v":0},{"$f":"PA_Comments!H2","v":0},{"$f":"PA_Comments!I2","v":0},{"$f":"PA_Comments!J2","v":0},{"$f":"PA_Comments!K2","v":"00:00:00"},{"$f":"PA_Comments!L2","v":"00:00:00"}]

{"sheet":"Trans - Edit History","index":29,"n_rows":9,"n_cols":10,"rows_kept":9,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"},null,null,null,"Go to Trans - Future Infrastructure"]
[null,{"$f":"SheetName(A1)","v":"Trans - Edit History"}]
[null,"Print Date:",null,{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"Transport Network - Infrastructure Edit History"]
[null,"Item ID","Change Type","Previous Value","Updated Value","Comments","Approved","Approved Comments","Date Imported","Date Applied"]
[null,{"$f":"TR_Comments!D2","v":0},{"$f":"TR_Comments!E2","v":0},{"$f":"TR_Comments!F2","v":0},{"$f":"TR_Comments!G2","v":0},{"$f":"TR_Comments!H2","v":0},{"$f":"TR_Comments!I2","v":0},{"$f":"TR_Comments!J2","v":0},{"$f":"TR_Comments!K2","v":"00:00:00"},{"$f":"TR_Comments!L2","v":"00:00:00"}]

{"sheet":"Storm - Edit History","index":30,"n_rows":9,"n_cols":10,"rows_kept":9,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"},null,null,null,"Go to Storm - Future Infrastructure"]
[null,{"$f":"SheetName(A1)","v":"Storm - Edit History"}]
[null,"Print Date:",null,{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"Stormwater Network - Infrastructure Edit History"]
[null,"Item ID","Change Type","Previous Value","Updated Value","Comments","Approved","Approved Comments","Date Imported","Date Applied"]
[null,{"$f":"SW_Comments!D2","v":0},{"$f":"SW_Comments!E2","v":0},{"$f":"SW_Comments!F2","v":0},{"$f":"SW_Comments!G2","v":0},{"$f":"SW_Comments!H2","v":0},{"$f":"SW_Comments!I2","v":0},{"$f":"SW_Comments!J2","v":0},{"$f":"SW_Comments!K2","v":"00:00:00"},{"$f":"SW_Comments!L2","v":"00:00:00"}]

{"sheet":"Escalation Indices","index":31,"n_rows":204,"n_cols":41,"rows_kept":204,"cut":false,"hidden":true,"merged":[[6,4,6,18],[10,1,18,1],[20,1,69,1],[7,4,7,6],[7,7,7,9],[7,10,7,12],[7,13,7,15],[7,16,7,18],[7,21,7,40],[8,21,8,24],[8,25,8,28],[8,29,8,32],[8,33,8,36],[8,37,8,40]]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Escalation Indices"}]
[null,"Print Date:",null,null,{"$f":"TODAY()","v":"2017-07-04"}]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39]
[null,null,null,null,"Index Numbers"]
[null,null,"Index Year","Choose Index","CPI",null,null,"PPI",null,null,"Spare 1",null,null,"Spare 2",null,null,"Spare 3",null,null,null,null,"Adopted Index Numbers"]
[null,null,"Method",null,"CPI - Actual + 10yr Average","CPI - Actual + Projected Index","CPI - Actual + Adopted Rate","PPI - Actual + 10yr Average","PPI - Actual + Projected Index","PPI - Actual + Adopted Rate","Spare 1 - Actual + 10yr Average","Spare 1 - Actual + Projected Index","Spare 1 - Actual + Adopted Rate","Spare 2 - Actual + 10yr Average","Spare 2 - Actual + Projected Index","Spare 2 - Actual + Adopted Rate","Spare 3 - Actual + 10yr Average","Spare 3 - Actual + Projected Index","Spare 3 - Actual + Adopted Rate",null,null,"Water",null,null,null,"Sewer",null,null,null,"Stormwater",null,null,null,"Transport",null,null,null,"Parks"]
[null,null,"Adopted Rate",null,"N/A","N/A",{"$f":"((((G20-G11)/G11)+1)/1)^(1/10)-1","v":2.3153372366854219E-2},"N/A","N/A",{"$f":"((((J20-J11)/J11)+1)/1)^(1/10)-1","v":2.3251371784765551E-2},"N/A","N/A",null,"N/A","N/A",null,"N/A","N/A",null,null,"LOOKUP ROW","Land Value","Construction Cost","Subsidy","Servicing Cost","Land Value","Construction Cost","Subsidy","Servicing Cost","Land Value","Construction Cost","Subsidy","Servicing Cost","Land Value","Construction Cost","Subsidy","Servicing Cost","Land Value","Construction Cost","Subsidy","Servicing Cost"]
[null,"Past Index Numbers",{"$f":"(C12-1)*1","v":2007},null,86.7,86.7,86.7,83.2,83.2,83.2,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IFERROR(HLOOKUP(Water_LVE,$E$9:$S$70,$U11,FALSE),1)","v":86.7},{"$f":"IFERROR(HLOOKUP(Water_CAVE,$E$9:$S$70,$U11,FALSE),1)","v":83.2},{"$f":"IFERROR(HLOOKUP(Water_SE,$E$9:$S$70,$U11,FALSE),1)","v":83.2},{"$f":"IFERROR(HLOOKUP(Water_CE,$E$9:$S$70,$U11,FALSE),1)","v":1},{"$f":"IFERROR(HLOOKUP(Sewer_LVE,$E$9:$S$70,$U11,FALSE),1)","v":86.7},{"$f":"IFERROR(HLOOKUP(Sewer_CAVE,$E$9:$S$70,$U11,FALSE),1)","v":83.2},{"$f":"IFERROR(HLOOKUP(Sewer_SE,$E$9:$S$70,$U11,FALSE),1)","v":83.2},{"$f":"IFERROR(HLOOKUP(Sewer_CE,$E$9:$S$70,$U11,FALSE),1)","v":1},{"$f":"IFERROR(HLOOKUP(Storm_LVE,$E$9:$S$70,$U11,FALSE),1)","v":86.7},{"$f":"IFERROR(HLOOKUP(Storm_CAVE,$E$9:$S$70,$U11,FALSE),1)","v":83.2},{"$f":"IFERROR(HLOOKUP(Storm_SE,$E$9:$S$70,$U11,FALSE),1)","v":83.2},{"$f":"IFERROR(HLOOKUP(Storm_CE,$E$9:$S$70,$U11,FALSE),1)","v":1},{"$f":"IFERROR(HLOOKUP(Trans_LVE,$E$9:$S$70,$U11,FALSE),1)","v":86.7},{"$f":"IFERROR(HLOOKUP(Trans_CAVE,$E$9:$S$70,$U11,FALSE),1)","v":83.2},{"$f":"IFERROR(HLOOKUP(Trans_SE,$E$9:$S$70,$U11,FALSE),1)","v":83.2},{"$f":"IFERROR(HLOOKUP(Trans_CE,$E$9:$S$70,$U11,FALSE),1)","v":1},{"$f":"IFERROR(HLOOKUP(Park_LVE,$E$9:$S$70,$U11,FALSE),1)","v":86.7},{"$f":"IFERROR(HLOOKUP(Park_CAVE,$E$9:$S$70,$U11,FALSE),1)","v":83.2},{"$f":"IFERROR(HLOOKUP(Park_SE,$E$9:$S$70,$U11,FALSE),1)","v":83.2},{"$f":"IFERROR(HLOOKUP(Park_CE,$E$9:$S$70,$U11,FALSE),1)","v":1}]
[null,null,2008,null,91.1,91.1,91.1,91.8,91.8,91.8,null,null,null,null,null,null,null,null,null,null,4,91.1,91.8,91.8,1,91.1,91.8,91.8,1,91.1,91.8,91.8,1,91.1,91.8,91.8,1,91.1,91.8,91.8,1]
[null,null,2009,null,92.9,92.9,92.9,95.2,95.2,95.2,null,null,null,null,null,null,null,null,null,null,5,92.9,95.2,95.2,1,92.9,95.2,95.2,1,92.9,95.2,95.2,1,92.9,95.2,95.2,1,92.9,95.2,95.2,1]
[null,null,2010,null,95.9,95.9,95.9,96.6,96.6,96.6,null,null,null,null,null,null,null,null,null,null,6,95.9,96.6,96.6,1,95.9,96.6,96.6,1,95.9,96.6,96.6,1,95.9,96.6,96.6,1,95.9,96.6,96.6,1]
[null,null,2011,null,99.6,99.6,99.6,100.3,100.3,100.3,null,null,null,null,null,null,null,null,null,null,7,99.6,100.3,100.3,1,99.6,100.3,100.3,1,99.6,100.3,100.3,1,99.6,100.3,100.3,1,99.6,100.3,100.3,1]
[null,null,2012,null,100.5,100.5,100.5,102.5,102.5,102.5,null,null,null,null,null,null,null,null,null,null,8,100.5,102.5,102.5,1,100.5,102.5,102.5,1,100.5,102.5,102.5,1,100.5,102.5,102.5,1,100.5,102.5,102.5,1]
[null,null,2013,null,102.5,102.5,102.5,104.5,104.5,104.5,null,null,null,null,null,null,null,null,null,null,9,102.5,104.5,104.5,1,102.5,104.5,104.5,1,102.5,104.5,104.5,1,102.5,104.5,104.5,1,102.5,104.5,104.5,1]
[null,null,2014,null,105.8,105.8,105.8,107,107,107,null,null,null,null,null,null,null,null,null,null,10,105.8,107,107,1,105.8,107,107,1,105.8,107,107,1,105.8,107,107,1,105.8,107,107,1]
[null,null,2015,null,107.4,107.4,107.4,106.3,106.3,106.3,null,null,null,null,null,null,null,null,null,null,11,107.4,106.3,106.3,1,107.4,106.3,106.3,1,107.4,106.3,106.3,1,107.4,106.3,106.3,1,107.4,106.3,106.3,1]
[null,"Model Start Year",{"$f":"MSY","v":2016},null,109,109,109,104.7,104.7,104.7,null,null,null,null,null,null,null,null,null,null,12,109,104.7,104.7,1,109,104.7,104.7,1,109,104.7,104.7,1,109,104.7,104.7,1,109,104.7,104.7,1]
[null,"Projected Index Numbers",{"$f":"IF(C20=\"\",\"\",IF(C20+1>MEY,\"\",(C20+1)*1))","v":2017},null,{"$f":"IFERROR(IF(C21=\"\",\"\",E20*(1+(($E$20-$E$11)/$E$11)/10)),\"\")","v":111.8035755478662},null,{"$f":"IF($G$10=\"\",\"\",IFERROR(IF(C21=\"\",\"\",G20*(1+$G$10)),\"\"))","v":111.52371758798711},{"$f":"IFERROR(IF(C21=\"\",\"\",H20*(1+(($H$20-$H$11)/$H$11)/10)),\"\")","v":107.4055889423077},null,{"$f":"IF($J$10=\"\",\"\",IFERROR(IF(C21=\"\",\"\",J20*(1+$J$10)),\"\"))","v":107.13441862586495},{"$f":"IFERROR(IF(C21=\"\",\"\",K20*(1+(($K$20-$K$11)/$K$11)/10)),\"\")","v":""},null,{"$f":"IF($M$10=\"\",\"\",IFERROR(IF(C21=\"\",\"\",M20*(1+$M$10)),\"\"))","v":""},{"$f":"IFERROR(IF(C21=\"\",\"\",N20*(1+(($N$20-$N$11)/$N$11)/10)),\"\")","v":""},null,{"$f":"IF($P$10=\"\",\"\",IFERROR(IF(C21=\"\",\"\",P20*(1+$P$10)),\"\"))","v":""},{"$f":"IFERROR(IF(C21=\"\",\"\",Q20*(1+(($Q$20-$Q$11)/$Q$11)/10)),\"\")","v":""},null,{"$f":"IF($S$10=\"\",\"\",IFERROR(IF(C21=\"\",\"\",S20*(1+$S$10)),\"\"))","v":""},null,13,111.52371758798711,107.13441862586495,107.13441862586495,1,111.52371758798711,107.13441862586495,107.13441862586495,1,111.52371758798711,107.13441862586495,107.13441862586495,1,111.52371758798711,107.13441862586495,107.13441862586495,1,111.52371758798711,107.13441862586495,107.13441862586495,1]
[null,null,2018,null,114.6792615163984,null,114.10586774903766,110.18109394502359,null,109.62544082427965,"",null,"","",null,"","",null,"",null,14,114.10586774903766,109.62544082427965,109.62544082427965,1,114.10586774903766,109.62544082427965,109.62544082427965,1,114.10586774903766,109.62544082427965,109.62544082427965,1,114.10586774903766,109.62544082427965,109.62544082427965,1,114.10586774903766,109.62544082427965,109.62544082427965,1]
[null,null,2019,null,117.6289126488271,null,116.74780339427414,113.0283217332664,null,112.17438270595379,"",null,"","",null,"","",null,"",null,15,116.74780339427414,112.17438270595379,112.17438270595379,1,116.74780339427414,112.17438270595379,112.17438270595379,1,116.74780339427414,112.17438270595379,112.17438270595379,1,116.74780339427414,112.17438270595379,112.17438270595379,1,116.74780339427414,112.17438270595379,112.17438270595379,1]
[null,null,2020,null,120.65443139400453,null,119.45090875927406,115.94912572036404,null,114.7825909829765,"",null,"","",null,"","",null,"",null,16,119.45090875927406,114.7825909829765,114.7825909829765,1,119.45090875927406,114.7825909829765,114.7825909829765,1,119.45090875927406,114.7825909829765,114.7825909829765,1,119.45090875927406,114.7825909829765,114.7825909829765,1,119.45090875927406,114.7825909829765,114.7825909829765,1]
[null,null,2021,null,123.7577691334351,null,122.21660012933665,118.94540721433981,null,117.45144368034036,"",null,"","",null,"","",null,"",null,17,122.21660012933665,117.45144368034036,117.45144368034036,1,122.21660012933665,117.45144368034036,117.45144368034036,1,122.21660012933665,117.45144368034036,117.45144368034036,1,122.21660012933665,117.45144368034036,117.45144368034036,1,122.21660012933665,117.45144368034036,117.45144368034036,1]
[null,null,2022,null,126.94092743986602,null,125.0463265815421,122.01911665557577,null,120.18235086400941,"",null,"","",null,"","",null,"",null,18,125.0463265815421,120.18235086400941,120.18235086400941,1,125.0463265815421,120.18235086400941,120.18235086400941,1,125.0463265815421,120.18235086400941,120.18235086400941,1,125.0463265815421,120.18235086400941,120.18235086400941,1,125.0463265815421,120.18235086400941,120.18235086400941,1]
[null,null,2023,null,130.20595936825012,null,127.9415707439918,125.17225488645906,null,122.97675538591562,"",null,"","",null,"","",null,"",null,19,127.9415707439918,122.97675538591562,122.97675538591562,1,127.9415707439918,122.97675538591562,122.97675538591562,1,127.9415707439918,122.97675538591562,122.97675538591562,1,127.9415707439918,122.97675538591562,122.97675538591562,1,127.9415707439918,122.97675538591562,122.97675538591562,1]
[null,null,2024,null,133.5549707799133,null,130.90384957262768,128.40687445383753,null,125.83613364627772,"",null,"","",null,"","",null,"",null,20,130.90384957262768,125.83613364627772,125.83613364627772,1,130.90384957262768,125.83613364627772,125.83613364627772,1,130.90384957262768,125.83613364627772,125.83613364627772,1,130.90384957262768,125.83613364627772,125.83613364627772,1,130.90384957262768,125.83613364627772,125.83613364627772,1]
[null,null,2025,null,136.99012170078075,null,133.93471514603741,131.72508094513262,null,128.76199637364476,"",null,"","",null,"","",null,"",null,21,133.93471514603741,128.76199637364476,128.76199637364476,1,133.93471514603741,128.76199637364476,128.76199637364476,1,133.93471514603741,128.76199637364476,128.76199637364476,1,133.93471514603741,128.76199637364476,128.76199637364476,1,133.93471514603741,128.76199637364476,128.76199637364476,1]
[null,null,2026,null,140.51362771453785,null,137.03575547866217,135.1290343589792,null,131.75588942307701,"",null,"","",null,"","",null,"",null,22,137.03575547866217,131.75588942307701,131.75588942307701,1,137.03575547866217,131.75588942307701,131.75588942307701,1,137.03575547866217,131.75588942307701,131.75588942307701,1,137.03575547866217,131.75588942307701,131.75588942307701,1,137.03575547866217,131.75588942307701,131.75588942307701,1]
[null,null,2027,null,144.12776139162457,null,140.20859535283282,138.62095051128458,null,134.81939459288543,"",null,"","",null,"","",null,"",null,23,140.20859535283282,134.81939459288543,134.81939459288543,1,140.20859535283282,134.81939459288543,134.81939459288543,1,140.20859535283282,134.81939459288543,134.81939459288543,1,140.20859535283282,134.81939459288543,134.81939459288543,1,140.20859535283282,134.81939459288543,134.81939459288543,1]
[null,null,"",null,"",null,"","",null,"","",null,"","",null,"","",null,"",null,24,"","","",1,"","","",1,"","","",1,"","","",1,"","","",1]
[null,null,"",null,"",null,"","",null,"","",null,"","",null,"","",null,"",null,25,"","","",1,"","","",1,"","","",1,"","","",1,"","","",1]
[null,null,"",null,"",null,"","",null,"","",null,"","",null,"","",null,"",null,26,"","","",1,"","","",1,"","","",1,"","","",1,"","","",1]
[null,null,"",null,"",null,"","",null,"","",null,"","",null,"","",null,"",null,27,"","","",1,"","","",1,"","","",1,"","","",1,"","","",1]
[null,null,"",null,"",null,"","",null,"","",null,"","",null,"","",null,"",null,28,"","","",1,"","","",1,"","","",1,"","","",1,"","","",1]
[null,null,"",null,"",null,"","",null,"","",null,"","",null,"","",null,"",null,29,"","","",1,"","","",1,"","","",1,"","","",1,"","","",1]
[null,null,"",null,"",null,"","",null,"","",null,"","",null,"","",null,"",null,30,"","","",1,"","","",1,"","","",1,"","","",1,"","","",1]
[null,null,"",null,"",null,"","",null,"","",null,"","",null,"","",null,"",null,31,"","","",1,"","","",1,"","","",1,"","","",1,"","","",1]
[null,null,"",null,"",null,"","",null,"","",null,"","",null,"","",null,"",null,32,"","","",1,"","","",1,"","","",1,"","","",1,"","","",1]
[null,null,"",null,"",null,"","",null,"","",null,"","",null,"","",null,"",null,33,"","","",1,"","","",1,"","","",1,"","","",1,"","","",1]
[null,null,"",null,"",null,"","",null,"","",null,"","",null,"","",null,"",null,34,"","","",1,"","","",1,"","","",1,"","","",1,"","","",1]
[null,null,"",null,"",null,"","",null,"","",null,"","",null,"","",null,"",null,35,{"$f":"IFERROR(HLOOKUP(Water_LVE,$E$9:$S$70,$U43,FALSE),1)","v":""},{"$f":"IFERROR(HLOOKUP(Water_CAVE,$E$9:$S$70,$U43,FALSE),1)","v":""},{"$f":"IFERROR(HLOOKUP(Water_SE,$E$9:$S$70,$U43,FALSE),1)","v":""},{"$f":"IFERROR(HLOOKUP(Water_CE,$E$9:$S$70,$U43,FALSE),1)","v":1},{"$f":"IFERROR(HLOOKUP(Sewer_LVE,$E$9:$S$70,$U43,FALSE),1)","v":""},{"$f":"IFERROR(HLOOKUP(Sewer_CAVE,$E$9:$S$70,$U43,FALSE),1)","v":""},{"$f":"IFERROR(HLOOKUP(Sewer_SE,$E$9:$S$70,$U43,FALSE),1)","v":""},{"$f":"IFERROR(HLOOKUP(Sewer_CE,$E$9:$S$70,$U43,FALSE),1)","v":1},{"$f":"IFERROR(HLOOKUP(Storm_LVE,$E$9:$S$70,$U43,FALSE),1)","v":""},{"$f":"IFERROR(HLOOKUP(Storm_CAVE,$E$9:$S$70,$U43,FALSE),1)","v":""},{"$f":"IFERROR(HLOOKUP(Storm_SE,$E$9:$S$70,$U43,FALSE),1)","v":""},{"$f":"IFERROR(HLOOKUP(Storm_CE,$E$9:$S$70,$U43,FALSE),1)","v":1},{"$f":"IFERROR(HLOOKUP(Trans_LVE,$E$9:$S$70,$U43,FALSE),1)","v":""},{"$f":"IFERROR(HLOOKUP(Trans_CAVE,$E$9:$S$70,$U43,FALSE),1)","v":""},{"$f":"IFERROR(HLOOKUP(Trans_SE,$E$9:$S$70,$U43,FALSE),1)","v":""},{"$f":"IFERROR(HLOOKUP(Trans_CE,$E$9:$S$70,$U43,FALSE),1)","v":1},{"$f":"IFERROR(HLOOKUP(Park_LVE,$E$9:$S$70,$U43,FALSE),1)","v":""},{"$f":"IFERROR(HLOOKUP(Park_CAVE,$E$9:$S$70,$U43,FALSE),1)","v":""},{"$f":"IFERROR(HLOOKUP(Park_SE,$E$9:$S$70,$U43,FALSE),1)","v":""},{"$f":"IFERROR(HLOOKUP(Park_CE,$E$9:$S$70,$U43,FALSE),1)","v":1}]
[null,null,"",null,"",null,"","",null,"","",null,"","",null,"","",null,"",null,36,"","","",1,"","","",1,"","","",1,"","","",1,"","","",1]
[null,null,"",null,"",null,"","",null,"","",null,"","",null,"","",null,"",null,37,"","","",1,"","","",1,"","","",1,"","","",1,"","","",1]
[null,null,"",null,"",null,"","",null,"","",null,"","",null,"","",null,"",null,38,"","","",1,"","","",1,"","","",1,"","","",1,"","","",1]
[null,null,"",null,"",null,"","",null,"","",null,"","",null,"","",null,"",null,39,"","","",1,"","","",1,"","","",1,"","","",1,"","","",1]
[null,null,"",null,"",null,"","",null,"","",null,"","",null,"","",null,"",null,40,"","","",1,"","","",1,"","","",1,"","","",1,"","","",1]
[null,null,"",null,"",null,"","",null,"","",null,"","",null,"","",null,"",null,41,"","","",1,"","","",1,"","","",1,"","","",1,"","","",1]
[null,null,"",null,"",null,"","",null,"","",null,"","",null,"","",null,"",null,42,"","","",1,"","","",1,"","","",1,"","","",1,"","","",1]
[null,null,"",null,"",null,"","",null,"","",null,"","",null,"","",null,"",null,43,"","","",1,"","","",1,"","","",1,"","","",1,"","","",1]
[null,null,"",null,"",null,"","",null,"","",null,"","",null,"","",null,"",null,44,"","","",1,"","","",1,"","","",1,"","","",1,"","","",1]
[null,null,{"$f":"IF(C52=\"\",\"\",IF(C52+1>MEY,\"\",(C52+1)*1))","v":""},null,{"$f":"IFERROR(IF(C53=\"\",\"\",E52*(1+(($E$20-$E$11)/$E$11)/10)),\"\")","v":""},null,{"$f":"IF($G$10=\"\",\"\",IFERROR(IF(C53=\"\",\"\",G52*(1+$G$10)),\"\"))","v":""},{"$f":"IFERROR(IF(C53=\"\",\"\",H52*(1+(($H$20-$H$11)/$H$11)/10)),\"\")","v":""},null,{"$f":"IF($J$10=\"\",\"\",IFERROR(IF(C53=\"\",\"\",J52*(1+$J$10)),\"\"))","v":""},{"$f":"IFERROR(IF(C53=\"\",\"\",K52*(1+(($K$20-$K$11)/$K$11)/10)),\"\")","v":""},null,{"$f":"IF($M$10=\"\",\"\",IFERROR(IF(C53=\"\",\"\",M52*(1+$M$10)),\"\"))","v":""},{"$f":"IFERROR(IF(C53=\"\",\"\",N52*(1+(($N$20-$N$11)/$N$11)/10)),\"\")","v":""},null,{"$f":"IF($P$10=\"\",\"\",IFERROR(IF(C53=\"\",\"\",P52*(1+$P$10)),\"\"))","v":""},{"$f":"IFERROR(IF(C53=\"\",\"\",Q52*(1+(($Q$20-$Q$11)/$Q$11)/10)),\"\")","v":""},null,{"$f":"IF($S$10=\"\",\"\",IFERROR(IF(C53=\"\",\"\",S52*(1+$S$10)),\"\"))","v":""},null,45,"","","",1,"","","",1,"","","",1,"","","",1,"","","",1]
[null,null,"",null,"",null,"","",null,"","",null,"","",null,"","",null,"",null,46,"","","",1,"","","",1,"","","",1,"","","",1,"","","",1]
[null,null,"",null,"",null,"","",null,"","",null,"","",null,"","",null,"",null,47,"","","",1,"","","",1,"","","",1,"","","",1,"","","",1]
[null,null,"",null,"",null,"","",null,"","",null,"","",null,"","",null,"",null,48,"","","",1,"","","",1,"","","",1,"","","",1,"","","",1]
[null,null,"",null,"",null,"","",null,"","",null,"","",null,"","",null,"",null,49,"","","",1,"","","",1,"","","",1,"","","",1,"","","",1]
[null,null,"",null,"",null,"","",null,"","",null,"","",null,"","",null,"",null,50,"","","",1,"","","",1,"","","",1,"","","",1,"","","",1]
[null,null,"",null,"",null,"","",null,"","",null,"","",null,"","",null,"",null,51,"","","",1,"","","",1,"","","",1,"","","",1,"","","",1]
[null,null,"",null,"",null,"","",null,"","",null,"","",null,"","",null,"",null,52,"","","",1,"","","",1,"","","",1,"","","",1,"","","",1]
[null,null,"",null,"",null,"","",null,"","",null,"","",null,"","",null,"",null,53,"","","",1,"","","",1,"","","",1,"","","",1,"","","",1]
[null,null,"",null,"",null,"","",null,"","",null,"","",null,"","",null,"",null,54,"","","",1,"","","",1,"","","",1,"","","",1,"","","",1]
[null,null,"",null,"",null,"","",null,"","",null,"","",null,"","",null,"",null,55,"","","",1,"","","",1,"","","",1,"","","",1,"","","",1]
[null,null,"",null,"",null,"","",null,"","",null,"","",null,"","",null,"",null,56,"","","",1,"","","",1,"","","",1,"","","",1,"","","",1]
[null,null,"",null,"",null,"","",null,"","",null,"","",null,"","",null,"",null,57,"","","",1,"","","",1,"","","",1,"","","",1,"","","",1]
[null,null,"",null,"",null,"","",null,"","",null,"","",null,"","",null,"",null,58,"","","",1,"","","",1,"","","",1,"","","",1,"","","",1]
[null,null,"",null,"",null,"","",null,"","",null,"","",null,"","",null,"",null,59,"","","",1,"","","",1,"","","",1,"","","",1,"","","",1]
[null,null,"",null,"",null,"","",null,"","",null,"","",null,"","",null,"",null,60,"","","",1,"","","",1,"","","",1,"","","",1,"","","",1]
[null,null,"",null,"",null,"","",null,"","",null,"","",null,"","",null,"",null,61,"","","",1,"","","",1,"","","",1,"","","",1,"","","",1]
[null,null,"",null,"",null,"","",null,"","",null,"","",null,"","",null,"",null,62,"","","",1,"","","",1,"","","",1,"","","",1,"","","",1]
[]
[]
[null,null,null,null,"LookUp",null,null,"Index Value"]
[null,null,null,null,{"$f":"C11&$E$8","v":"2007CPI"},null,null,{"$f":"E11","v":86.7}]
[null,null,null,null,"2008CPI",null,null,91.1]
[null,null,null,null,"2009CPI",null,null,92.9]
[null,null,null,null,"2010CPI",null,null,95.9]
[null,null,null,null,"2011CPI",null,null,99.6]
[null,null,null,null,"2012CPI",null,null,100.5]
[null,null,null,null,"2013CPI",null,null,102.5]
[null,null,null,null,"2014CPI",null,null,105.8]
[null,null,null,null,"2015CPI",null,null,107.4]
[null,null,null,null,"2016CPI",null,null,109]
[]
[null,null,null,null,{"$f":"C11&$H$8","v":"2007PPI"},null,null,{"$f":"H11","v":83.2}]
[null,null,null,null,"2008PPI",null,null,91.8]
[null,null,null,null,"2009PPI",null,null,95.2]
[null,null,null,null,"2010PPI",null,null,96.6]
[null,null,null,null,"2011PPI",null,null,100.3]
[null,null,null,null,"2012PPI",null,null,102.5]
[null,null,null,null,"2013PPI",null,null,104.5]
[null,null,null,null,"2014PPI",null,null,107]
[null,null,null,null,"2015PPI",null,null,106.3]
[null,null,null,null,"2016PPI",null,null,104.7]
[]
[null,null,null,null,{"$f":"C11&$I$8","v":"2007"},null,null,{"$f":"I11","v":83.2}]
[null,null,null,null,"2008",null,null,91.8]
[null,null,null,null,"2009",null,null,95.2]
[null,null,null,null,"2010",null,null,96.6]
[null,null,null,null,"2011",null,null,100.3]
[null,null,null,null,"2012",null,null,102.5]
[null,null,null,null,"2013",null,null,104.5]
[null,null,null,null,"2014",null,null,107]
[null,null,null,null,"2015",null,null,106.3]
[null,null,null,null,"2016",null,null,104.7]
[]
[null,null,null,null,{"$f":"C11&$J$8","v":"2007"},null,null,{"$f":"J11","v":83.2}]
[null,null,null,null,"2008",null,null,91.8]
[null,null,null,null,"2009",null,null,95.2]
[null,null,null,null,"2010",null,null,96.6]
[null,null,null,null,"2011",null,null,100.3]
[null,null,null,null,"2012",null,null,102.5]
[null,null,null,null,"2013",null,null,104.5]
[null,null,null,null,"2014",null,null,107]
[null,null,null,null,"2015",null,null,106.3]
[null,null,null,null,"2016",null,null,104.7]
[]
[null,null,null,null,{"$f":"C11&$K$8","v":"2007Spare 1"},null,null,{"$f":"K11","v":0}]
[null,null,null,null,"2008Spare 1",null,null,0]
[null,null,null,null,"2009Spare 1",null,null,0]
[null,null,null,null,"2010Spare 1",null,null,0]
[null,null,null,null,"2011Spare 1",null,null,0]
[null,null,null,null,"2012Spare 1",null,null,0]
[null,null,null,null,"2013Spare 1",null,null,0]
[null,null,null,null,"2014Spare 1",null,null,0]
[null,null,null,null,"2015Spare 1",null,null,0]
[null,null,null,null,"2016Spare 1",null,null,0]
[]
[null,null,null,null,{"$f":"C11&$L$8","v":"2007"},null,null,{"$f":"L11","v":0}]
[null,null,null,null,"2008",null,null,0]
[null,null,null,null,"2009",null,null,0]
[null,null,null,null,"2010",null,null,0]
[null,null,null,null,"2011",null,null,0]
[null,null,null,null,"2012",null,null,0]
[null,null,null,null,"2013",null,null,0]
[null,null,null,null,"2014",null,null,0]
[null,null,null,null,"2015",null,null,0]
[null,null,null,null,"2016",null,null,0]
[]
[null,null,null,null,{"$f":"C11&$M$8","v":"2007"},null,null,{"$f":"M11","v":0}]
[null,null,null,null,"2008",null,null,0]
[null,null,null,null,"2009",null,null,0]
[null,null,null,null,"2010",null,null,0]
[null,null,null,null,"2011",null,null,0]
[null,null,null,null,"2012",null,null,0]
[null,null,null,null,"2013",null,null,0]
[null,null,null,null,"2014",null,null,0]
[null,null,null,null,"2015",null,null,0]
[null,null,null,null,"2016",null,null,0]
[]
[null,null,null,null,{"$f":"C11&$N$8","v":"2007Spare 2"},null,null,{"$f":"N11","v":0}]
[null,null,null,null,"2008Spare 2",null,null,0]
[null,null,null,null,"2009Spare 2",null,null,0]
[null,null,null,null,"2010Spare 2",null,null,0]
[null,null,null,null,"2011Spare 2",null,null,0]
[null,null,null,null,"2012Spare 2",null,null,0]
[null,null,null,null,"2013Spare 2",null,null,0]
[null,null,null,null,"2014Spare 2",null,null,0]
[null,null,null,null,"2015Spare 2",null,null,0]
[null,null,null,null,"2016Spare 2",null,null,0]
[]
[null,null,null,null,{"$f":"C11&$O$8","v":"2007"},null,null,{"$f":"O11","v":0}]
[null,null,null,null,"2008",null,null,0]
[null,null,null,null,"2009",null,null,0]
[null,null,null,null,"2010",null,null,0]
[null,null,null,null,"2011",null,null,0]
[null,null,null,null,"2012",null,null,0]
[null,null,null,null,"2013",null,null,0]
[null,null,null,null,"2014",null,null,0]
[null,null,null,null,"2015",null,null,0]
[null,null,null,null,"2016",null,null,0]
[]
[null,null,null,null,{"$f":"C11&$P$8","v":"2007"},null,null,{"$f":"P11","v":0}]
[null,null,null,null,"2008",null,null,0]
[null,null,null,null,"2009",null,null,0]
[null,null,null,null,"2010",null,null,0]
[null,null,null,null,"2011",null,null,0]
[null,null,null,null,"2012",null,null,0]
[null,null,null,null,"2013",null,null,0]
[null,null,null,null,"2014",null,null,0]
[null,null,null,null,"2015",null,null,0]
[null,null,null,null,"2016",null,null,0]
[]
[null,null,null,null,{"$f":"C11&$Q$8","v":"2007Spare 3"},null,null,{"$f":"Q11","v":0}]
[null,null,null,null,"2008Spare 3",null,null,0]
[null,null,null,null,"2009Spare 3",null,null,0]
[null,null,null,null,"2010Spare 3",null,null,0]
[null,null,null,null,"2011Spare 3",null,null,0]
[null,null,null,null,"2012Spare 3",null,null,0]
[null,null,null,null,"2013Spare 3",null,null,0]
[null,null,null,null,"2014Spare 3",null,null,0]
[null,null,null,null,"2015Spare 3",null,null,0]
[null,null,null,null,"2016Spare 3",null,null,0]
[]
[null,null,null,null,{"$f":"C11&$S$8","v":"2007"},null,null,{"$f":"S11","v":0}]
[null,null,null,null,"2008",null,null,0]
[null,null,null,null,"2009",null,null,0]
[null,null,null,null,"2010",null,null,0]
[null,null,null,null,"2011",null,null,0]
[null,null,null,null,"2012",null,null,0]
[null,null,null,null,"2013",null,null,0]
[null,null,null,null,"2014",null,null,0]
[null,null,null,null,"2015",null,null,0]
[null,null,null,null,"2016",null,null,0]

{"sheet":"Discount Rate Calculator","index":32,"n_rows":32,"n_cols":5,"rows_kept":32,"cut":false,"hidden":false,"merged":[[6,1,6,4]]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Discount Rate Calculator"}]
[null,"Print Date:",null,{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"Discount Rates"]
[null,"Risk Free Rate","rf"]
[null,"Market Risk Premium","rM"]
[null,"Asset Beta","aB"]
[null,"Corporate Tax Rate","MTR"]
[null,"Debt Beta","dB",{"$f":"IF(rM=\"\",\"CHECK INPUTS\",IFERROR((rD-rf)/(rM-rf),\"CHECK INPUTS\"))","v":"CHECK INPUTS"}]
[null,"Equity Beta","eB",{"$f":"IFERROR(aB+(aB-dB)*(1-MTR)*(D/E),\"CHECK INPUTS\")","v":"CHECK INPUTS"},"Conine Formula"]
[null,"Cost of Equity","rE",{"$f":"IFERROR(rf+(rM*eB),\"CHECK INPUTS\")","v":"CHECK INPUTS"}]
[]
[null,"BBB Rated Debt - 10 Year","BBB"]
[null,"Debt Margin","dm",{"$f":"IF(BBB=\"\",\"CHECK INPUTS\",BBB-rf)","v":"CHECK INPUTS"}]
[null,"Cost of Debt","rD",{"$f":"IFERROR(rf+dm,\"CHECK INPUTS\")","v":"CHECK INPUTS"}]
[]
[null,"Capital Structure (Debt)","D"]
[null,"Capital Structure (Equity)","E"]
[null,"Total Value","V",{"$f":"IF(SUM(D20:D21)=0,\"CHECK INPUTS\",SUM(D20:D21))","v":"CHECK INPUTS"}]
[]
[null,"WACC - post-tax nominal","Off3Wacc_nom",{"$f":"IFERROR((rE*(E/V))+(rD*(D/V)),\"CHECK INPUTS\")","v":"CHECK INPUTS"}]
[null,"Annual Inflation","inf",{"$f":"(('Escalation Indices'!E20-'Escalation Indices'!E11)/'Escalation Indices'!E11)/10","v":2.5720876585928486E-2},"10 year average - CPI"]
[null,"WACC - post-tax real","Off3Wacc_real",{"$f":"IFERROR(IF(inf=\"N/A\",\"Choose Inflation Index\",(Off3Wacc_nom+1)*(inf+1)-1),\"CHECK INPUTS\")","v":"CHECK INPUTS"}]
[]
[null,"Bond Plus Premium","Lookup","Input/Output","Notes"]
[null,"10 Year Bond Rate","rf",{"$f":"IF(rf=0,\"CHECK INPUTS\",rf)","v":"CHECK INPUTS"}]
[null,"Post Tax Nominal Premium","np"]
[null,"Discount Rate - Nominal","BPP_Nom",{"$f":"IF(np=\"\",\"CHECK INPUTS\",rf+np)","v":"CHECK INPUTS"}]
[null,"Discount Rate - Real","BPP_Real",{"$f":"IFERROR((BPP_Nom+1)*(inf+1)-1,\"CHECK INPUTS\")","v":"CHECK INPUTS"}]

{"sheet":"Annualised Water Demand","index":33,"n_rows":15,"n_cols":16,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Annualised Water Demand"}]
[null,"Print Date:",null,{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"Annualised Water Demand - Growth"]
[null,null,"NPV Average Demand","NPV Marginal Demand",{"$f":"Water_MSY","v":2016},{"$f":"E8+1","v":2017},{"$f":"F8+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027]
[null,{"$f":"'Service Areas'!B10","v":"Alexandra Hills"},{"$f":"NPV(Water_DemD,F9:ZZ9)+E9","v":96894.942507820379},{"$f":"NPV(Water_DemD,F9:ZZ9)","v":7281.942507820384},89613,820,820,820,820,820,849.19999999999709,849.19999999999709,849.20000000001164,849.19999999999709,849.19999999999709,751]
[null,{"$f":"'Service Areas'!B11","v":"Amity Point"},897.47998869794037,56.479988697940342,841,8.7999999999999545,8.8000000000000682,8.7999999999999545,8.8000000000000682,8.7999999999999545,3.6000000000000227,3.6000000000000227,3.5999999999999091,3.6000000000000227,3.6000000000000227,6]
[null,{"$f":"'Service Areas'!B12","v":"Dunwich"},1580.078976913582,208.07897691358195,1372,40.599999999999909,40.600000000000136,40.599999999999909,40.600000000000136,40.599999999999909,6.4000000000000909,6.3999999999998636,6.4000000000000909,6.3999999999998636,6.4000000000000909,5]
[null,{"$f":"'Service Areas'!B13","v":"Heinemann Road"},54191.749878053452,6477.7498780534506,47714,871,871,871,871,871,625.80000000000291,625.79999999999563,625.80000000000291,625.79999999999563,625.80000000000291,433]
[null,{"$f":"'Service Areas'!B14","v":"Mount Cotton"},22735.009191898,1570.0091918980011,21165,145,145,145,145,145,215,215,215,215,215,199]
[null,{"$f":"'Service Areas'!B15","v":"Point Lookout"},1132,0,1132,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Service Areas'!B16","v":"Southern Moreton Bay Islands"},9185.5337644541578,2381.5337644541578,6804,269.80000000000018,269.80000000000018,269.79999999999927,269.80000000000018,269.80000000000018,271.60000000000036,271.60000000000036,271.59999999999854,271.60000000000036,271.60000000000036,269]

{"sheet":"Water - Existing Infrastructure","index":34,"n_rows":28,"n_cols":21,"rows_kept":28,"cut":false,"hidden":false,"merged":[[7,17,7,20],[7,11,7,13],[7,1,7,6],[7,7,7,10],[7,14,7,15]]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Water - Existing Infrastructure"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"Water Supply Network - Existing Trunk Infrastructure"]
[null,"Asset Information",null,null,null,null,null,"Asset Specification",null,null,null,"Asset Valuation",null,null,"Item Capacity Specification",null,null,"Financial Calculations"]
[null,"Item ID","Map Sheet Number","Infrastructure Type","Project Name","Description","Apportionment Grouping","Length (m)","Land Area (m²)","Asset Size (value)","Asset Size  (measurement)","Year of Valuation","Total Land Value","Construction Value","Spare Capacity at Model Start","Spare Capacity at Model End",null,"Land Value - Model Start","Construction Value - Model Start","Total Asset Value - Model Start","PV Total Asset Value - Average"]
[null,1,null,"Mains",null,null,"Alexandra Hills",null,null,null,null,2016,null,59248671.800686993,null,null,null,{"$f":"IF(B10=\"\",\"\",M10*(1+((VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,20,FALSE)-VLOOKUP(L10,'Escalation Indices'!$C$11:$AO$70,20,FALSE))/VLOOKUP(L10,'Escalation Indices'!$C$11:$AO$70,20,FALSE))))","v":0},{"$f":"IF(B10=\"\",\"\",N10*(1+((VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(L10,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(L10,'Escalation Indices'!$C$11:$AO$70,21,FALSE))))","v":59248671.800686993},{"$f":"IF(B10=\"\",\"\",R10+S10)","v":59248671.800686993},{"$f":"IF(B10=\"\",\"\",T10*(1-P10))","v":59248671.800686993}]
[null,2,null,"Mains",null,null,"Amity Point",null,null,null,null,2016,null,1299309.33,null,null,null,{"$f":"IF(B11=\"\",\"\",M11*(1+((VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,20,FALSE)-VLOOKUP(L11,'Escalation Indices'!$C$11:$AO$70,20,FALSE))/VLOOKUP(L11,'Escalation Indices'!$C$11:$AO$70,20,FALSE))))","v":0},{"$f":"IF(B11=\"\",\"\",N11*(1+((VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(L11,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(L11,'Escalation Indices'!$C$11:$AO$70,21,FALSE))))","v":1299309.33},1299309.33,1299309.33]
[null,3,null,"Mains",null,null,"Dunwich",null,null,null,null,2016,null,2015312.6699999997,null,null,null,{"$f":"IF(B12=\"\",\"\",M12*(1+((VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,20,FALSE)-VLOOKUP(L12,'Escalation Indices'!$C$11:$AO$70,20,FALSE))/VLOOKUP(L12,'Escalation Indices'!$C$11:$AO$70,20,FALSE))))","v":0},{"$f":"IF(B12=\"\",\"\",N12*(1+((VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(L12,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(L12,'Escalation Indices'!$C$11:$AO$70,21,FALSE))))","v":2015312.6699999997},2015312.6699999997,2015312.6699999997]
[null,4,null,"Mains",null,null,"Heinemann Road",null,null,null,null,2016,null,50838550.070000008,null,null,null,{"$f":"IF(B13=\"\",\"\",M13*(1+((VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,20,FALSE)-VLOOKUP(L13,'Escalation Indices'!$C$11:$AO$70,20,FALSE))/VLOOKUP(L13,'Escalation Indices'!$C$11:$AO$70,20,FALSE))))","v":0},{"$f":"IF(B13=\"\",\"\",N13*(1+((VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(L13,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(L13,'Escalation Indices'!$C$11:$AO$70,21,FALSE))))","v":50838550.070000008},50838550.070000008,50838550.070000008]
[null,5,null,"Mains",null,null,"Mount Cotton",null,null,null,null,2016,null,7095232.2600000007,null,null,null,{"$f":"IF(B14=\"\",\"\",M14*(1+((VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,20,FALSE)-VLOOKUP(L14,'Escalation Indices'!$C$11:$AO$70,20,FALSE))/VLOOKUP(L14,'Escalation Indices'!$C$11:$AO$70,20,FALSE))))","v":0},{"$f":"IF(B14=\"\",\"\",N14*(1+((VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(L14,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(L14,'Escalation Indices'!$C$11:$AO$70,21,FALSE))))","v":7095232.2600000007},7095232.2600000007,7095232.2600000007]
[null,6,null,"Mains",null,null,"Point Lookout",null,null,null,null,2016,null,4184021.2700000014,null,null,null,{"$f":"IF(B15=\"\",\"\",M15*(1+((VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,20,FALSE)-VLOOKUP(L15,'Escalation Indices'!$C$11:$AO$70,20,FALSE))/VLOOKUP(L15,'Escalation Indices'!$C$11:$AO$70,20,FALSE))))","v":0},{"$f":"IF(B15=\"\",\"\",N15*(1+((VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(L15,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(L15,'Escalation Indices'!$C$11:$AO$70,21,FALSE))))","v":4184021.2700000014},4184021.2700000014,4184021.2700000014]
[null,7,null,"Valves",null,null,"Alexandra Hills",null,null,null,null,2016,null,178200.01073291927,null,null,null,{"$f":"IF(B16=\"\",\"\",M16*(1+((VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,20,FALSE)-VLOOKUP(L16,'Escalation Indices'!$C$11:$AO$70,20,FALSE))/VLOOKUP(L16,'Escalation Indices'!$C$11:$AO$70,20,FALSE))))","v":0},{"$f":"IF(B16=\"\",\"\",N16*(1+((VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(L16,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(L16,'Escalation Indices'!$C$11:$AO$70,21,FALSE))))","v":178200.01073291927},178200.01073291927,178200.01073291927]
[null,8,null,"Valves",null,null,"Amity Point",null,null,null,null,2016,null,104069.47617391303,null,null,null,{"$f":"IF(B17=\"\",\"\",M17*(1+((VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,20,FALSE)-VLOOKUP(L17,'Escalation Indices'!$C$11:$AO$70,20,FALSE))/VLOOKUP(L17,'Escalation Indices'!$C$11:$AO$70,20,FALSE))))","v":0},{"$f":"IF(B17=\"\",\"\",N17*(1+((VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(L17,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(L17,'Escalation Indices'!$C$11:$AO$70,21,FALSE))))","v":104069.47617391303},104069.47617391303,104069.47617391303]
[null,9,null,"Valves",null,null,"Dunwich",null,null,null,null,2016,null,86949.345152795024,null,null,null,{"$f":"IF(B18=\"\",\"\",M18*(1+((VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,20,FALSE)-VLOOKUP(L18,'Escalation Indices'!$C$11:$AO$70,20,FALSE))/VLOOKUP(L18,'Escalation Indices'!$C$11:$AO$70,20,FALSE))))","v":0},{"$f":"IF(B18=\"\",\"\",N18*(1+((VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(L18,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(L18,'Escalation Indices'!$C$11:$AO$70,21,FALSE))))","v":86949.345152795024},86949.345152795024,86949.345152795024]
[null,10,null,"Valves",null,null,"Heinemann Road",null,null,null,null,2016,null,523096.16845799459,null,null,null,{"$f":"IF(B19=\"\",\"\",M19*(1+((VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,20,FALSE)-VLOOKUP(L19,'Escalation Indices'!$C$11:$AO$70,20,FALSE))/VLOOKUP(L19,'Escalation Indices'!$C$11:$AO$70,20,FALSE))))","v":0},{"$f":"IF(B19=\"\",\"\",N19*(1+((VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(L19,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(L19,'Escalation Indices'!$C$11:$AO$70,21,FALSE))))","v":523096.16845799459},523096.16845799459,523096.16845799459]
[null,11,null,"Valves",null,null,"Mount Cotton",null,null,null,null,2016,null,154960.94664574979,null,null,null,{"$f":"IF(B20=\"\",\"\",M20*(1+((VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,20,FALSE)-VLOOKUP(L20,'Escalation Indices'!$C$11:$AO$70,20,FALSE))/VLOOKUP(L20,'Escalation Indices'!$C$11:$AO$70,20,FALSE))))","v":0},{"$f":"IF(B20=\"\",\"\",N20*(1+((VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(L20,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(L20,'Escalation Indices'!$C$11:$AO$70,21,FALSE))))","v":154960.94664574979},154960.94664574979,154960.94664574979]
[null,12,null,"Valves",null,null,null,null,null,null,null,2016,null,null,null,null,null,{"$f":"IF(B21=\"\",\"\",M21*(1+((VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,20,FALSE)-VLOOKUP(L21,'Escalation Indices'!$C$11:$AO$70,20,FALSE))/VLOOKUP(L21,'Escalation Indices'!$C$11:$AO$70,20,FALSE))))","v":0},{"$f":"IF(B21=\"\",\"\",N21*(1+((VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(L21,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(L21,'Escalation Indices'!$C$11:$AO$70,21,FALSE))))","v":0},0,0]
[null,13,null,"Valves",null,null,"Southern Moreton Bay Islands",null,null,null,null,2016,null,550113.80154037266,null,null,null,{"$f":"IF(B22=\"\",\"\",M22*(1+((VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,20,FALSE)-VLOOKUP(L22,'Escalation Indices'!$C$11:$AO$70,20,FALSE))/VLOOKUP(L22,'Escalation Indices'!$C$11:$AO$70,20,FALSE))))","v":0},{"$f":"IF(B22=\"\",\"\",N22*(1+((VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(L22,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(L22,'Escalation Indices'!$C$11:$AO$70,21,FALSE))))","v":550113.80154037266},550113.80154037266,550113.80154037266]
[null,14,null,"Reservoirs and PS",null,null,"Alexandra Hills",null,null,null,null,2016,null,451563.44,null,null,null,{"$f":"IF(B23=\"\",\"\",M23*(1+((VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,20,FALSE)-VLOOKUP(L23,'Escalation Indices'!$C$11:$AO$70,20,FALSE))/VLOOKUP(L23,'Escalation Indices'!$C$11:$AO$70,20,FALSE))))","v":0},{"$f":"IF(B23=\"\",\"\",N23*(1+((VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(L23,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(L23,'Escalation Indices'!$C$11:$AO$70,21,FALSE))))","v":451563.44},451563.44,451563.44]
[null,15,null,"Reservoirs and PS",null,null,"Amity Point",null,null,null,null,2016,null,1354397.71,null,null,null,{"$f":"IF(B24=\"\",\"\",M24*(1+((VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,20,FALSE)-VLOOKUP(L24,'Escalation Indices'!$C$11:$AO$70,20,FALSE))/VLOOKUP(L24,'Escalation Indices'!$C$11:$AO$70,20,FALSE))))","v":0},{"$f":"IF(B24=\"\",\"\",N24*(1+((VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(L24,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(L24,'Escalation Indices'!$C$11:$AO$70,21,FALSE))))","v":1354397.71},1354397.71,1354397.71]
[null,16,null,"Reservoirs and PS",null,null,"Dunwich",null,null,null,null,2016,null,2207782.09,null,null,null,{"$f":"IF(B25=\"\",\"\",M25*(1+((VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,20,FALSE)-VLOOKUP(L25,'Escalation Indices'!$C$11:$AO$70,20,FALSE))/VLOOKUP(L25,'Escalation Indices'!$C$11:$AO$70,20,FALSE))))","v":0},{"$f":"IF(B25=\"\",\"\",N25*(1+((VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(L25,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(L25,'Escalation Indices'!$C$11:$AO$70,21,FALSE))))","v":2207782.09},2207782.09,2207782.09]
[null,17,null,"Reservoirs and PS",null,null,null,null,null,null,null,2016,null,null,null,null,null,{"$f":"IF(B26=\"\",\"\",M26*(1+((VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,20,FALSE)-VLOOKUP(L26,'Escalation Indices'!$C$11:$AO$70,20,FALSE))/VLOOKUP(L26,'Escalation Indices'!$C$11:$AO$70,20,FALSE))))","v":0},{"$f":"IF(B26=\"\",\"\",N26*(1+((VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(L26,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(L26,'Escalation Indices'!$C$11:$AO$70,21,FALSE))))","v":0},0,0]
[null,18,null,"Reservoirs and PS",null,null,"Mount Cotton",null,null,null,null,2016,null,504292.81000000006,null,null,null,{"$f":"IF(B27=\"\",\"\",M27*(1+((VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,20,FALSE)-VLOOKUP(L27,'Escalation Indices'!$C$11:$AO$70,20,FALSE))/VLOOKUP(L27,'Escalation Indices'!$C$11:$AO$70,20,FALSE))))","v":0},{"$f":"IF(B27=\"\",\"\",N27*(1+((VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(L27,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(L27,'Escalation Indices'!$C$11:$AO$70,21,FALSE))))","v":504292.81000000006},504292.81000000006,504292.81000000006]
[null,19,null,"Reservoirs and PS",null,null,"Point Lookout",null,null,null,null,2016,null,2633127.1100000003,null,null,null,{"$f":"IF(B28=\"\",\"\",M28*(1+((VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,20,FALSE)-VLOOKUP(L28,'Escalation Indices'!$C$11:$AO$70,20,FALSE))/VLOOKUP(L28,'Escalation Indices'!$C$11:$AO$70,20,FALSE))))","v":0},{"$f":"IF(B28=\"\",\"\",N28*(1+((VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(L28,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(L28,'Escalation Indices'!$C$11:$AO$70,21,FALSE))))","v":2633127.1100000003},2633127.1100000003,2633127.1100000003]

{"sheet":"Water - Future Infrastructure","index":35,"n_rows":17,"n_cols":40,"rows_kept":17,"cut":false,"hidden":false,"merged":[[7,23,7,39],[7,16,7,19],[7,1,7,6],[7,7,7,10],[7,20,7,21],[7,11,7,13]]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Water - Future Infrastructure"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"Water Supply Network - Future Trunk Infrastructure"]
[null,"Asset Information",null,null,null,null,null,"Asset Specification",null,null,null,"Timing Information",null,null,null,null,"Asset Valuation",null,null,null,"Item Capacity Specification",null,null,"Financial Calculations"]
[null,"Item ID","Map Sheet Number","Infrastructure Type","Project Name","Description","Apportionment Grouping","Length (m)","Land Area (m²)","Asset Size (value)","Asset Size  (measurement)","Acquisition Year","Construction Start Year","Construction End Year","ASSET START YEAR","Year Subsidy Received","Year of Valuation","Land Value","Construction Value","Subsidy Value","Spare Capacity at Model Start","Spare Capacity at Model End",null,"Land Value - Model Start","Construction Value - Model Start","Total Asset Value - Model Start","Subsidy Value - Model Start","Total Asset Value (LG expense) - Model Start","Land Value - At Acquistion","Construction Value - At Construction","Total Asset Value - At Acquisition","Subsidy Value - At Acquisition","Total Asset Value (LG expense) - Subsidy","Land Value - Present Value","Construction Value - Present Value","Total Asset Value - Present Value","Subsidy Value - Present Value","Total Asset Value (LG expense) - PV","Average Establishment Cost - PV","Marginal Establishmnent Cost - PV"]
[null,"DMA210","","Valve","","Thornlands PRV","Mount Cotton","",null,null,null,"",2021,2021,2021,2021,2016,0,96584,0,null,null,null,{"$f":"IFERROR(R10*(1+((VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,20,FALSE)-VLOOKUP(Q10*1,'Escalation Indices'!$C$11:$AO$70,20,FALSE))/VLOOKUP(Q10*1,'Escalation Indices'!$C$11:$AO$70,20,FALSE))),0)","v":0},{"$f":"IFERROR(S10*(1+((VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Q10*1,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Q10*1,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0)","v":96584},{"$f":"IF(B10=\"\",\"\",SUM(X10:Y10))","v":96584},{"$f":"IFERROR(T10*(1+((VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,22,FALSE)-VLOOKUP(Q10*1,'Escalation Indices'!$C$11:$AO$70,22,FALSE))/VLOOKUP(Q10*1,'Escalation Indices'!$C$11:$AO$70,22,FALSE))),0)","v":0},{"$f":"IFERROR(Z10-AA10,\"\")","v":96584},{"$f":"IFERROR((X10*(1+((VLOOKUP(L10*1,'Escalation Indices'!$C$11:$AO$70,20,FALSE)-VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,20,FALSE))/VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,20,FALSE)))),0)","v":0},{"$f":"IF(B10=\"\",\"\",SUM('Water Cons Cost NPV Calcs'!H10:VR10))","v":108346.99366210117},{"$f":"IF(B10=\"\",\"\",SUM(AC10:AD10))","v":108346.99366210117},{"$f":"IFERROR((AA10*(1+((VLOOKUP(P10*1,'Escalation Indices'!$C$11:$AO$70,22,FALSE)-VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,22,FALSE))/VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,22,FALSE)))),0)","v":0},{"$f":"IFERROR(AE10-AF10,\"\")","v":108346.99366210117},{"$f":"IFERROR(AC10*((1+Water_ADR)^(Water_MSY-L10)),0)","v":0},{"$f":"'Water Cons Cost NPV Calcs'!G10","v":79564.817161048864},{"$f":"SUM(AH10:AI10)","v":79564.817161048864},{"$f":"IFERROR(AF10*((1+Water_ADR)^(Water_MSY*1-P10*1)),0)","v":0},{"$f":"IFERROR(AJ10-AK10,\"\")","v":79564.817161048864},{"$f":"AL10*(1-V10)","v":79564.817161048864},{"$f":"AL10*(1-V10+U10)","v":79564.817161048864}]
[null,"DMA214","","Valve","","Ziegenfusz PRV","Heinemann Road","",null,null,null,"",2021,2021,2021,2021,2016,0,83902,0,null,null,null,{"$f":"IFERROR(R11*(1+((VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,20,FALSE)-VLOOKUP(Q11*1,'Escalation Indices'!$C$11:$AO$70,20,FALSE))/VLOOKUP(Q11*1,'Escalation Indices'!$C$11:$AO$70,20,FALSE))),0)","v":0},{"$f":"IFERROR(S11*(1+((VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Q11*1,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Q11*1,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0)","v":83902},83902,{"$f":"IFERROR(T11*(1+((VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,22,FALSE)-VLOOKUP(Q11*1,'Escalation Indices'!$C$11:$AO$70,22,FALSE))/VLOOKUP(Q11*1,'Escalation Indices'!$C$11:$AO$70,22,FALSE))),0)","v":0},{"$f":"IFERROR(Z11-AA11,\"\")","v":83902},{"$f":"IFERROR((X11*(1+((VLOOKUP(L11*1,'Escalation Indices'!$C$11:$AO$70,20,FALSE)-VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,20,FALSE))/VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,20,FALSE)))),0)","v":0},{"$f":"IF(B11=\"\",\"\",SUM('Water Cons Cost NPV Calcs'!H11:VR11))","v":94120.449165882674},94120.449165882674,{"$f":"IFERROR((AA11*(1+((VLOOKUP(P11*1,'Escalation Indices'!$C$11:$AO$70,22,FALSE)-VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,22,FALSE))/VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,22,FALSE)))),0)","v":0},{"$f":"IFERROR(AE11-AF11,\"\")","v":94120.449165882674},0,{"$f":"'Water Cons Cost NPV Calcs'!G11","v":69117.527638597705},{"$f":"SUM(AH11:AI11)","v":69117.527638597705},0,{"$f":"IFERROR(AJ11-AK11,\"\")","v":69117.527638597705},69117.527638597705,69117.527638597705]
[null,"PIP_IC14A","","Trunk Water Main","","DN300 GOOD SOIL Urban","Mount Cotton",313.20050944681498,null,null,null,"",2017,2017,2017,2017,2016,0,214871,0,null,null,null,{"$f":"IFERROR(R12*(1+((VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,20,FALSE)-VLOOKUP(Q12*1,'Escalation Indices'!$C$11:$AO$70,20,FALSE))/VLOOKUP(Q12*1,'Escalation Indices'!$C$11:$AO$70,20,FALSE))),0)","v":0},{"$f":"IFERROR(S12*(1+((VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Q12*1,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Q12*1,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0)","v":214871},214871,{"$f":"IFERROR(T12*(1+((VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,22,FALSE)-VLOOKUP(Q12*1,'Escalation Indices'!$C$11:$AO$70,22,FALSE))/VLOOKUP(Q12*1,'Escalation Indices'!$C$11:$AO$70,22,FALSE))),0)","v":0},214871,{"$f":"IFERROR((X12*(1+((VLOOKUP(L12*1,'Escalation Indices'!$C$11:$AO$70,20,FALSE)-VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,20,FALSE))/VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,20,FALSE)))),0)","v":0},{"$f":"IF(B12=\"\",\"\",SUM('Water Cons Cost NPV Calcs'!H12:VR12))","v":219867.04550676435},219867.04550676435,{"$f":"IFERROR((AA12*(1+((VLOOKUP(P12*1,'Escalation Indices'!$C$11:$AO$70,22,FALSE)-VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,22,FALSE))/VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,22,FALSE)))),0)","v":0},219867.04550676435,0,{"$f":"'Water Cons Cost NPV Calcs'!G12","v":206700.24020566355},206700.24020566355,0,206700.24020566355,206700.24020566355,206700.24020566355]
[null,"PIP_IC13_P1","","Trunk Water Main","","DN300 GOOD SOIL Urban","Mount Cotton",211.93964661491799,null,null,null,"",2021,2021,2021,2021,2016,0,145401,0,null,null,null,{"$f":"IFERROR(R13*(1+((VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,20,FALSE)-VLOOKUP(Q13*1,'Escalation Indices'!$C$11:$AO$70,20,FALSE))/VLOOKUP(Q13*1,'Escalation Indices'!$C$11:$AO$70,20,FALSE))),0)","v":0},{"$f":"IFERROR(S13*(1+((VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Q13*1,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Q13*1,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0)","v":145401},145401,{"$f":"IFERROR(T13*(1+((VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,22,FALSE)-VLOOKUP(Q13*1,'Escalation Indices'!$C$11:$AO$70,22,FALSE))/VLOOKUP(Q13*1,'Escalation Indices'!$C$11:$AO$70,22,FALSE))),0)","v":0},145401,{"$f":"IFERROR((X13*(1+((VLOOKUP(L13*1,'Escalation Indices'!$C$11:$AO$70,20,FALSE)-VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,20,FALSE))/VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,20,FALSE)))),0)","v":0},{"$f":"IF(B13=\"\",\"\",SUM('Water Cons Cost NPV Calcs'!H13:VR13))","v":163109.430396993},163109.430396993,{"$f":"IFERROR((AA13*(1+((VLOOKUP(P13*1,'Escalation Indices'!$C$11:$AO$70,22,FALSE)-VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,22,FALSE))/VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,22,FALSE)))),0)","v":0},163109.430396993,0,{"$f":"'Water Cons Cost NPV Calcs'!G13","v":119779.71485995264},119779.71485995264,0,119779.71485995264,119779.71485995264,119779.71485995264]
[null,"PIP_IC13_P2","","Trunk Water Main","","DN300 GOOD SOIL Urban","Mount Cotton",573.18905973739697,null,null,null,"",2021,2021,2021,2021,2016,0,393236,0,null,null,null,{"$f":"IFERROR(R14*(1+((VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,20,FALSE)-VLOOKUP(Q14*1,'Escalation Indices'!$C$11:$AO$70,20,FALSE))/VLOOKUP(Q14*1,'Escalation Indices'!$C$11:$AO$70,20,FALSE))),0)","v":0},{"$f":"IFERROR(S14*(1+((VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Q14*1,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Q14*1,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0)","v":393236},393236,{"$f":"IFERROR(T14*(1+((VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,22,FALSE)-VLOOKUP(Q14*1,'Escalation Indices'!$C$11:$AO$70,22,FALSE))/VLOOKUP(Q14*1,'Escalation Indices'!$C$11:$AO$70,22,FALSE))),0)","v":0},393236,{"$f":"IFERROR((X14*(1+((VLOOKUP(L14*1,'Escalation Indices'!$C$11:$AO$70,20,FALSE)-VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,20,FALSE))/VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,20,FALSE)))),0)","v":0},{"$f":"IF(B14=\"\",\"\",SUM('Water Cons Cost NPV Calcs'!H14:VR14))","v":441128.32767031825},441128.32767031825,{"$f":"IFERROR((AA14*(1+((VLOOKUP(P14*1,'Escalation Indices'!$C$11:$AO$70,22,FALSE)-VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,22,FALSE))/VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,22,FALSE)))),0)","v":0},441128.32767031825,0,{"$f":"'Water Cons Cost NPV Calcs'!G14","v":323943.41134289542},323943.41134289542,0,323943.41134289542,323943.41134289542,323943.41134289542]
[null,"PIP_NEWAUG14_P2","","Trunk Water Main","","DN200 SAND Rural","Amity Point",718.27830304874101,null,null,null,"",2020,2020,2020,2020,2016,0,476389,0,null,null,null,{"$f":"IFERROR(R15*(1+((VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,20,FALSE)-VLOOKUP(Q15*1,'Escalation Indices'!$C$11:$AO$70,20,FALSE))/VLOOKUP(Q15*1,'Escalation Indices'!$C$11:$AO$70,20,FALSE))),0)","v":0},{"$f":"IFERROR(S15*(1+((VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Q15*1,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Q15*1,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0)","v":476389},476389,{"$f":"IFERROR(T15*(1+((VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,22,FALSE)-VLOOKUP(Q15*1,'Escalation Indices'!$C$11:$AO$70,22,FALSE))/VLOOKUP(Q15*1,'Escalation Indices'!$C$11:$AO$70,22,FALSE))),0)","v":0},476389,{"$f":"IFERROR((X15*(1+((VLOOKUP(L15*1,'Escalation Indices'!$C$11:$AO$70,20,FALSE)-VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,20,FALSE))/VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,20,FALSE)))),0)","v":0},{"$f":"IF(B15=\"\",\"\",SUM('Water Cons Cost NPV Calcs'!H15:VR15))","v":522265.17417181656},522265.17417181656,{"$f":"IFERROR((AA15*(1+((VLOOKUP(P15*1,'Escalation Indices'!$C$11:$AO$70,22,FALSE)-VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,22,FALSE))/VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,22,FALSE)))),0)","v":0},522265.17417181656,0,{"$f":"'Water Cons Cost NPV Calcs'!G15","v":407957.03818426607},407957.03818426607,0,407957.03818426607,407957.03818426607,407957.03818426607]
[null,"PIP_NEWAUG14_P1","","Trunk Water Main","","DN200 ACID SULPHATE Rural","Amity Point",1100.89510689592,null,null,null,"",2020,2020,2020,2020,2016,0,771877,0,null,null,null,{"$f":"IFERROR(R16*(1+((VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,20,FALSE)-VLOOKUP(Q16*1,'Escalation Indices'!$C$11:$AO$70,20,FALSE))/VLOOKUP(Q16*1,'Escalation Indices'!$C$11:$AO$70,20,FALSE))),0)","v":0},{"$f":"IFERROR(S16*(1+((VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Q16*1,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Q16*1,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0)","v":771877},771877,{"$f":"IFERROR(T16*(1+((VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,22,FALSE)-VLOOKUP(Q16*1,'Escalation Indices'!$C$11:$AO$70,22,FALSE))/VLOOKUP(Q16*1,'Escalation Indices'!$C$11:$AO$70,22,FALSE))),0)","v":0},771877,{"$f":"IFERROR((X16*(1+((VLOOKUP(L16*1,'Escalation Indices'!$C$11:$AO$70,20,FALSE)-VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,20,FALSE))/VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,20,FALSE)))),0)","v":0},{"$f":"IF(B16=\"\",\"\",SUM('Water Cons Cost NPV Calcs'!H16:VR16))","v":846208.61490130809},846208.61490130809,{"$f":"IFERROR((AA16*(1+((VLOOKUP(P16*1,'Escalation Indices'!$C$11:$AO$70,22,FALSE)-VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,22,FALSE))/VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,22,FALSE)))),0)","v":0},846208.61490130809,0,{"$f":"'Water Cons Cost NPV Calcs'!G16","v":660999.00451638643},660999.00451638643,0,660999.00451638643,660999.00451638643,660999.00451638643]
[null,"PIP_IC9_Opt2","","Trunk Water Main","","DN250 GOOD SOIL HDU","Heinemann Road",407.25383801173598,null,null,null,"",2020,2020,2020,2020,2016,0,248694,0,null,null,null,{"$f":"IFERROR(R17*(1+((VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,20,FALSE)-VLOOKUP(Q17*1,'Escalation Indices'!$C$11:$AO$70,20,FALSE))/VLOOKUP(Q17*1,'Escalation Indices'!$C$11:$AO$70,20,FALSE))),0)","v":0},{"$f":"IFERROR(S17*(1+((VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Q17*1,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Q17*1,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0)","v":248694},248694,{"$f":"IFERROR(T17*(1+((VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,22,FALSE)-VLOOKUP(Q17*1,'Escalation Indices'!$C$11:$AO$70,22,FALSE))/VLOOKUP(Q17*1,'Escalation Indices'!$C$11:$AO$70,22,FALSE))),0)","v":0},248694,{"$f":"IFERROR((X17*(1+((VLOOKUP(L17*1,'Escalation Indices'!$C$11:$AO$70,20,FALSE)-VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,20,FALSE))/VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,20,FALSE)))),0)","v":0},{"$f":"IF(B17=\"\",\"\",SUM('Water Cons Cost NPV Calcs'!H17:VR17))","v":272643.18702884775},272643.18702884775,{"$f":"IFERROR((AA17*(1+((VLOOKUP(P17*1,'Escalation Indices'!$C$11:$AO$70,22,FALSE)-VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,22,FALSE))/VLOOKUP(Water_MSY*1,'Escalation Indices'!$C$11:$AO$70,22,FALSE)))),0)","v":0},272643.18702884775,0,{"$f":"'Water Cons Cost NPV Calcs'!G17","v":212969.79496629411},212969.79496629411,0,212969.79496629411,212969.79496629411,212969.79496629411]

{"sheet":"Water Cons Cost NPV Calcs","index":36,"n_rows":17,"n_cols":19,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Water Cons Cost NPV Calcs"}]
[null,"Print Date:",null,{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"Water Supply Construction Cost NPV Calculations"]
[]
[null,"Item ID","Apportionment Grouping","Construction Start Year","Construction End Year","Construction Value - Model Start","NPV Construction",{"$f":"Water_MSY","v":2016},{"$f":"H9+1","v":2017},{"$f":"I9+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027]
[null,{"$f":"'Water - Future Infrastructure'!B10","v":"DMA210"},{"$f":"'Water - Future Infrastructure'!G10","v":"Mount Cotton"},{"$f":"'Water - Future Infrastructure'!M10","v":2021},{"$f":"'Water - Future Infrastructure'!N10","v":2021},{"$f":"'Water - Future Infrastructure'!Y10","v":96584},{"$f":"NPV(Water_ADR,I10:VR10)+H10","v":79564.817161048864},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(H$9>=$D10,H$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(H$9=$D10,$F10*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(I$9>=$D10,I$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(I$9=$D10,$F10*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(J$9>=$D10,J$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(J$9=$D10,$F10*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(K$9>=$D10,K$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(K$9=$D10,$F10*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(L$9>=$D10,L$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(L$9=$D10,$F10*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(M$9>=$D10,M$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(M$9=$D10,$F10*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":108346.99366210117},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(N$9>=$D10,N$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(N$9=$D10,$F10*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(O$9>=$D10,O$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(O$9=$D10,$F10*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(P$9>=$D10,P$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(P$9=$D10,$F10*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(Q$9>=$D10,Q$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(Q$9=$D10,$F10*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(R$9>=$D10,R$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(R$9=$D10,$F10*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(S$9>=$D10,S$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(S$9=$D10,$F10*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0}]
[null,{"$f":"'Water - Future Infrastructure'!B11","v":"DMA214"},{"$f":"'Water - Future Infrastructure'!G11","v":"Heinemann Road"},{"$f":"'Water - Future Infrastructure'!M11","v":2021},{"$f":"'Water - Future Infrastructure'!N11","v":2021},{"$f":"'Water - Future Infrastructure'!Y11","v":83902},69117.527638597705,{"$f":"IF($E11<>\"\",IFERROR(IF(AND(H$9>=$D11,H$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(H$9=$D11,$F11*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(I$9>=$D11,I$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(I$9=$D11,$F11*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(J$9>=$D11,J$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(J$9=$D11,$F11*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(K$9>=$D11,K$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(K$9=$D11,$F11*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(L$9>=$D11,L$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(L$9=$D11,$F11*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(M$9>=$D11,M$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(M$9=$D11,$F11*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":94120.449165882674},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(N$9>=$D11,N$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(N$9=$D11,$F11*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(O$9>=$D11,O$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(O$9=$D11,$F11*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(P$9>=$D11,P$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(P$9=$D11,$F11*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(Q$9>=$D11,Q$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(Q$9=$D11,$F11*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(R$9>=$D11,R$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(R$9=$D11,$F11*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(S$9>=$D11,S$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(S$9=$D11,$F11*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0}]
[null,{"$f":"'Water - Future Infrastructure'!B12","v":"PIP_IC14A"},{"$f":"'Water - Future Infrastructure'!G12","v":"Mount Cotton"},{"$f":"'Water - Future Infrastructure'!M12","v":2017},{"$f":"'Water - Future Infrastructure'!N12","v":2017},{"$f":"'Water - Future Infrastructure'!Y12","v":214871},206700.24020566355,{"$f":"IF($E12<>\"\",IFERROR(IF(AND(H$9>=$D12,H$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(H$9=$D12,$F12*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(I$9>=$D12,I$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(I$9=$D12,$F12*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":219867.04550676435},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(J$9>=$D12,J$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(J$9=$D12,$F12*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(K$9>=$D12,K$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(K$9=$D12,$F12*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(L$9>=$D12,L$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(L$9=$D12,$F12*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(M$9>=$D12,M$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(M$9=$D12,$F12*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(N$9>=$D12,N$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(N$9=$D12,$F12*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(O$9>=$D12,O$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(O$9=$D12,$F12*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(P$9>=$D12,P$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(P$9=$D12,$F12*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(Q$9>=$D12,Q$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(Q$9=$D12,$F12*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(R$9>=$D12,R$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(R$9=$D12,$F12*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(S$9>=$D12,S$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(S$9=$D12,$F12*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0}]
[null,{"$f":"'Water - Future Infrastructure'!B13","v":"PIP_IC13_P1"},{"$f":"'Water - Future Infrastructure'!G13","v":"Mount Cotton"},{"$f":"'Water - Future Infrastructure'!M13","v":2021},{"$f":"'Water - Future Infrastructure'!N13","v":2021},{"$f":"'Water - Future Infrastructure'!Y13","v":145401},119779.71485995264,{"$f":"IF($E13<>\"\",IFERROR(IF(AND(H$9>=$D13,H$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(H$9=$D13,$F13*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(I$9>=$D13,I$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(I$9=$D13,$F13*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(J$9>=$D13,J$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(J$9=$D13,$F13*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(K$9>=$D13,K$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(K$9=$D13,$F13*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(L$9>=$D13,L$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(L$9=$D13,$F13*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(M$9>=$D13,M$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(M$9=$D13,$F13*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":163109.430396993},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(N$9>=$D13,N$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(N$9=$D13,$F13*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(O$9>=$D13,O$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(O$9=$D13,$F13*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(P$9>=$D13,P$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(P$9=$D13,$F13*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(Q$9>=$D13,Q$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(Q$9=$D13,$F13*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(R$9>=$D13,R$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(R$9=$D13,$F13*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(S$9>=$D13,S$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(S$9=$D13,$F13*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0}]
[null,{"$f":"'Water - Future Infrastructure'!B14","v":"PIP_IC13_P2"},{"$f":"'Water - Future Infrastructure'!G14","v":"Mount Cotton"},{"$f":"'Water - Future Infrastructure'!M14","v":2021},{"$f":"'Water - Future Infrastructure'!N14","v":2021},{"$f":"'Water - Future Infrastructure'!Y14","v":393236},323943.41134289542,{"$f":"IF($E14<>\"\",IFERROR(IF(AND(H$9>=$D14,H$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(H$9=$D14,$F14*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(I$9>=$D14,I$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(I$9=$D14,$F14*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(J$9>=$D14,J$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(J$9=$D14,$F14*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(K$9>=$D14,K$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(K$9=$D14,$F14*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(L$9>=$D14,L$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(L$9=$D14,$F14*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(M$9>=$D14,M$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(M$9=$D14,$F14*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":441128.32767031825},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(N$9>=$D14,N$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(N$9=$D14,$F14*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(O$9>=$D14,O$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(O$9=$D14,$F14*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(P$9>=$D14,P$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(P$9=$D14,$F14*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(Q$9>=$D14,Q$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(Q$9=$D14,$F14*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(R$9>=$D14,R$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(R$9=$D14,$F14*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(S$9>=$D14,S$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(S$9=$D14,$F14*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0}]
[null,{"$f":"'Water - Future Infrastructure'!B15","v":"PIP_NEWAUG14_P2"},{"$f":"'Water - Future Infrastructure'!G15","v":"Amity Point"},{"$f":"'Water - Future Infrastructure'!M15","v":2020},{"$f":"'Water - Future Infrastructure'!N15","v":2020},{"$f":"'Water - Future Infrastructure'!Y15","v":476389},407957.03818426607,{"$f":"IF($E15<>\"\",IFERROR(IF(AND(H$9>=$D15,H$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(H$9=$D15,$F15*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(I$9>=$D15,I$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(I$9=$D15,$F15*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(J$9>=$D15,J$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(J$9=$D15,$F15*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(K$9>=$D15,K$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(K$9=$D15,$F15*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(L$9>=$D15,L$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(L$9=$D15,$F15*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":522265.17417181656},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(M$9>=$D15,M$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(M$9=$D15,$F15*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(N$9>=$D15,N$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(N$9=$D15,$F15*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(O$9>=$D15,O$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(O$9=$D15,$F15*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(P$9>=$D15,P$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(P$9=$D15,$F15*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(Q$9>=$D15,Q$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(Q$9=$D15,$F15*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(R$9>=$D15,R$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(R$9=$D15,$F15*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(S$9>=$D15,S$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(S$9=$D15,$F15*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0}]
[null,{"$f":"'Water - Future Infrastructure'!B16","v":"PIP_NEWAUG14_P1"},{"$f":"'Water - Future Infrastructure'!G16","v":"Amity Point"},{"$f":"'Water - Future Infrastructure'!M16","v":2020},{"$f":"'Water - Future Infrastructure'!N16","v":2020},{"$f":"'Water - Future Infrastructure'!Y16","v":771877},660999.00451638643,{"$f":"IF($E16<>\"\",IFERROR(IF(AND(H$9>=$D16,H$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(H$9=$D16,$F16*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(I$9>=$D16,I$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(I$9=$D16,$F16*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(J$9>=$D16,J$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(J$9=$D16,$F16*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(K$9>=$D16,K$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(K$9=$D16,$F16*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(L$9>=$D16,L$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(L$9=$D16,$F16*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":846208.61490130809},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(M$9>=$D16,M$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(M$9=$D16,$F16*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(N$9>=$D16,N$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(N$9=$D16,$F16*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(O$9>=$D16,O$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(O$9=$D16,$F16*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(P$9>=$D16,P$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(P$9=$D16,$F16*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(Q$9>=$D16,Q$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(Q$9=$D16,$F16*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(R$9>=$D16,R$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(R$9=$D16,$F16*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(S$9>=$D16,S$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(S$9=$D16,$F16*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0}]
[null,{"$f":"'Water - Future Infrastructure'!B17","v":"PIP_IC9_Opt2"},{"$f":"'Water - Future Infrastructure'!G17","v":"Heinemann Road"},{"$f":"'Water - Future Infrastructure'!M17","v":2020},{"$f":"'Water - Future Infrastructure'!N17","v":2020},{"$f":"'Water - Future Infrastructure'!Y17","v":248694},212969.79496629411,{"$f":"IF($E17<>\"\",IFERROR(IF(AND(H$9>=$D17,H$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(H$9=$D17,$F17*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(I$9>=$D17,I$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(I$9=$D17,$F17*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(J$9>=$D17,J$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(J$9=$D17,$F17*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(K$9>=$D17,K$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(K$9=$D17,$F17*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(L$9>=$D17,L$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(L$9=$D17,$F17*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":272643.18702884775},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(M$9>=$D17,M$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(M$9=$D17,$F17*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(N$9>=$D17,N$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(N$9=$D17,$F17*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(O$9>=$D17,O$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(O$9=$D17,$F17*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(P$9>=$D17,P$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(P$9=$D17,$F17*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(Q$9>=$D17,Q$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(Q$9=$D17,$F17*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(R$9>=$D17,R$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(R$9=$D17,$F17*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(S$9>=$D17,S$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0),IF(S$9=$D17,$F17*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,21,FALSE)-VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))/VLOOKUP(Water_MSY,'Escalation Indices'!$C$11:$AO$70,21,FALSE))),0))","v":0}]

{"sheet":"Water Servicing Cost","index":37,"n_rows":15,"n_cols":26,"rows_kept":15,"cut":false,"hidden":false,"merged":[[6,2,6,3],[6,24,6,25]]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Water Servicing Cost"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,null,"Servicing Cost Analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Servicing Cost"]
[null,null,"Average Servicing Cost","Future Servicing Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"'Average' Establishment Costs","Future Costs Only"]
[null,{"$f":"'Service Areas'!B10","v":"Alexandra Hills"},{"$f":"IFERROR(Y9/'Annualised Water Demand'!C9,0)","v":617.97276206224205},{"$f":"IFERROR(Z9/'Annualised Water Demand'!D9,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B10","v":"Alexandra Hills"},{"$f":"SUMIF('Water - Existing Infrastructure'!G:G,X9,'Water - Existing Infrastructure'!U:U)+SUMIF('Water - Future Infrastructure'!G:G,X9,'Water - Future Infrastructure'!AM:AM)","v":59878435.251419909},{"$f":"SUMIF('Water - Future Infrastructure'!G:G,X9,'Water - Future Infrastructure'!AN:AN)","v":0}]
[null,{"$f":"'Service Areas'!B11","v":"Amity Point"},{"$f":"IFERROR(Y10/'Annualised Water Demand'!C10,0)","v":4263.8639379874876},{"$f":"IFERROR(Z10/'Annualised Water Demand'!D10,0)","v":18926.279330853235},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B11","v":"Amity Point"},{"$f":"SUMIF('Water - Existing Infrastructure'!G:G,X10,'Water - Existing Infrastructure'!U:U)+SUMIF('Water - Future Infrastructure'!G:G,X10,'Water - Future Infrastructure'!AM:AM)","v":3826732.5588745656},{"$f":"SUMIF('Water - Future Infrastructure'!G:G,X10,'Water - Future Infrastructure'!AN:AN)","v":1068956.0427006525}]
[null,{"$f":"'Service Areas'!B12","v":"Dunwich"},{"$f":"IFERROR(Y11/'Annualised Water Demand'!C11,0)","v":2727.7396687928472},{"$f":"IFERROR(Z11/'Annualised Water Demand'!D11,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B12","v":"Dunwich"},{"$f":"SUMIF('Water - Existing Infrastructure'!G:G,X11,'Water - Existing Infrastructure'!U:U)+SUMIF('Water - Future Infrastructure'!G:G,X11,'Water - Future Infrastructure'!AM:AM)","v":4310044.1051527951},{"$f":"SUMIF('Water - Future Infrastructure'!G:G,X11,'Water - Future Infrastructure'!AN:AN)","v":0}]
[null,{"$f":"'Service Areas'!B13","v":"Heinemann Road"},{"$f":"IFERROR(Y12/'Annualised Water Demand'!C12,0)","v":952.98147185273956},{"$f":"IFERROR(Z12/'Annualised Water Demand'!D12,0)","v":43.547115574900594},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B13","v":"Heinemann Road"},{"$f":"SUMIF('Water - Existing Infrastructure'!G:G,X12,'Water - Existing Infrastructure'!U:U)+SUMIF('Water - Future Infrastructure'!G:G,X12,'Water - Future Infrastructure'!AM:AM)","v":51643733.561062895},{"$f":"SUMIF('Water - Future Infrastructure'!G:G,X12,'Water - Future Infrastructure'!AN:AN)","v":282087.32260489184}]
[null,{"$f":"'Service Areas'!B14","v":"Mount Cotton"},{"$f":"IFERROR(Y13/'Annualised Water Demand'!C13,0)","v":373.18982933329511},{"$f":"IFERROR(Z13/'Annualised Water Demand'!D13,0)","v":464.95790428275768},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B14","v":"Mount Cotton"},{"$f":"SUMIF('Water - Existing Infrastructure'!G:G,X13,'Water - Existing Infrastructure'!U:U)+SUMIF('Water - Future Infrastructure'!G:G,X13,'Water - Future Infrastructure'!AM:AM)","v":8484474.2002153099},{"$f":"SUMIF('Water - Future Infrastructure'!G:G,X13,'Water - Future Infrastructure'!AN:AN)","v":729988.18356956053}]
[null,{"$f":"'Service Areas'!B15","v":"Point Lookout"},{"$f":"IFERROR(Y14/'Annualised Water Demand'!C14,0)","v":6022.2158833922276},{"$f":"IFERROR(Z14/'Annualised Water Demand'!D14,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B15","v":"Point Lookout"},{"$f":"SUMIF('Water - Existing Infrastructure'!G:G,X14,'Water - Existing Infrastructure'!U:U)+SUMIF('Water - Future Infrastructure'!G:G,X14,'Water - Future Infrastructure'!AM:AM)","v":6817148.3800000018},{"$f":"SUMIF('Water - Future Infrastructure'!G:G,X14,'Water - Future Infrastructure'!AN:AN)","v":0}]
[null,{"$f":"'Service Areas'!B16","v":"Southern Moreton Bay Islands"},{"$f":"IFERROR(Y15/'Annualised Water Demand'!C15,0)","v":59.889149138962715},{"$f":"IFERROR(Z15/'Annualised Water Demand'!D15,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B16","v":"Southern Moreton Bay Islands"},{"$f":"SUMIF('Water - Existing Infrastructure'!G:G,X15,'Water - Existing Infrastructure'!U:U)+SUMIF('Water - Future Infrastructure'!G:G,X15,'Water - Future Infrastructure'!AM:AM)","v":550113.80154037266},{"$f":"SUMIF('Water - Future Infrastructure'!G:G,X15,'Water - Future Infrastructure'!AN:AN)","v":0}]

{"sheet":"Water Summary Expenditure","index":38,"n_rows":16,"n_cols":15,"rows_kept":16,"cut":false,"hidden":true,"merged":[[7,2,8,2]]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Water Summary Expenditure"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"All values as at Construction or Revenue Year"]
[null,"Year","NPV",{"$f":"Water_MSY","v":2016},{"$f":"D8+1","v":2017},{"$f":"E8+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027]
[null,"Period",null,{"$f":"D8-Water_MSY","v":0},1,2,3,4,5,6,7,8,9,10,11]
[null,{"$f":"'Service Areas'!B10","v":"Alexandra Hills"},{"$f":"NPV(Water_ADR,E10:TN10)+D10","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B10,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!D$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B10,'Water Cons Cost NPV Calcs'!H:H)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B10,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!D$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B10,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!E$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B10,'Water Cons Cost NPV Calcs'!I:I)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B10,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!E$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B10,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!F$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B10,'Water Cons Cost NPV Calcs'!J:J)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B10,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!F$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B10,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!G$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B10,'Water Cons Cost NPV Calcs'!K:K)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B10,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!G$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B10,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!H$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B10,'Water Cons Cost NPV Calcs'!L:L)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B10,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!H$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B10,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!I$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B10,'Water Cons Cost NPV Calcs'!M:M)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B10,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!I$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B10,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!J$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B10,'Water Cons Cost NPV Calcs'!N:N)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B10,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!J$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B10,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!K$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B10,'Water Cons Cost NPV Calcs'!O:O)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B10,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!K$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B10,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!L$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B10,'Water Cons Cost NPV Calcs'!P:P)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B10,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!L$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B10,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!M$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B10,'Water Cons Cost NPV Calcs'!Q:Q)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B10,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!M$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B10,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!N$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B10,'Water Cons Cost NPV Calcs'!R:R)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B10,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!N$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B10,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!O$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B10,'Water Cons Cost NPV Calcs'!S:S)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B10,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!O$8)","v":0}]
[null,{"$f":"'Service Areas'!B11","v":"Amity Point"},1068956.0427006523,{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B11,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!D$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B11,'Water Cons Cost NPV Calcs'!H:H)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B11,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!D$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B11,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!E$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B11,'Water Cons Cost NPV Calcs'!I:I)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B11,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!E$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B11,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!F$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B11,'Water Cons Cost NPV Calcs'!J:J)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B11,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!F$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B11,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!G$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B11,'Water Cons Cost NPV Calcs'!K:K)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B11,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!G$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B11,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!H$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B11,'Water Cons Cost NPV Calcs'!L:L)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B11,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!H$8)","v":1368473.7890731245},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B11,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!I$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B11,'Water Cons Cost NPV Calcs'!M:M)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B11,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!I$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B11,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!J$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B11,'Water Cons Cost NPV Calcs'!N:N)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B11,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!J$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B11,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!K$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B11,'Water Cons Cost NPV Calcs'!O:O)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B11,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!K$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B11,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!L$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B11,'Water Cons Cost NPV Calcs'!P:P)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B11,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!L$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B11,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!M$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B11,'Water Cons Cost NPV Calcs'!Q:Q)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B11,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!M$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B11,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!N$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B11,'Water Cons Cost NPV Calcs'!R:R)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B11,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!N$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B11,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!O$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B11,'Water Cons Cost NPV Calcs'!S:S)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B11,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!O$8)","v":0}]
[null,{"$f":"'Service Areas'!B12","v":"Dunwich"},0,{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B12,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!D$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B12,'Water Cons Cost NPV Calcs'!H:H)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B12,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!D$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B12,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!E$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B12,'Water Cons Cost NPV Calcs'!I:I)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B12,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!E$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B12,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!F$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B12,'Water Cons Cost NPV Calcs'!J:J)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B12,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!F$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B12,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!G$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B12,'Water Cons Cost NPV Calcs'!K:K)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B12,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!G$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B12,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!H$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B12,'Water Cons Cost NPV Calcs'!L:L)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B12,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!H$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B12,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!I$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B12,'Water Cons Cost NPV Calcs'!M:M)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B12,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!I$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B12,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!J$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B12,'Water Cons Cost NPV Calcs'!N:N)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B12,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!J$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B12,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!K$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B12,'Water Cons Cost NPV Calcs'!O:O)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B12,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!K$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B12,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!L$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B12,'Water Cons Cost NPV Calcs'!P:P)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B12,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!L$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B12,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!M$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B12,'Water Cons Cost NPV Calcs'!Q:Q)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B12,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!M$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B12,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!N$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B12,'Water Cons Cost NPV Calcs'!R:R)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B12,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!N$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B12,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!O$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B12,'Water Cons Cost NPV Calcs'!S:S)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B12,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!O$8)","v":0}]
[null,{"$f":"'Service Areas'!B13","v":"Heinemann Road"},282087.32260489179,{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B13,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!D$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B13,'Water Cons Cost NPV Calcs'!H:H)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B13,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!D$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B13,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!E$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B13,'Water Cons Cost NPV Calcs'!I:I)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B13,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!E$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B13,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!F$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B13,'Water Cons Cost NPV Calcs'!J:J)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B13,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!F$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B13,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!G$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B13,'Water Cons Cost NPV Calcs'!K:K)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B13,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!G$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B13,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!H$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B13,'Water Cons Cost NPV Calcs'!L:L)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B13,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!H$8)","v":272643.18702884775},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B13,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!I$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B13,'Water Cons Cost NPV Calcs'!M:M)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B13,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!I$8)","v":94120.449165882674},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B13,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!J$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B13,'Water Cons Cost NPV Calcs'!N:N)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B13,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!J$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B13,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!K$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B13,'Water Cons Cost NPV Calcs'!O:O)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B13,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!K$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B13,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!L$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B13,'Water Cons Cost NPV Calcs'!P:P)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B13,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!L$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B13,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!M$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B13,'Water Cons Cost NPV Calcs'!Q:Q)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B13,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!M$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B13,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!N$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B13,'Water Cons Cost NPV Calcs'!R:R)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B13,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!N$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B13,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!O$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B13,'Water Cons Cost NPV Calcs'!S:S)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B13,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!O$8)","v":0}]
[null,{"$f":"'Service Areas'!B14","v":"Mount Cotton"},729988.18356956053,{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B14,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!D$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B14,'Water Cons Cost NPV Calcs'!H:H)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B14,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!D$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B14,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!E$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B14,'Water Cons Cost NPV Calcs'!I:I)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B14,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!E$8)","v":219867.04550676435},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B14,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!F$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B14,'Water Cons Cost NPV Calcs'!J:J)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B14,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!F$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B14,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!G$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B14,'Water Cons Cost NPV Calcs'!K:K)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B14,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!G$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B14,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!H$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B14,'Water Cons Cost NPV Calcs'!L:L)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B14,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!H$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B14,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!I$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B14,'Water Cons Cost NPV Calcs'!M:M)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B14,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!I$8)","v":712584.75172941247},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B14,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!J$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B14,'Water Cons Cost NPV Calcs'!N:N)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B14,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!J$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B14,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!K$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B14,'Water Cons Cost NPV Calcs'!O:O)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B14,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!K$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B14,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!L$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B14,'Water Cons Cost NPV Calcs'!P:P)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B14,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!L$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B14,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!M$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B14,'Water Cons Cost NPV Calcs'!Q:Q)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B14,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!M$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B14,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!N$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B14,'Water Cons Cost NPV Calcs'!R:R)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B14,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!N$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B14,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!O$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B14,'Water Cons Cost NPV Calcs'!S:S)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B14,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!O$8)","v":0}]
[null,{"$f":"'Service Areas'!B15","v":"Point Lookout"},0,{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B15,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!D$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B15,'Water Cons Cost NPV Calcs'!H:H)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B15,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!D$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B15,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!E$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B15,'Water Cons Cost NPV Calcs'!I:I)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B15,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!E$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B15,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!F$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B15,'Water Cons Cost NPV Calcs'!J:J)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B15,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!F$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B15,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!G$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B15,'Water Cons Cost NPV Calcs'!K:K)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B15,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!G$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B15,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!H$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B15,'Water Cons Cost NPV Calcs'!L:L)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B15,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!H$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B15,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!I$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B15,'Water Cons Cost NPV Calcs'!M:M)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B15,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!I$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B15,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!J$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B15,'Water Cons Cost NPV Calcs'!N:N)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B15,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!J$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B15,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!K$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B15,'Water Cons Cost NPV Calcs'!O:O)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B15,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!K$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B15,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!L$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B15,'Water Cons Cost NPV Calcs'!P:P)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B15,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!L$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B15,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!M$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B15,'Water Cons Cost NPV Calcs'!Q:Q)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B15,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!M$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B15,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!N$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B15,'Water Cons Cost NPV Calcs'!R:R)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B15,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!N$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B15,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!O$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B15,'Water Cons Cost NPV Calcs'!S:S)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B15,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!O$8)","v":0}]
[null,{"$f":"'Service Areas'!B16","v":"Southern Moreton Bay Islands"},0,{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B16,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!D$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B16,'Water Cons Cost NPV Calcs'!H:H)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B16,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!D$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B16,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!E$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B16,'Water Cons Cost NPV Calcs'!I:I)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B16,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!E$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B16,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!F$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B16,'Water Cons Cost NPV Calcs'!J:J)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B16,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!F$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B16,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!G$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B16,'Water Cons Cost NPV Calcs'!K:K)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B16,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!G$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B16,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!H$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B16,'Water Cons Cost NPV Calcs'!L:L)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B16,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!H$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B16,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!I$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B16,'Water Cons Cost NPV Calcs'!M:M)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B16,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!I$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B16,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!J$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B16,'Water Cons Cost NPV Calcs'!N:N)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B16,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!J$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B16,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!K$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B16,'Water Cons Cost NPV Calcs'!O:O)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B16,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!K$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B16,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!L$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B16,'Water Cons Cost NPV Calcs'!P:P)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B16,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!L$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B16,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!M$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B16,'Water Cons Cost NPV Calcs'!Q:Q)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B16,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!M$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B16,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!N$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B16,'Water Cons Cost NPV Calcs'!R:R)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B16,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!N$8)","v":0},{"$f":"SUMIFS('Water - Future Infrastructure'!$AC:$AC,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B16,'Water - Future Infrastructure'!$L:$L,'Water Summary Expenditure'!O$8)+SUMIF('Water Cons Cost NPV Calcs'!$C:$C,'Water Summary Expenditure'!$B16,'Water Cons Cost NPV Calcs'!S:S)-SUMIFS('Water - Future Infrastructure'!$AF:$AF,'Water - Future Infrastructure'!$G:$G,'Water Summary Expenditure'!$B16,'Water - Future Infrastructure'!$O:$O,'Water Summary Expenditure'!O$8)","v":0}]

{"sheet":"Water Rev - Average","index":39,"n_rows":16,"n_cols":15,"rows_kept":16,"cut":false,"hidden":true,"merged":[[7,2,8,2]]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Water Rev - Average"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"All values as at Construction or Revenue Year"]
[null,"Year","NPV",{"$f":"Water_MSY","v":2016},{"$f":"D8+1","v":2017},{"$f":"E8+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027]
[null,"Period",null,{"$f":"D8-Water_MSY","v":0},1,2,3,4,5,6,7,8,9,10,11]
[null,{"$f":"'Service Areas'!B10","v":"Alexandra Hills"},{"$f":"NPV(Water_ADR,E10:VR10)","v":4500042.1247362159},{"$f":"'Annualised Water Demand'!E9*('Water Servicing Cost'!$C9*((1+Water_CE)^'Water Summary Expenditure'!D$9))","v":55378393.126683697},{"$f":"'Annualised Water Demand'!F9*('Water Servicing Cost'!$C9*((1+Water_CE)^'Water Summary Expenditure'!E$9))","v":518747.34754895611},{"$f":"'Annualised Water Demand'!G9*('Water Servicing Cost'!$C9*((1+Water_CE)^'Water Summary Expenditure'!F$9))","v":531041.65968586644},{"$f":"'Annualised Water Demand'!H9*('Water Servicing Cost'!$C9*((1+Water_CE)^'Water Summary Expenditure'!G$9))","v":543627.34702042153},{"$f":"'Annualised Water Demand'!I9*('Water Servicing Cost'!$C9*((1+Water_CE)^'Water Summary Expenditure'!H$9))","v":556511.31514480559},{"$f":"'Annualised Water Demand'!J9*('Water Servicing Cost'!$C9*((1+Water_CE)^'Water Summary Expenditure'!I$9))","v":569700.63331373758},{"$f":"'Annualised Water Demand'!K9*('Water Servicing Cost'!$C9*((1+Water_CE)^'Water Summary Expenditure'!J$9))","v":603970.2384684413},{"$f":"'Annualised Water Demand'!L9*('Water Servicing Cost'!$C9*((1+Water_CE)^'Water Summary Expenditure'!K$9))","v":618284.33312014351},{"$f":"'Annualised Water Demand'!M9*('Water Servicing Cost'!$C9*((1+Water_CE)^'Water Summary Expenditure'!L$9))","v":632937.67181510176},{"$f":"'Annualised Water Demand'!N9*('Water Servicing Cost'!$C9*((1+Water_CE)^'Water Summary Expenditure'!M$9))","v":647938.29463710857},{"$f":"'Annualised Water Demand'!O9*('Water Servicing Cost'!$C9*((1+Water_CE)^'Water Summary Expenditure'!N$9))","v":663294.43222000811},{"$f":"'Annualised Water Demand'!P9*('Water Servicing Cost'!$C9*((1+Water_CE)^'Water Summary Expenditure'!O$9))","v":600494.46209135908}]
[null,{"$f":"'Service Areas'!B11","v":"Amity Point"},240822.98702708885,{"$f":"'Annualised Water Demand'!E10*('Water Servicing Cost'!$C10*((1+Water_CE)^'Water Summary Expenditure'!D$9))","v":3585909.571847477},{"$f":"'Annualised Water Demand'!F10*('Water Servicing Cost'!$C10*((1+Water_CE)^'Water Summary Expenditure'!E$9))","v":38411.274117196364},{"$f":"'Annualised Water Demand'!G10*('Water Servicing Cost'!$C10*((1+Water_CE)^'Water Summary Expenditure'!F$9))","v":39321.621313774434},{"$f":"'Annualised Water Demand'!H10*('Water Servicing Cost'!$C10*((1+Water_CE)^'Water Summary Expenditure'!G$9))","v":40253.543738910368},{"$f":"'Annualised Water Demand'!I10*('Water Servicing Cost'!$C10*((1+Water_CE)^'Water Summary Expenditure'!H$9))","v":41207.552725523085},{"$f":"'Annualised Water Demand'!J10*('Water Servicing Cost'!$C10*((1+Water_CE)^'Water Summary Expenditure'!I$9))","v":42184.171725117434},{"$f":"'Annualised Water Demand'!K10*('Water Servicing Cost'!$C10*((1+Water_CE)^'Water Summary Expenditure'!J$9))","v":17666.155879774044},{"$f":"'Annualised Water Demand'!L10*('Water Servicing Cost'!$C10*((1+Water_CE)^'Water Summary Expenditure'!K$9))","v":18084.843774124689},{"$f":"'Annualised Water Demand'!M10*('Water Servicing Cost'!$C10*((1+Water_CE)^'Water Summary Expenditure'!L$9))","v":18513.454571570863},{"$f":"'Annualised Water Demand'!N10*('Water Servicing Cost'!$C10*((1+Water_CE)^'Water Summary Expenditure'!M$9))","v":18952.223444917694},{"$f":"'Annualised Water Demand'!O10*('Water Servicing Cost'!$C10*((1+Water_CE)^'Water Summary Expenditure'!N$9))","v":19401.391140562242},{"$f":"'Annualised Water Demand'!P10*('Water Servicing Cost'!$C10*((1+Water_CE)^'Water Summary Expenditure'!O$9))","v":33102.006850989077}]
[null,{"$f":"'Service Areas'!B12","v":"Dunwich"},567585.27956900874,{"$f":"'Annualised Water Demand'!E11*('Water Servicing Cost'!$C11*((1+Water_CE)^'Water Summary Expenditure'!D$9))","v":3742458.8255837862},{"$f":"'Annualised Water Demand'!F11*('Water Servicing Cost'!$C11*((1+Water_CE)^'Water Summary Expenditure'!E$9))","v":113370.9162170952},{"$f":"'Annualised Water Demand'!G11*('Water Servicing Cost'!$C11*((1+Water_CE)^'Water Summary Expenditure'!F$9))","v":116057.80693144102},{"$f":"'Annualised Water Demand'!H11*('Water Servicing Cost'!$C11*((1+Water_CE)^'Water Summary Expenditure'!G$9))","v":118808.3769557155},{"$f":"'Annualised Water Demand'!I11*('Water Servicing Cost'!$C11*((1+Water_CE)^'Water Summary Expenditure'!H$9))","v":121624.13548956667},{"$f":"'Annualised Water Demand'!J11*('Water Servicing Cost'!$C11*((1+Water_CE)^'Water Summary Expenditure'!I$9))","v":124506.62750066871},{"$f":"'Annualised Water Demand'!K11*('Water Servicing Cost'!$C11*((1+Water_CE)^'Water Summary Expenditure'!J$9))","v":20091.812346393956},{"$f":"'Annualised Water Demand'!L11*('Water Servicing Cost'!$C11*((1+Water_CE)^'Water Summary Expenditure'!K$9))","v":20567.988299002765},{"$f":"'Annualised Water Demand'!M11*('Water Servicing Cost'!$C11*((1+Water_CE)^'Water Summary Expenditure'!L$9))","v":21055.449621689881},{"$f":"'Annualised Water Demand'!N11*('Water Servicing Cost'!$C11*((1+Water_CE)^'Water Summary Expenditure'!M$9))","v":21554.463777723166},{"$f":"'Annualised Water Demand'!O11*('Water Servicing Cost'!$C11*((1+Water_CE)^'Water Summary Expenditure'!N$9))","v":22065.30456925599},{"$f":"'Annualised Water Demand'!P11*('Water Servicing Cost'!$C11*((1+Water_CE)^'Water Summary Expenditure'!O$9))","v":17647.072099646124}]
[null,{"$f":"'Service Areas'!B13","v":"Heinemann Road"},6173175.6130812848,{"$f":"'Annualised Water Demand'!E12*('Water Servicing Cost'!$C12*((1+Water_CE)^'Water Summary Expenditure'!D$9))","v":45470557.947981618},{"$f":"'Annualised Water Demand'!F12*('Water Servicing Cost'!$C12*((1+Water_CE)^'Water Summary Expenditure'!E$9))","v":849718.97261275083},{"$f":"'Annualised Water Demand'!G12*('Water Servicing Cost'!$C12*((1+Water_CE)^'Water Summary Expenditure'!F$9))","v":869857.31226367294},{"$f":"'Annualised Water Demand'!H12*('Water Servicing Cost'!$C12*((1+Water_CE)^'Water Summary Expenditure'!G$9))","v":890472.93056432216},{"$f":"'Annualised Water Demand'!I12*('Water Servicing Cost'!$C12*((1+Water_CE)^'Water Summary Expenditure'!H$9))","v":911577.13901869673},{"$f":"'Annualised Water Demand'!J12*('Water Servicing Cost'!$C12*((1+Water_CE)^'Water Summary Expenditure'!I$9))","v":933181.5172134398},{"$f":"'Annualised Water Demand'!K12*('Water Servicing Cost'!$C12*((1+Water_CE)^'Water Summary Expenditure'!J$9))","v":686366.74835529726},{"$f":"'Annualised Water Demand'!L12*('Water Servicing Cost'!$C12*((1+Water_CE)^'Water Summary Expenditure'!K$9))","v":702633.6402913098},{"$f":"'Annualised Water Demand'!M12*('Water Servicing Cost'!$C12*((1+Water_CE)^'Water Summary Expenditure'!L$9))","v":719286.05756622227},{"$f":"'Annualised Water Demand'!N12*('Water Servicing Cost'!$C12*((1+Water_CE)^'Water Summary Expenditure'!M$9))","v":736333.13713053323},{"$f":"'Annualised Water Demand'!O12*('Water Servicing Cost'!$C12*((1+Water_CE)^'Water Summary Expenditure'!N$9))","v":753784.23248053563},{"$f":"'Annualised Water Demand'!P12*('Water Servicing Cost'!$C12*((1+Water_CE)^'Water Summary Expenditure'!O$9))","v":533914.95978940383}]
[null,{"$f":"'Service Areas'!B14","v":"Mount Cotton"},585911.46237612015,{"$f":"'Annualised Water Demand'!E13*('Water Servicing Cost'!$C13*((1+Water_CE)^'Water Summary Expenditure'!D$9))","v":7898562.7378391912},{"$f":"'Annualised Water Demand'!F13*('Water Servicing Cost'!$C13*((1+Water_CE)^'Water Summary Expenditure'!E$9))","v":55394.99210183166},{"$f":"'Annualised Water Demand'!G13*('Water Servicing Cost'!$C13*((1+Water_CE)^'Water Summary Expenditure'!F$9))","v":56707.853414645077},{"$f":"'Annualised Water Demand'!H13*('Water Servicing Cost'!$C13*((1+Water_CE)^'Water Summary Expenditure'!G$9))","v":58051.829540572173},{"$f":"'Annualised Water Demand'!I13*('Water Servicing Cost'!$C13*((1+Water_CE)^'Water Summary Expenditure'!H$9))","v":59427.657900683742},{"$f":"'Annualised Water Demand'!J13*('Water Servicing Cost'!$C13*((1+Water_CE)^'Water Summary Expenditure'!I$9))","v":60836.09339292995},{"$f":"'Annualised Water Demand'!K13*('Water Servicing Cost'!$C13*((1+Water_CE)^'Water Summary Expenditure'!J$9))","v":92343.10616112838},{"$f":"'Annualised Water Demand'!L13*('Water Servicing Cost'!$C13*((1+Water_CE)^'Water Summary Expenditure'!K$9))","v":94531.637777147131},{"$f":"'Annualised Water Demand'!M13*('Water Servicing Cost'!$C13*((1+Water_CE)^'Water Summary Expenditure'!L$9))","v":96772.037592465524},{"$f":"'Annualised Water Demand'!N13*('Water Servicing Cost'!$C13*((1+Water_CE)^'Water Summary Expenditure'!M$9))","v":99065.534883406959},{"$f":"'Annualised Water Demand'!O13*('Water Servicing Cost'!$C13*((1+Water_CE)^'Water Summary Expenditure'!N$9))","v":101413.38806014371},{"$f":"'Annualised Water Demand'!P13*('Water Servicing Cost'!$C13*((1+Water_CE)^'Water Summary Expenditure'!O$9))","v":96090.977609658876}]
[null,{"$f":"'Service Areas'!B15","v":"Point Lookout"},0,{"$f":"'Annualised Water Demand'!E14*('Water Servicing Cost'!$C14*((1+Water_CE)^'Water Summary Expenditure'!D$9))","v":6817148.3800000018},{"$f":"'Annualised Water Demand'!F14*('Water Servicing Cost'!$C14*((1+Water_CE)^'Water Summary Expenditure'!E$9))","v":0},{"$f":"'Annualised Water Demand'!G14*('Water Servicing Cost'!$C14*((1+Water_CE)^'Water Summary Expenditure'!F$9))","v":0},{"$f":"'Annualised Water Demand'!H14*('Water Servicing Cost'!$C14*((1+Water_CE)^'Water Summary Expenditure'!G$9))","v":0},{"$f":"'Annualised Water Demand'!I14*('Water Servicing Cost'!$C14*((1+Water_CE)^'Water Summary Expenditure'!H$9))","v":0},{"$f":"'Annualised Water Demand'!J14*('Water Servicing Cost'!$C14*((1+Water_CE)^'Water Summary Expenditure'!I$9))","v":0},{"$f":"'Annualised Water Demand'!K14*('Water Servicing Cost'!$C14*((1+Water_CE)^'Water Summary Expenditure'!J$9))","v":0},{"$f":"'Annualised Water Demand'!L14*('Water Servicing Cost'!$C14*((1+Water_CE)^'Water Summary Expenditure'!K$9))","v":0},{"$f":"'Annualised Water Demand'!M14*('Water Servicing Cost'!$C14*((1+Water_CE)^'Water Summary Expenditure'!L$9))","v":0},{"$f":"'Annualised Water Demand'!N14*('Water Servicing Cost'!$C14*((1+Water_CE)^'Water Summary Expenditure'!M$9))","v":0},{"$f":"'Annualised Water Demand'!O14*('Water Servicing Cost'!$C14*((1+Water_CE)^'Water Summary Expenditure'!N$9))","v":0},{"$f":"'Annualised Water Demand'!P14*('Water Servicing Cost'!$C14*((1+Water_CE)^'Water Summary Expenditure'!O$9))","v":0}]
[null,{"$f":"'Service Areas'!B16","v":"Southern Moreton Bay Islands"},142628.03079887043,{"$f":"'Annualised Water Demand'!E15*('Water Servicing Cost'!$C15*((1+Water_CE)^'Water Summary Expenditure'!D$9))","v":407485.77074150229},{"$f":"'Annualised Water Demand'!F15*('Water Servicing Cost'!$C15*((1+Water_CE)^'Water Summary Expenditure'!E$9))","v":16541.039228465455},{"$f":"'Annualised Water Demand'!G15*('Water Servicing Cost'!$C15*((1+Water_CE)^'Water Summary Expenditure'!F$9))","v":16933.061858180088},{"$f":"'Annualised Water Demand'!H15*('Water Servicing Cost'!$C15*((1+Water_CE)^'Water Summary Expenditure'!G$9))","v":17334.375424218899},{"$f":"'Annualised Water Demand'!I15*('Water Servicing Cost'!$C15*((1+Water_CE)^'Water Summary Expenditure'!H$9))","v":17745.200121772952},{"$f":"'Annualised Water Demand'!J15*('Water Servicing Cost'!$C15*((1+Water_CE)^'Water Summary Expenditure'!I$9))","v":18165.761364658971},{"$f":"'Annualised Water Demand'!K15*('Water Servicing Cost'!$C15*((1+Water_CE)^'Water Summary Expenditure'!J$9))","v":18720.357076667089},{"$f":"'Annualised Water Demand'!L15*('Water Servicing Cost'!$C15*((1+Water_CE)^'Water Summary Expenditure'!K$9))","v":19164.029539384104},{"$f":"'Annualised Water Demand'!M15*('Water Servicing Cost'!$C15*((1+Water_CE)^'Water Summary Expenditure'!L$9))","v":19618.217039467378},{"$f":"'Annualised Water Demand'!N15*('Water Servicing Cost'!$C15*((1+Water_CE)^'Water Summary Expenditure'!M$9))","v":20083.168783302888},{"$f":"'Annualised Water Demand'!O15*('Water Servicing Cost'!$C15*((1+Water_CE)^'Water Summary Expenditure'!N$9))","v":20559.139883467167},{"$f":"'Annualised Water Demand'!P15*('Water Servicing Cost'!$C15*((1+Water_CE)^'Water Summary Expenditure'!O$9))","v":20844.916469630818}]

{"sheet":"Water Rev - Marginal","index":40,"n_rows":16,"n_cols":14,"rows_kept":16,"cut":false,"hidden":true,"merged":[[7,2,8,2]]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Water Rev - Marginal"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"All values as at Construction or Revenue Year"]
[null,"Year","NPV",{"$f":"'Water Rev - Average'!E8","v":2017},{"$f":"'Water Rev - Average'!F8","v":2018},{"$f":"'Water Rev - Average'!G8","v":2019},{"$f":"'Water Rev - Average'!H8","v":2020},{"$f":"'Water Rev - Average'!I8","v":2021},{"$f":"'Water Rev - Average'!J8","v":2022},{"$f":"'Water Rev - Average'!K8","v":2023},{"$f":"'Water Rev - Average'!L8","v":2024},{"$f":"'Water Rev - Average'!M8","v":2025},{"$f":"'Water Rev - Average'!N8","v":2026},{"$f":"'Water Rev - Average'!O8","v":2027}]
[null,"Period",null,{"$f":"'Water Rev - Average'!E9","v":1},{"$f":"'Water Rev - Average'!F9","v":2},{"$f":"'Water Rev - Average'!G9","v":3},{"$f":"'Water Rev - Average'!H9","v":4},{"$f":"'Water Rev - Average'!I9","v":5},{"$f":"'Water Rev - Average'!J9","v":6},{"$f":"'Water Rev - Average'!K9","v":7},{"$f":"'Water Rev - Average'!L9","v":8},{"$f":"'Water Rev - Average'!M9","v":9},{"$f":"'Water Rev - Average'!N9","v":10},{"$f":"'Water Rev - Average'!O9","v":11}]
[null,{"$f":"'Service Areas'!B10","v":"Alexandra Hills"},{"$f":"NPV(Water_ADR,D10:VQ10)","v":0},{"$f":"'Annualised Water Demand'!F9*('Water Servicing Cost'!$D9*((1+Water_CE)^'Water Summary Expenditure'!E$9))","v":0},{"$f":"'Annualised Water Demand'!G9*('Water Servicing Cost'!$D9*((1+Water_CE)^'Water Summary Expenditure'!F$9))","v":0},{"$f":"'Annualised Water Demand'!H9*('Water Servicing Cost'!$D9*((1+Water_CE)^'Water Summary Expenditure'!G$9))","v":0},{"$f":"'Annualised Water Demand'!I9*('Water Servicing Cost'!$D9*((1+Water_CE)^'Water Summary Expenditure'!H$9))","v":0},{"$f":"'Annualised Water Demand'!J9*('Water Servicing Cost'!$D9*((1+Water_CE)^'Water Summary Expenditure'!I$9))","v":0},{"$f":"'Annualised Water Demand'!K9*('Water Servicing Cost'!$D9*((1+Water_CE)^'Water Summary Expenditure'!J$9))","v":0},{"$f":"'Annualised Water Demand'!L9*('Water Servicing Cost'!$D9*((1+Water_CE)^'Water Summary Expenditure'!K$9))","v":0},{"$f":"'Annualised Water Demand'!M9*('Water Servicing Cost'!$D9*((1+Water_CE)^'Water Summary Expenditure'!L$9))","v":0},{"$f":"'Annualised Water Demand'!N9*('Water Servicing Cost'!$D9*((1+Water_CE)^'Water Summary Expenditure'!M$9))","v":0},{"$f":"'Annualised Water Demand'!O9*('Water Servicing Cost'!$D9*((1+Water_CE)^'Water Summary Expenditure'!N$9))","v":0},{"$f":"'Annualised Water Demand'!P9*('Water Servicing Cost'!$D9*((1+Water_CE)^'Water Summary Expenditure'!O$9))","v":0}]
[null,{"$f":"'Service Areas'!B11","v":"Amity Point"},1068956.0427006534,{"$f":"'Annualised Water Demand'!F10*('Water Servicing Cost'!$D10*((1+Water_CE)^'Water Summary Expenditure'!E$9))","v":170498.52292875035},{"$f":"'Annualised Water Demand'!G10*('Water Servicing Cost'!$D10*((1+Water_CE)^'Water Summary Expenditure'!F$9))","v":174539.33792216401},{"$f":"'Annualised Water Demand'!H10*('Water Servicing Cost'!$D10*((1+Water_CE)^'Water Summary Expenditure'!G$9))","v":178675.92023091699},{"$f":"'Annualised Water Demand'!I10*('Water Servicing Cost'!$D10*((1+Water_CE)^'Water Summary Expenditure'!H$9))","v":182910.53954039211},{"$f":"'Annualised Water Demand'!J10*('Water Servicing Cost'!$D10*((1+Water_CE)^'Water Summary Expenditure'!I$9))","v":187245.51932749702},{"$f":"'Annualised Water Demand'!K10*('Water Servicing Cost'!$D10*((1+Water_CE)^'Water Summary Expenditure'!J$9))","v":78415.870146365822},{"$f":"'Annualised Water Demand'!L10*('Water Servicing Cost'!$D10*((1+Water_CE)^'Water Summary Expenditure'!K$9))","v":80274.326268834702},{"$f":"'Annualised Water Demand'!M10*('Water Servicing Cost'!$D10*((1+Water_CE)^'Water Summary Expenditure'!L$9))","v":82176.827801403488},{"$f":"'Annualised Water Demand'!N10*('Water Servicing Cost'!$D10*((1+Water_CE)^'Water Summary Expenditure'!M$9))","v":84124.418620299417},{"$f":"'Annualised Water Demand'!O10*('Water Servicing Cost'!$D10*((1+Water_CE)^'Water Summary Expenditure'!N$9))","v":86118.167341600521},{"$f":"'Annualised Water Demand'!P10*('Water Servicing Cost'!$D10*((1+Water_CE)^'Water Summary Expenditure'!O$9))","v":146931.94651265984}]
[null,{"$f":"'Service Areas'!B12","v":"Dunwich"},0,{"$f":"'Annualised Water Demand'!F11*('Water Servicing Cost'!$D11*((1+Water_CE)^'Water Summary Expenditure'!E$9))","v":0},{"$f":"'Annualised Water Demand'!G11*('Water Servicing Cost'!$D11*((1+Water_CE)^'Water Summary Expenditure'!F$9))","v":0},{"$f":"'Annualised Water Demand'!H11*('Water Servicing Cost'!$D11*((1+Water_CE)^'Water Summary Expenditure'!G$9))","v":0},{"$f":"'Annualised Water Demand'!I11*('Water Servicing Cost'!$D11*((1+Water_CE)^'Water Summary Expenditure'!H$9))","v":0},{"$f":"'Annualised Water Demand'!J11*('Water Servicing Cost'!$D11*((1+Water_CE)^'Water Summary Expenditure'!I$9))","v":0},{"$f":"'Annualised Water Demand'!K11*('Water Servicing Cost'!$D11*((1+Water_CE)^'Water Summary Expenditure'!J$9))","v":0},{"$f":"'Annualised Water Demand'!L11*('Water Servicing Cost'!$D11*((1+Water_CE)^'Water Summary Expenditure'!K$9))","v":0},{"$f":"'Annualised Water Demand'!M11*('Water Servicing Cost'!$D11*((1+Water_CE)^'Water Summary Expenditure'!L$9))","v":0},{"$f":"'Annualised Water Demand'!N11*('Water Servicing Cost'!$D11*((1+Water_CE)^'Water Summary Expenditure'!M$9))","v":0},{"$f":"'Annualised Water Demand'!O11*('Water Servicing Cost'!$D11*((1+Water_CE)^'Water Summary Expenditure'!N$9))","v":0},{"$f":"'Annualised Water Demand'!P11*('Water Servicing Cost'!$D11*((1+Water_CE)^'Water Summary Expenditure'!O$9))","v":0}]
[null,{"$f":"'Service Areas'!B13","v":"Heinemann Road"},282087.32260489202,{"$f":"'Annualised Water Demand'!F12*('Water Servicing Cost'!$D12*((1+Water_CE)^'Water Summary Expenditure'!E$9))","v":38828.467708416421},{"$f":"'Annualised Water Demand'!G12*('Water Servicing Cost'!$D12*((1+Water_CE)^'Water Summary Expenditure'!F$9))","v":39748.702393105894},{"$f":"'Annualised Water Demand'!H12*('Water Servicing Cost'!$D12*((1+Water_CE)^'Water Summary Expenditure'!G$9))","v":40690.746639822508},{"$f":"'Annualised Water Demand'!I12*('Water Servicing Cost'!$D12*((1+Water_CE)^'Water Summary Expenditure'!H$9))","v":41655.117335186304},{"$f":"'Annualised Water Demand'!J12*('Water Servicing Cost'!$D12*((1+Water_CE)^'Water Summary Expenditure'!I$9))","v":42642.343616030223},{"$f":"'Annualised Water Demand'!K12*('Water Servicing Cost'!$D12*((1+Water_CE)^'Water Summary Expenditure'!J$9))","v":31363.980308334387},{"$f":"'Annualised Water Demand'!L12*('Water Servicing Cost'!$D12*((1+Water_CE)^'Water Summary Expenditure'!K$9))","v":32107.306641641542},{"$f":"'Annualised Water Demand'!M12*('Water Servicing Cost'!$D12*((1+Water_CE)^'Water Summary Expenditure'!L$9))","v":32868.249809048837},{"$f":"'Annualised Water Demand'!N12*('Water Servicing Cost'!$D12*((1+Water_CE)^'Water Summary Expenditure'!M$9))","v":33647.227329522895},{"$f":"'Annualised Water Demand'!O12*('Water Servicing Cost'!$D12*((1+Water_CE)^'Water Summary Expenditure'!N$9))","v":34444.666617232993},{"$f":"'Annualised Water Demand'!P12*('Water Servicing Cost'!$D12*((1+Water_CE)^'Water Summary Expenditure'!O$9))","v":24397.595491458174}]
[null,{"$f":"'Service Areas'!B14","v":"Mount Cotton"},729988.18356956111,{"$f":"'Annualised Water Demand'!F13*('Water Servicing Cost'!$D13*((1+Water_CE)^'Water Summary Expenditure'!E$9))","v":69016.72395906756},{"$f":"'Annualised Water Demand'!G13*('Water Servicing Cost'!$D13*((1+Water_CE)^'Water Summary Expenditure'!F$9))","v":70652.420316897478},{"$f":"'Annualised Water Demand'!H13*('Water Servicing Cost'!$D13*((1+Water_CE)^'Water Summary Expenditure'!G$9))","v":72326.882678407943},{"$f":"'Annualised Water Demand'!I13*('Water Servicing Cost'!$D13*((1+Water_CE)^'Water Summary Expenditure'!H$9))","v":74041.029797886222},{"$f":"'Annualised Water Demand'!J13*('Water Servicing Cost'!$D13*((1+Water_CE)^'Water Summary Expenditure'!I$9))","v":75795.802204096137},{"$f":"'Annualised Water Demand'!K13*('Water Servicing Cost'!$D13*((1+Water_CE)^'Water Summary Expenditure'!J$9))","v":115050.44816559753},{"$f":"'Annualised Water Demand'!L13*('Water Servicing Cost'!$D13*((1+Water_CE)^'Water Summary Expenditure'!K$9))","v":117777.1437871222},{"$f":"'Annualised Water Demand'!M13*('Water Servicing Cost'!$D13*((1+Water_CE)^'Water Summary Expenditure'!L$9))","v":120568.46209487703},{"$f":"'Annualised Water Demand'!N13*('Water Servicing Cost'!$D13*((1+Water_CE)^'Water Summary Expenditure'!M$9))","v":123425.93464652561},{"$f":"'Annualised Water Demand'!O13*('Water Servicing Cost'!$D13*((1+Water_CE)^'Water Summary Expenditure'!N$9))","v":126351.12929764827},{"$f":"'Annualised Water Demand'!P13*('Water Servicing Cost'!$D13*((1+Water_CE)^'Water Summary Expenditure'!O$9))","v":119719.92819227213}]
[null,{"$f":"'Service Areas'!B15","v":"Point Lookout"},0,{"$f":"'Annualised Water Demand'!F14*('Water Servicing Cost'!$D14*((1+Water_CE)^'Water Summary Expenditure'!E$9))","v":0},{"$f":"'Annualised Water Demand'!G14*('Water Servicing Cost'!$D14*((1+Water_CE)^'Water Summary Expenditure'!F$9))","v":0},{"$f":"'Annualised Water Demand'!H14*('Water Servicing Cost'!$D14*((1+Water_CE)^'Water Summary Expenditure'!G$9))","v":0},{"$f":"'Annualised Water Demand'!I14*('Water Servicing Cost'!$D14*((1+Water_CE)^'Water Summary Expenditure'!H$9))","v":0},{"$f":"'Annualised Water Demand'!J14*('Water Servicing Cost'!$D14*((1+Water_CE)^'Water Summary Expenditure'!I$9))","v":0},{"$f":"'Annualised Water Demand'!K14*('Water Servicing Cost'!$D14*((1+Water_CE)^'Water Summary Expenditure'!J$9))","v":0},{"$f":"'Annualised Water Demand'!L14*('Water Servicing Cost'!$D14*((1+Water_CE)^'Water Summary Expenditure'!K$9))","v":0},{"$f":"'Annualised Water Demand'!M14*('Water Servicing Cost'!$D14*((1+Water_CE)^'Water Summary Expenditure'!L$9))","v":0},{"$f":"'Annualised Water Demand'!N14*('Water Servicing Cost'!$D14*((1+Water_CE)^'Water Summary Expenditure'!M$9))","v":0},{"$f":"'Annualised Water Demand'!O14*('Water Servicing Cost'!$D14*((1+Water_CE)^'Water Summary Expenditure'!N$9))","v":0},{"$f":"'Annualised Water Demand'!P14*('Water Servicing Cost'!$D14*((1+Water_CE)^'Water Summary Expenditure'!O$9))","v":0}]
[null,{"$f":"'Service Areas'!B16","v":"Southern Moreton Bay Islands"},0,{"$f":"'Annualised Water Demand'!F15*('Water Servicing Cost'!$D15*((1+Water_CE)^'Water Summary Expenditure'!E$9))","v":0},{"$f":"'Annualised Water Demand'!G15*('Water Servicing Cost'!$D15*((1+Water_CE)^'Water Summary Expenditure'!F$9))","v":0},{"$f":"'Annualised Water Demand'!H15*('Water Servicing Cost'!$D15*((1+Water_CE)^'Water Summary Expenditure'!G$9))","v":0},{"$f":"'Annualised Water Demand'!I15*('Water Servicing Cost'!$D15*((1+Water_CE)^'Water Summary Expenditure'!H$9))","v":0},{"$f":"'Annualised Water Demand'!J15*('Water Servicing Cost'!$D15*((1+Water_CE)^'Water Summary Expenditure'!I$9))","v":0},{"$f":"'Annualised Water Demand'!K15*('Water Servicing Cost'!$D15*((1+Water_CE)^'Water Summary Expenditure'!J$9))","v":0},{"$f":"'Annualised Water Demand'!L15*('Water Servicing Cost'!$D15*((1+Water_CE)^'Water Summary Expenditure'!K$9))","v":0},{"$f":"'Annualised Water Demand'!M15*('Water Servicing Cost'!$D15*((1+Water_CE)^'Water Summary Expenditure'!L$9))","v":0},{"$f":"'Annualised Water Demand'!N15*('Water Servicing Cost'!$D15*((1+Water_CE)^'Water Summary Expenditure'!M$9))","v":0},{"$f":"'Annualised Water Demand'!O15*('Water Servicing Cost'!$D15*((1+Water_CE)^'Water Summary Expenditure'!N$9))","v":0},{"$f":"'Annualised Water Demand'!P15*('Water Servicing Cost'!$D15*((1+Water_CE)^'Water Summary Expenditure'!O$9))","v":0}]

{"sheet":"Water - Schedule of Works Table","index":41,"n_rows":17,"n_cols":7,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Water - Schedule of Works Table"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"Table SC3.2:1—Water supply network schedule of works"]
[null,"Column 1","Column 2","Column 3","Column 4","Column 5","Column 6"]
[null,"Item ID","Map Sheet Number","Description","Infrastructure Type","Estimated timing","Establishment Cost"]
[{"$f":"IF(MEY<'Water - Future Infrastructure'!O10,\"Hide\",\"\")","v":""},{"$f":"IF('Water - Future Infrastructure'!B10=\"\",\"\",'Water - Future Infrastructure'!B10)","v":"DMA210"},{"$f":"IF(B10=\"\",\"\",'Water - Future Infrastructure'!C10)","v":""},{"$f":"IF(B10=\"\",\"\",'Water - Future Infrastructure'!F10)","v":"Thornlands PRV"},{"$f":"IF(B10=\"\",\"\",'Water - Future Infrastructure'!D10)","v":"Valve"},{"$f":"IF('Water - Future Infrastructure'!O10='Water - Future Infrastructure'!N10,'Water - Future Infrastructure'!O10,'Water - Future Infrastructure'!O10&\" - \"&'Water - Future Infrastructure'!N10)","v":2021},{"$f":"IF(B10=\"\",\"\",'Water - Future Infrastructure'!Z10)","v":96584}]
[{"$f":"IF(MEY<'Water - Future Infrastructure'!O11,\"Hide\",\"\")","v":""},{"$f":"IF('Water - Future Infrastructure'!B11=\"\",\"\",'Water - Future Infrastructure'!B11)","v":"DMA214"},{"$f":"IF(B11=\"\",\"\",'Water - Future Infrastructure'!C11)","v":""},{"$f":"IF(B11=\"\",\"\",'Water - Future Infrastructure'!F11)","v":"Ziegenfusz PRV"},{"$f":"IF(B11=\"\",\"\",'Water - Future Infrastructure'!D11)","v":"Valve"},{"$f":"IF('Water - Future Infrastructure'!O11='Water - Future Infrastructure'!N11,'Water - Future Infrastructure'!O11,'Water - Future Infrastructure'!O11&\" - \"&'Water - Future Infrastructure'!N11)","v":2021},{"$f":"IF(B11=\"\",\"\",'Water - Future Infrastructure'!Z11)","v":83902}]
[{"$f":"IF(MEY<'Water - Future Infrastructure'!O12,\"Hide\",\"\")","v":""},{"$f":"IF('Water - Future Infrastructure'!B12=\"\",\"\",'Water - Future Infrastructure'!B12)","v":"PIP_IC14A"},{"$f":"IF(B12=\"\",\"\",'Water - Future Infrastructure'!C12)","v":""},{"$f":"IF(B12=\"\",\"\",'Water - Future Infrastructure'!F12)","v":"DN300 GOOD SOIL Urban"},{"$f":"IF(B12=\"\",\"\",'Water - Future Infrastructure'!D12)","v":"Trunk Water Main"},{"$f":"IF('Water - Future Infrastructure'!O12='Water - Future Infrastructure'!N12,'Water - Future Infrastructure'!O12,'Water - Future Infrastructure'!O12&\" - \"&'Water - Future Infrastructure'!N12)","v":2017},{"$f":"IF(B12=\"\",\"\",'Water - Future Infrastructure'!Z12)","v":214871}]
[{"$f":"IF(MEY<'Water - Future Infrastructure'!O13,\"Hide\",\"\")","v":""},{"$f":"IF('Water - Future Infrastructure'!B13=\"\",\"\",'Water - Future Infrastructure'!B13)","v":"PIP_IC13_P1"},{"$f":"IF(B13=\"\",\"\",'Water - Future Infrastructure'!C13)","v":""},{"$f":"IF(B13=\"\",\"\",'Water - Future Infrastructure'!F13)","v":"DN300 GOOD SOIL Urban"},{"$f":"IF(B13=\"\",\"\",'Water - Future Infrastructure'!D13)","v":"Trunk Water Main"},{"$f":"IF('Water - Future Infrastructure'!O13='Water - Future Infrastructure'!N13,'Water - Future Infrastructure'!O13,'Water - Future Infrastructure'!O13&\" - \"&'Water - Future Infrastructure'!N13)","v":2021},{"$f":"IF(B13=\"\",\"\",'Water - Future Infrastructure'!Z13)","v":145401}]
[{"$f":"IF(MEY<'Water - Future Infrastructure'!O14,\"Hide\",\"\")","v":""},{"$f":"IF('Water - Future Infrastructure'!B14=\"\",\"\",'Water - Future Infrastructure'!B14)","v":"PIP_IC13_P2"},{"$f":"IF(B14=\"\",\"\",'Water - Future Infrastructure'!C14)","v":""},{"$f":"IF(B14=\"\",\"\",'Water - Future Infrastructure'!F14)","v":"DN300 GOOD SOIL Urban"},{"$f":"IF(B14=\"\",\"\",'Water - Future Infrastructure'!D14)","v":"Trunk Water Main"},{"$f":"IF('Water - Future Infrastructure'!O14='Water - Future Infrastructure'!N14,'Water - Future Infrastructure'!O14,'Water - Future Infrastructure'!O14&\" - \"&'Water - Future Infrastructure'!N14)","v":2021},{"$f":"IF(B14=\"\",\"\",'Water - Future Infrastructure'!Z14)","v":393236}]
[{"$f":"IF(MEY<'Water - Future Infrastructure'!O15,\"Hide\",\"\")","v":""},{"$f":"IF('Water - Future Infrastructure'!B15=\"\",\"\",'Water - Future Infrastructure'!B15)","v":"PIP_NEWAUG14_P2"},{"$f":"IF(B15=\"\",\"\",'Water - Future Infrastructure'!C15)","v":""},{"$f":"IF(B15=\"\",\"\",'Water - Future Infrastructure'!F15)","v":"DN200 SAND Rural"},{"$f":"IF(B15=\"\",\"\",'Water - Future Infrastructure'!D15)","v":"Trunk Water Main"},{"$f":"IF('Water - Future Infrastructure'!O15='Water - Future Infrastructure'!N15,'Water - Future Infrastructure'!O15,'Water - Future Infrastructure'!O15&\" - \"&'Water - Future Infrastructure'!N15)","v":2020},{"$f":"IF(B15=\"\",\"\",'Water - Future Infrastructure'!Z15)","v":476389}]
[{"$f":"IF(MEY<'Water - Future Infrastructure'!O16,\"Hide\",\"\")","v":""},{"$f":"IF('Water - Future Infrastructure'!B16=\"\",\"\",'Water - Future Infrastructure'!B16)","v":"PIP_NEWAUG14_P1"},{"$f":"IF(B16=\"\",\"\",'Water - Future Infrastructure'!C16)","v":""},{"$f":"IF(B16=\"\",\"\",'Water - Future Infrastructure'!F16)","v":"DN200 ACID SULPHATE Rural"},{"$f":"IF(B16=\"\",\"\",'Water - Future Infrastructure'!D16)","v":"Trunk Water Main"},{"$f":"IF('Water - Future Infrastructure'!O16='Water - Future Infrastructure'!N16,'Water - Future Infrastructure'!O16,'Water - Future Infrastructure'!O16&\" - \"&'Water - Future Infrastructure'!N16)","v":2020},{"$f":"IF(B16=\"\",\"\",'Water - Future Infrastructure'!Z16)","v":771877}]
[{"$f":"IF(MEY<'Water - Future Infrastructure'!O17,\"Hide\",\"\")","v":""},{"$f":"IF('Water - Future Infrastructure'!B17=\"\",\"\",'Water - Future Infrastructure'!B17)","v":"PIP_IC9_Opt2"},{"$f":"IF(B17=\"\",\"\",'Water - Future Infrastructure'!C17)","v":""},{"$f":"IF(B17=\"\",\"\",'Water - Future Infrastructure'!F17)","v":"DN250 GOOD SOIL HDU"},{"$f":"IF(B17=\"\",\"\",'Water - Future Infrastructure'!D17)","v":"Trunk Water Main"},{"$f":"IF('Water - Future Infrastructure'!O17='Water - Future Infrastructure'!N17,'Water - Future Infrastructure'!O17,'Water - Future Infrastructure'!O17&\" - \"&'Water - Future Infrastructure'!N17)","v":2020},{"$f":"IF(B17=\"\",\"\",'Water - Future Infrastructure'!Z17)","v":248694}]

{"sheet":"Annualised Sewer Demand","index":42,"n_rows":15,"n_cols":16,"rows_kept":15,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Annualised Sewer Demand"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"Annualised Sewer Demand - Growth"]
[null,null,"NPV Average Demand","NPV Marginal Demand",{"$f":"Sewer_MSY","v":2016},{"$f":"E8+1","v":2017},{"$f":"F8+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027]
[null,{"$f":"'Service Areas'!B33","v":"Capalaba"},{"$f":"NPV(Sewer_DemD,F9:ZZ9)+E9","v":29581.029767044351},{"$f":"NPV(Sewer_DemD,F9:ZZ9)","v":1471.0297670443499},28110,158,158,158,158,158,177.20000000000073,177.20000000000073,177.19999999999709,177.20000000000073,177.20000000000073,172]
[null,{"$f":"'Service Areas'!B34","v":"Cleveland"},47116.333309955749,6063.3333099557531,41053,803.59999999999854,803.59999999999854,803.60000000000582,803.59999999999854,803.59999999999854,578.59999999999854,578.59999999999854,578.60000000000582,578.59999999999854,578.59999999999854,525]
[null,{"$f":"'Service Areas'!B35","v":"Dunwich"},1510.3485317675554,507.34853176755547,1003,112.20000000000005,112.20000000000005,112.19999999999982,112.20000000000005,112.20000000000005,1.5999999999999091,1.6000000000001364,1.5999999999999091,1.6000000000001364,1.5999999999999091,1]
[null,{"$f":"'Service Areas'!B36","v":"Mount Cotton"},5230.2099020981204,1025.2099020981204,4205,221.80000000000018,221.80000000000018,221.79999999999927,221.8,221.80000000000018,7.6000000000003638,7.5999999999994543,7.6000000000003638,7.5999999999994543,7.6000000000003638,11]
[null,{"$f":"'Service Areas'!B37","v":"Point Lookout"},6905.8718156935083,5071.8718156935083,1834,1056.4000000000001,1056.4000000000001,1056.3999999999996,1056.4000000000005,1056.3999999999996,96.800000000000182,96.800000000000182,96.799999999999272,96.800000000000182,96.800000000000182,0]
[null,{"$f":"'Service Areas'!B38","v":"Thorneside"},45382.3331751636,2767.3331751636001,42615,330.59999999999854,330.59999999999854,330.60000000000582,330.59999999999854,330.59999999999854,314.40000000000146,314.40000000000146,314.39999999999418,314.40000000000146,314.40000000000146,203]
[null,{"$f":"'Service Areas'!B39","v":"Victoria Point"},34269.875657242403,3548.8756572424063,30721,443.79999999999927,443.79999999999927,443.80000000000291,443.79999999999927,443.79999999999927,374.59999999999854,374.59999999999854,374.60000000000582,374.59999999999854,374.59999999999854,286]

{"sheet":"Sewer - Existing Infrastructure","index":43,"n_rows":44,"n_cols":21,"rows_kept":44,"cut":false,"hidden":true,"merged":[[7,1,7,6],[7,7,7,10],[7,11,7,13],[7,14,7,15],[7,17,7,20]]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Sewer - Existing Infrastructure"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"Sewer Network - Existing Trunk Infrastructure"]
[null,"Asset Information",null,null,null,null,null,"Asset Specification",null,null,null,"Asset Valuation",null,null,"Item Capacity Specification",null,null,"Financial Calculations"]
[null,"Item ID","Map Sheet Number","Infrastructure Type","Project Name","Description","Apportionment Grouping","Length (m)","Land Area (m²)","Asset Size (value)","Asset Size  (measurement)","Year of Valuation","Total Land Value","Construction Value","Spare Capacity at Model Start","Spare Capacity at Model End",null,"Land Value - Model Start","Construction Value - Model Start","Total Asset Value - Model Start","PV Total Asset Value - Average"]
[null,1,null,"Gravity Sewer",null,null,"Capalaba",null,null,null,null,2016,null,18160430,null,null,null,{"$f":"IF(B10=\"\",\"\",M10*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(L10,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(L10,'Escalation Indices'!$C$11:$AO$70,24,FALSE))))","v":0},{"$f":"IF(B10=\"\",\"\",N10*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(L10,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(L10,'Escalation Indices'!$C$11:$AO$70,25,FALSE))))","v":18160430},{"$f":"IF(B10=\"\",\"\",R10+S10)","v":18160430},{"$f":"IF(B10=\"\",\"\",T10*(1-P10))","v":18160430}]
[null,2,null,"SPS",null,null,"Capalaba",null,null,null,null,2016,null,1717111,null,null,null,{"$f":"IF(B11=\"\",\"\",M11*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(L11,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(L11,'Escalation Indices'!$C$11:$AO$70,24,FALSE))))","v":0},{"$f":"IF(B11=\"\",\"\",N11*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(L11,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(L11,'Escalation Indices'!$C$11:$AO$70,25,FALSE))))","v":1717111},1717111,1717111]
[null,3,null,"Manholes",null,null,"Capalaba",null,null,null,null,2016,null,1686563,null,null,null,{"$f":"IF(B12=\"\",\"\",M12*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(L12,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(L12,'Escalation Indices'!$C$11:$AO$70,24,FALSE))))","v":0},{"$f":"IF(B12=\"\",\"\",N12*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(L12,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(L12,'Escalation Indices'!$C$11:$AO$70,25,FALSE))))","v":1686563},1686563,1686563]
[null,4,null,"Rising Main",null,null,"Capalaba",null,null,null,null,2016,null,830821,null,null,null,{"$f":"IF(B13=\"\",\"\",M13*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(L13,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(L13,'Escalation Indices'!$C$11:$AO$70,24,FALSE))))","v":0},{"$f":"IF(B13=\"\",\"\",N13*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(L13,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(L13,'Escalation Indices'!$C$11:$AO$70,25,FALSE))))","v":830821},830821,830821]
[null,5,null,"Gravity Sewer",null,null,"Cleveland",null,null,null,null,2016,null,11997399,null,null,null,{"$f":"IF(B14=\"\",\"\",M14*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(L14,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(L14,'Escalation Indices'!$C$11:$AO$70,24,FALSE))))","v":0},{"$f":"IF(B14=\"\",\"\",N14*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(L14,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(L14,'Escalation Indices'!$C$11:$AO$70,25,FALSE))))","v":11997399},11997399,11997399]
[null,6,null,"SPS",null,null,"Cleveland",null,null,null,null,2016,null,14665594,null,null,null,{"$f":"IF(B15=\"\",\"\",M15*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(L15,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(L15,'Escalation Indices'!$C$11:$AO$70,24,FALSE))))","v":0},{"$f":"IF(B15=\"\",\"\",N15*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(L15,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(L15,'Escalation Indices'!$C$11:$AO$70,25,FALSE))))","v":14665594},14665594,14665594]
[null,7,null,"Manholes",null,null,"Cleveland",null,null,null,null,2016,null,4034689,null,null,null,{"$f":"IF(B16=\"\",\"\",M16*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(L16,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(L16,'Escalation Indices'!$C$11:$AO$70,24,FALSE))))","v":0},{"$f":"IF(B16=\"\",\"\",N16*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(L16,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(L16,'Escalation Indices'!$C$11:$AO$70,25,FALSE))))","v":4034689},4034689,4034689]
[null,8,null,"Rising Main",null,null,"Cleveland",null,null,null,null,2016,null,20016349,null,null,null,{"$f":"IF(B17=\"\",\"\",M17*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(L17,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(L17,'Escalation Indices'!$C$11:$AO$70,24,FALSE))))","v":0},{"$f":"IF(B17=\"\",\"\",N17*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(L17,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(L17,'Escalation Indices'!$C$11:$AO$70,25,FALSE))))","v":20016349},20016349,20016349]
[null,9,null,"Gravity Sewer",null,null,"Dunwich",null,null,null,null,2016,null,933008,null,null,null,{"$f":"IF(B18=\"\",\"\",M18*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(L18,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(L18,'Escalation Indices'!$C$11:$AO$70,24,FALSE))))","v":0},{"$f":"IF(B18=\"\",\"\",N18*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(L18,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(L18,'Escalation Indices'!$C$11:$AO$70,25,FALSE))))","v":933008},933008,933008]
[null,10,null,"SPS",null,null,"Dunwich",null,null,null,null,2016,null,484512,null,null,null,{"$f":"IF(B19=\"\",\"\",M19*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(L19,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(L19,'Escalation Indices'!$C$11:$AO$70,24,FALSE))))","v":0},{"$f":"IF(B19=\"\",\"\",N19*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(L19,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(L19,'Escalation Indices'!$C$11:$AO$70,25,FALSE))))","v":484512},484512,484512]
[null,11,null,"Manholes",null,null,"Dunwich",null,null,null,null,2016,null,90289,null,null,null,{"$f":"IF(B20=\"\",\"\",M20*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(L20,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(L20,'Escalation Indices'!$C$11:$AO$70,24,FALSE))))","v":0},{"$f":"IF(B20=\"\",\"\",N20*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(L20,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(L20,'Escalation Indices'!$C$11:$AO$70,25,FALSE))))","v":90289},90289,90289]
[null,12,null,"Rising Main",null,null,"Dunwich",null,null,null,null,2016,null,227428,null,null,null,{"$f":"IF(B21=\"\",\"\",M21*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(L21,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(L21,'Escalation Indices'!$C$11:$AO$70,24,FALSE))))","v":0},{"$f":"IF(B21=\"\",\"\",N21*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(L21,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(L21,'Escalation Indices'!$C$11:$AO$70,25,FALSE))))","v":227428},227428,227428]
[null,13,null,"Gravity Sewer",null,null,"Mount Cotton",null,null,null,null,2016,null,409809,null,null,null,{"$f":"IF(B22=\"\",\"\",M22*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(L22,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(L22,'Escalation Indices'!$C$11:$AO$70,24,FALSE))))","v":0},{"$f":"IF(B22=\"\",\"\",N22*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(L22,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(L22,'Escalation Indices'!$C$11:$AO$70,25,FALSE))))","v":409809},409809,409809]
[null,14,null,"SPS",null,null,"Mount Cotton",null,null,null,null,2016,null,1775430,null,null,null,{"$f":"IF(B23=\"\",\"\",M23*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(L23,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(L23,'Escalation Indices'!$C$11:$AO$70,24,FALSE))))","v":0},{"$f":"IF(B23=\"\",\"\",N23*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(L23,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(L23,'Escalation Indices'!$C$11:$AO$70,25,FALSE))))","v":1775430},1775430,1775430]
[null,15,null,"Manholes",null,null,"Mount Cotton",null,null,null,null,2016,null,104843,null,null,null,{"$f":"IF(B24=\"\",\"\",M24*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(L24,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(L24,'Escalation Indices'!$C$11:$AO$70,24,FALSE))))","v":0},{"$f":"IF(B24=\"\",\"\",N24*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(L24,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(L24,'Escalation Indices'!$C$11:$AO$70,25,FALSE))))","v":104843},104843,104843]
[null,16,null,"Rising Main",null,null,"Mount Cotton",null,null,null,null,2016,null,3835810,null,null,null,{"$f":"IF(B25=\"\",\"\",M25*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(L25,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(L25,'Escalation Indices'!$C$11:$AO$70,24,FALSE))))","v":0},{"$f":"IF(B25=\"\",\"\",N25*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(L25,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(L25,'Escalation Indices'!$C$11:$AO$70,25,FALSE))))","v":3835810},3835810,3835810]
[null,17,null,"Gravity Sewer",null,null,"Point Lookout",null,null,null,null,2016,null,1380277,null,null,null,{"$f":"IF(B26=\"\",\"\",M26*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(L26,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(L26,'Escalation Indices'!$C$11:$AO$70,24,FALSE))))","v":0},{"$f":"IF(B26=\"\",\"\",N26*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(L26,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(L26,'Escalation Indices'!$C$11:$AO$70,25,FALSE))))","v":1380277},1380277,1380277]
[null,18,null,"SPS",null,null,"Point Lookout",null,null,null,null,2016,null,2597124,null,null,null,{"$f":"IF(B27=\"\",\"\",M27*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(L27,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(L27,'Escalation Indices'!$C$11:$AO$70,24,FALSE))))","v":0},{"$f":"IF(B27=\"\",\"\",N27*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(L27,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(L27,'Escalation Indices'!$C$11:$AO$70,25,FALSE))))","v":2597124},2597124,2597124]
[null,19,null,"Manholes",null,null,"Point Lookout",null,null,null,null,2016,null,314345,null,null,null,{"$f":"IF(B28=\"\",\"\",M28*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(L28,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(L28,'Escalation Indices'!$C$11:$AO$70,24,FALSE))))","v":0},{"$f":"IF(B28=\"\",\"\",N28*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(L28,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(L28,'Escalation Indices'!$C$11:$AO$70,25,FALSE))))","v":314345},314345,314345]
[null,20,null,"Rising Main",null,null,"Point Lookout",null,null,null,null,2016,null,1009099,null,null,null,{"$f":"IF(B29=\"\",\"\",M29*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(L29,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(L29,'Escalation Indices'!$C$11:$AO$70,24,FALSE))))","v":0},{"$f":"IF(B29=\"\",\"\",N29*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(L29,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(L29,'Escalation Indices'!$C$11:$AO$70,25,FALSE))))","v":1009099},1009099,1009099]
[null,21,null,"Gravity Sewer",null,null,"Thorneside",null,null,null,null,2016,null,23122991,null,null,null,{"$f":"IF(B30=\"\",\"\",M30*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(L30,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(L30,'Escalation Indices'!$C$11:$AO$70,24,FALSE))))","v":0},{"$f":"IF(B30=\"\",\"\",N30*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(L30,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(L30,'Escalation Indices'!$C$11:$AO$70,25,FALSE))))","v":23122991},23122991,23122991]
[null,22,null,"SPS",null,null,"Thorneside",null,null,null,null,2016,null,13965646,null,null,null,{"$f":"IF(B31=\"\",\"\",M31*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(L31,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(L31,'Escalation Indices'!$C$11:$AO$70,24,FALSE))))","v":0},{"$f":"IF(B31=\"\",\"\",N31*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(L31,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(L31,'Escalation Indices'!$C$11:$AO$70,25,FALSE))))","v":13965646},13965646,13965646]
[null,23,null,"Manholes",null,null,"Thorneside",null,null,null,null,2016,null,2833858,null,null,null,{"$f":"IF(B32=\"\",\"\",M32*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(L32,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(L32,'Escalation Indices'!$C$11:$AO$70,24,FALSE))))","v":0},{"$f":"IF(B32=\"\",\"\",N32*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(L32,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(L32,'Escalation Indices'!$C$11:$AO$70,25,FALSE))))","v":2833858},2833858,2833858]
[null,24,null,"Rising Main",null,null,"Thorneside",null,null,null,null,2016,null,8551959,null,null,null,{"$f":"IF(B33=\"\",\"\",M33*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(L33,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(L33,'Escalation Indices'!$C$11:$AO$70,24,FALSE))))","v":0},{"$f":"IF(B33=\"\",\"\",N33*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(L33,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(L33,'Escalation Indices'!$C$11:$AO$70,25,FALSE))))","v":8551959},8551959,8551959]
[null,25,null,"Gravity Sewer",null,null,"Victoria Point",null,null,null,null,2016,null,18195339,null,null,null,{"$f":"IF(B34=\"\",\"\",M34*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(L34,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(L34,'Escalation Indices'!$C$11:$AO$70,24,FALSE))))","v":0},{"$f":"IF(B34=\"\",\"\",N34*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(L34,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(L34,'Escalation Indices'!$C$11:$AO$70,25,FALSE))))","v":18195339},18195339,18195339]
[null,26,null,"SPS",null,null,"Victoria Point",null,null,null,null,2016,null,9824562,null,null,null,{"$f":"IF(B35=\"\",\"\",M35*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(L35,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(L35,'Escalation Indices'!$C$11:$AO$70,24,FALSE))))","v":0},{"$f":"IF(B35=\"\",\"\",N35*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(L35,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(L35,'Escalation Indices'!$C$11:$AO$70,25,FALSE))))","v":9824562},9824562,9824562]
[null,27,null,"Manholes",null,null,"Victoria Point",null,null,null,null,2016,null,2483382,null,null,null,{"$f":"IF(B36=\"\",\"\",M36*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(L36,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(L36,'Escalation Indices'!$C$11:$AO$70,24,FALSE))))","v":0},{"$f":"IF(B36=\"\",\"\",N36*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(L36,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(L36,'Escalation Indices'!$C$11:$AO$70,25,FALSE))))","v":2483382},2483382,2483382]
[null,28,null,"Rising Main",null,null,"Victoria Point",null,null,null,null,2016,null,6088824,null,null,null,{"$f":"IF(B37=\"\",\"\",M37*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(L37,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(L37,'Escalation Indices'!$C$11:$AO$70,24,FALSE))))","v":0},{"$f":"IF(B37=\"\",\"\",N37*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(L37,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(L37,'Escalation Indices'!$C$11:$AO$70,25,FALSE))))","v":6088824},6088824,6088824]
[null,29,null,"WWTP",null,null,"Victoria Point",null,null,null,null,2016,null,33883000,null,null,null,{"$f":"IF(B38=\"\",\"\",M38*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(L38,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(L38,'Escalation Indices'!$C$11:$AO$70,24,FALSE))))","v":0},{"$f":"IF(B38=\"\",\"\",N38*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(L38,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(L38,'Escalation Indices'!$C$11:$AO$70,25,FALSE))))","v":33883000},33883000,33883000]
[null,30,null,"WWTP",null,null,"Cleveland",null,null,null,null,2016,null,30413173.289999999,null,null,null,{"$f":"IF(B39=\"\",\"\",M39*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(L39,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(L39,'Escalation Indices'!$C$11:$AO$70,24,FALSE))))","v":0},{"$f":"IF(B39=\"\",\"\",N39*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(L39,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(L39,'Escalation Indices'!$C$11:$AO$70,25,FALSE))))","v":30413173.289999999},30413173.289999999,30413173.289999999]
[null,31,null,"WWTP",null,null,"Thorneside",null,null,null,null,2016,null,29152089.760000002,null,null,null,{"$f":"IF(B40=\"\",\"\",M40*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(L40,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(L40,'Escalation Indices'!$C$11:$AO$70,24,FALSE))))","v":0},{"$f":"IF(B40=\"\",\"\",N40*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(L40,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(L40,'Escalation Indices'!$C$11:$AO$70,25,FALSE))))","v":29152089.760000002},29152089.760000002,29152089.760000002]
[null,32,null,"WWTP",null,null,"Capalaba",null,null,null,null,2016,null,25015198.75,null,null,null,{"$f":"IF(B41=\"\",\"\",M41*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(L41,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(L41,'Escalation Indices'!$C$11:$AO$70,24,FALSE))))","v":0},{"$f":"IF(B41=\"\",\"\",N41*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(L41,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(L41,'Escalation Indices'!$C$11:$AO$70,25,FALSE))))","v":25015198.75},25015198.75,25015198.75]
[null,33,null,"WWTP",null,null,"Mount Cotton",null,null,null,null,2016,null,8246221.0700000003,null,null,null,{"$f":"IF(B42=\"\",\"\",M42*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(L42,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(L42,'Escalation Indices'!$C$11:$AO$70,24,FALSE))))","v":0},{"$f":"IF(B42=\"\",\"\",N42*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(L42,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(L42,'Escalation Indices'!$C$11:$AO$70,25,FALSE))))","v":8246221.0700000003},8246221.0700000003,8246221.0700000003]
[null,34,null,"WWTP",null,null,"Dunwich",null,null,null,null,2016,null,6121000,null,null,null,{"$f":"IF(B43=\"\",\"\",M43*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(L43,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(L43,'Escalation Indices'!$C$11:$AO$70,24,FALSE))))","v":0},{"$f":"IF(B43=\"\",\"\",N43*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(L43,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(L43,'Escalation Indices'!$C$11:$AO$70,25,FALSE))))","v":6121000},6121000,6121000]
[null,35,null,"WWTP",null,null,"Point Lookout",null,null,null,null,2017,null,16830857.760000002,null,null,null,{"$f":"IF(B44=\"\",\"\",M44*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(L44,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(L44,'Escalation Indices'!$C$11:$AO$70,24,FALSE))))","v":0},{"$f":"IF(B44=\"\",\"\",N44*(1+((VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(L44,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(L44,'Escalation Indices'!$C$11:$AO$70,25,FALSE))))","v":16448409.671460735},16448409.671460735,16448409.671460735]

{"sheet":"Sewer - Future Infrastructure","index":44,"n_rows":98,"n_cols":40,"rows_kept":98,"cut":false,"hidden":true,"merged":[[7,23,7,39],[7,1,7,6],[7,7,7,10],[7,11,7,13],[7,16,7,19],[7,20,7,21]]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Sewer - Future Infrastructure"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"Sewer Network - Future Trunk Infrastructure"]
[null,"Asset Information",null,null,null,null,null,"Asset Specification",null,null,null,"Timing Information",null,null,null,null,"Asset Valuation",null,null,null,"Item Capacity Specification",null,null,"Financial Calculations"]
[null,"Item ID","Map Sheet Number","Infrastructure Type","Project Name","Description","Apportionment Grouping","Length (m)","Land Area (m²)","Asset Size (value)","Asset Size  (measurement)","Acquisition Year","Construction Start Year","Construction End Year","ASSET START YEAR","Year Subsidy Received","Year of Valuation","Land Value","Construction Value","Subsidy Value","Spare Capacity at Model Start","Spare Capacity at Model End",null,"Land Value - Model Start","Construction Value - Model Start","Total Asset Value - Model Start","Subsidy Value - Model Start","Total Asset Value (LG expense) - Model Start","Land Value - At Acquistion","Construction Value - At Construction","Total Asset Value - At Acquisition","Subsidy Value - At Acquisition","Total Asset Value (LG expense) - Subsidy","Land Value - Present Value","Construction Value - Present Value","Total Asset Value - Present Value","Subsidy Value - Present Value","Total Asset Value (LG expense) - PV","Average Establishment Cost - PV","Marginal Establishmnent Cost - PV"]
[null,"SPS25","","Pump Station","","Pump station upgrade","Capalaba","",null,null,null,"",2036,2036,2036,2036,2016,0,136922,0,null,null,null,{"$f":"IFERROR(IF(B10=\"\",\"\",R10*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q10*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q10*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B10=\"\",\"\",S10*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q10*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q10*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":136922},{"$f":"IF(B10=\"\",\"\",SUM(X10:Y10))","v":136922},{"$f":"IFERROR(T10*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q10*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q10*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},{"$f":"IFERROR(Z10-AA10,\"\")","v":136922},{"$f":"IFERROR((X10*(1+((VLOOKUP(L10*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H10:VR10)","v":0},{"$f":"SUM(AC10:AD10)","v":0},{"$f":"IFERROR((AA10*(1+((VLOOKUP(P10*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},{"$f":"IFERROR(AE10-AF10,\"\")","v":0},{"$f":"IFERROR(AC10*((1+Sewer_ADR)^(Sewer_MSY*1-L10*1)),0)","v":0},{"$f":"'Sewer Cons Cost NPV Calcs'!G10","v":0},{"$f":"SUM(AH10:AI10)","v":0},{"$f":"IFERROR(AF10*((1+Sewer_ADR)^(Sewer_MSY*1-P10*1)),0)","v":0},{"$f":"IFERROR(AJ10-AK10,\"\")","v":0},{"$f":"IF(B10=\"\",\"\",AL10*(1-V10))","v":0},{"$f":"IF(B10=\"\",\"\",AL10*(1-V10+U10))","v":0}]
[null,"SPS53","","Pump Station","","Pump station upgrade","Capalaba","",null,null,null,"",2036,2036,2036,2036,2016,0,90922,0,null,null,null,{"$f":"IFERROR(IF(B11=\"\",\"\",R11*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q11*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q11*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B11=\"\",\"\",S11*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q11*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q11*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":90922},90922,{"$f":"IFERROR(T11*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q11*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q11*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},{"$f":"IFERROR(Z11-AA11,\"\")","v":90922},{"$f":"IFERROR((X11*(1+((VLOOKUP(L11*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H11:VR11)","v":0},{"$f":"SUM(AC11:AD11)","v":0},{"$f":"IFERROR((AA11*(1+((VLOOKUP(P11*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},{"$f":"IFERROR(AE11-AF11,\"\")","v":0},0,{"$f":"'Sewer Cons Cost NPV Calcs'!G11","v":0},{"$f":"SUM(AH11:AI11)","v":0},0,{"$f":"IFERROR(AJ11-AK11,\"\")","v":0},0,0]
[null,"SPS65","","Pump Station","","Pump station upgrade","Capalaba","",null,null,null,"",2036,2036,2036,2036,2016,0,136922,0,null,null,null,{"$f":"IFERROR(IF(B12=\"\",\"\",R12*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q12*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q12*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B12=\"\",\"\",S12*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q12*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q12*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":136922},136922,{"$f":"IFERROR(T12*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q12*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q12*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},136922,{"$f":"IFERROR((X12*(1+((VLOOKUP(L12*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H12:VR12)","v":0},0,{"$f":"IFERROR((AA12*(1+((VLOOKUP(P12*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},0,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G12","v":0},0,0,0,0,0]
[null,"SPS12","","Pump Station","","Pump station upgrade","Cleveland","",null,null,null,"",2017,2017,2017,2017,2016,0,130813,0,null,null,null,{"$f":"IFERROR(IF(B13=\"\",\"\",R13*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q13*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q13*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B13=\"\",\"\",S13*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q13*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q13*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":130813},130813,{"$f":"IFERROR(T13*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q13*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q13*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},130813,{"$f":"IFERROR((X13*(1+((VLOOKUP(L13*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H13:VR13)","v":133854.58169728055},133854.58169728055,{"$f":"IFERROR((AA13*(1+((VLOOKUP(P13*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},133854.58169728055,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G13","v":125838.65911185535},125838.65911185535,0,125838.65911185535,125838.65911185535,125838.65911185535]
[null,"SPS100","","Pump Station","","Pump station upgrade","Cleveland","",null,null,null,"",2036,2036,2036,2036,2016,0,199094,0,null,null,null,{"$f":"IFERROR(IF(B14=\"\",\"\",R14*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q14*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q14*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B14=\"\",\"\",S14*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q14*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q14*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":199094},199094,{"$f":"IFERROR(T14*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q14*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q14*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},199094,{"$f":"IFERROR((X14*(1+((VLOOKUP(L14*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H14:VR14)","v":0},0,{"$f":"IFERROR((AA14*(1+((VLOOKUP(P14*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},0,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G14","v":0},0,0,0,0,0]
[null,"SPS33","","Pump Station","","Pump station upgrade","Thorneside","",null,null,null,"",2036,2036,2036,2036,2016,0,637158,0,null,null,null,{"$f":"IFERROR(IF(B15=\"\",\"\",R15*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q15*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q15*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B15=\"\",\"\",S15*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q15*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q15*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":637158},637158,{"$f":"IFERROR(T15*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q15*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q15*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},637158,{"$f":"IFERROR((X15*(1+((VLOOKUP(L15*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H15:VR15)","v":0},0,{"$f":"IFERROR((AA15*(1+((VLOOKUP(P15*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},0,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G15","v":0},0,0,0,0,0]
[null,"SPS35","","Pump Station","","Pump station upgrade","Thorneside","",null,null,null,"",2017,2017,2017,2017,2016,0,3162500,0,null,null,null,{"$f":"IFERROR(IF(B16=\"\",\"\",R16*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q16*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q16*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B16=\"\",\"\",S16*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q16*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q16*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":3162500},3162500,{"$f":"IFERROR(T16*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q16*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q16*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},3162500,{"$f":"IFERROR((X16*(1+((VLOOKUP(L16*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H16:VR16)","v":3236032.4632693212},3236032.4632693212,{"$f":"IFERROR((AA16*(1+((VLOOKUP(P16*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},3236032.4632693212,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G16","v":3042241.6689567743},3042241.6689567743,0,3042241.6689567743,3042241.6689567743,3042241.6689567743]
[null,"SPS42","","Pump Station","","Pump station upgrade","Thorneside","",null,null,null,"",2036,2036,2036,2036,2016,0,177531,0,null,null,null,{"$f":"IFERROR(IF(B17=\"\",\"\",R17*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q17*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q17*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B17=\"\",\"\",S17*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q17*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q17*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":177531},177531,{"$f":"IFERROR(T17*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q17*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q17*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},177531,{"$f":"IFERROR((X17*(1+((VLOOKUP(L17*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H17:VR17)","v":0},0,{"$f":"IFERROR((AA17*(1+((VLOOKUP(P17*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},0,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G17","v":0},0,0,0,0,0]
[null,"SPS68","","Pump Station","","Pump station upgrade","Cleveland","",null,null,null,"",2021,2021,2021,2021,2016,0,136922,0,null,null,null,{"$f":"IFERROR(IF(B18=\"\",\"\",R18*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q18*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q18*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B18=\"\",\"\",S18*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q18*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q18*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":136922},136922,{"$f":"IFERROR(T18*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q18*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q18*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},136922,{"$f":"IFERROR((X18*(1+((VLOOKUP(L18*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H18:VR18)","v":153597.77050238359},153597.77050238359,{"$f":"IFERROR((AA18*(1+((VLOOKUP(P18*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},153597.77050238359,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G18","v":112794.80965092698},112794.80965092698,0,112794.80965092698,112794.80965092698,112794.80965092698]
[null,"SPS138","","Pump Station","","Pump station upgrade","Victoria Point","",null,null,null,"",2017,2017,2017,2017,2016,0,136922,0,null,null,null,{"$f":"IFERROR(IF(B19=\"\",\"\",R19*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q19*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q19*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B19=\"\",\"\",S19*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q19*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q19*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":136922},136922,{"$f":"IFERROR(T19*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q19*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q19*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},136922,{"$f":"IFERROR((X19*(1+((VLOOKUP(L19*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H19:VR19)","v":140105.62432751368},140105.62432751368,{"$f":"IFERROR((AA19*(1+((VLOOKUP(P19*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},140105.62432751368,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G19","v":131715.35614131208},131715.35614131208,0,131715.35614131208,131715.35614131208,131715.35614131208]
[null,"SPS69","","Pump Station","","Pump station upgrade","Point Lookout","",null,null,null,"",2026,2026,2026,2026,2016,0,71875,0,null,null,null,{"$f":"IFERROR(IF(B20=\"\",\"\",R20*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q20*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q20*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B20=\"\",\"\",S20*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q20*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q20*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":71875},71875,{"$f":"IFERROR(T20*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q20*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q20*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},71875,{"$f":"IFERROR((X20*(1+((VLOOKUP(L20*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H20:VR20)","v":90448.46754807698},90448.46754807698,{"$f":"IFERROR((AA20*(1+((VLOOKUP(P20*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},90448.46754807698,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G20","v":48776.38620045907},48776.38620045907,0,48776.38620045907,48776.38620045907,48776.38620045907]
[null,"SPS70","","Pump Station","","Pump station upgrade","Point Lookout","",null,null,null,"",2026,2026,2026,2026,2016,0,71875,0,null,null,null,{"$f":"IFERROR(IF(B21=\"\",\"\",R21*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q21*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q21*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B21=\"\",\"\",S21*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q21*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q21*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":71875},71875,{"$f":"IFERROR(T21*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q21*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q21*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},71875,{"$f":"IFERROR((X21*(1+((VLOOKUP(L21*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H21:VR21)","v":90448.46754807698},90448.46754807698,{"$f":"IFERROR((AA21*(1+((VLOOKUP(P21*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},90448.46754807698,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G21","v":48776.38620045907},48776.38620045907,0,48776.38620045907,48776.38620045907,48776.38620045907]
[null,"SPS71","","Pump Station","","Pump station upgrade","Point Lookout","",null,null,null,"",2026,2026,2026,2026,2016,0,6296250,0,null,null,null,{"$f":"IFERROR(IF(B22=\"\",\"\",R22*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q22*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q22*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B22=\"\",\"\",S22*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q22*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q22*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":6296250},6296250,{"$f":"IFERROR(T22*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q22*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q22*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},6296250,{"$f":"IFERROR((X22*(1+((VLOOKUP(L22*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H22:VR22)","v":7923285.7572115436},7923285.7572115436,{"$f":"IFERROR((AA22*(1+((VLOOKUP(P22*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},7923285.7572115436,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G22","v":4272811.4311602144},4272811.4311602144,0,4272811.4311602144,4272811.4311602144,4272811.4311602144]
[null,"SPS72","","Pump Station","","Pump station upgrade","Point Lookout","",null,null,null,"",2026,2026,2026,2026,2016,0,71875,0,null,null,null,{"$f":"IFERROR(IF(B23=\"\",\"\",R23*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q23*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q23*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B23=\"\",\"\",S23*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q23*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q23*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":71875},71875,{"$f":"IFERROR(T23*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q23*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q23*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},71875,{"$f":"IFERROR((X23*(1+((VLOOKUP(L23*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H23:VR23)","v":90448.46754807698},90448.46754807698,{"$f":"IFERROR((AA23*(1+((VLOOKUP(P23*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},90448.46754807698,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G23","v":48776.38620045907},48776.38620045907,0,48776.38620045907,48776.38620045907,48776.38620045907]
[null,"SPS103","","Pump Station","","Pump station upgrade","Point Lookout","",null,null,null,"",2036,2036,2036,2036,2016,0,71875,0,null,null,null,{"$f":"IFERROR(IF(B24=\"\",\"\",R24*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q24*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q24*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B24=\"\",\"\",S24*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q24*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q24*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":71875},71875,{"$f":"IFERROR(T24*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q24*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q24*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},71875,{"$f":"IFERROR((X24*(1+((VLOOKUP(L24*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H24:VR24)","v":0},0,{"$f":"IFERROR((AA24*(1+((VLOOKUP(P24*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},0,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G24","v":0},0,0,0,0,0]
[null,"CAP_STP_17","","Treatment Plant","","STP upgrade","Capalaba","",null,null,null,"",2017,2017,2017,2017,2016,0,133759,0,null,null,null,{"$f":"IFERROR(IF(B25=\"\",\"\",R25*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q25*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q25*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B25=\"\",\"\",S25*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q25*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q25*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":133759},133759,{"$f":"IFERROR(T25*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q25*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q25*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},133759,{"$f":"IFERROR((X25*(1+((VLOOKUP(L25*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H25:VR25)","v":136869.08023855847},136869.08023855847,{"$f":"IFERROR((AA25*(1+((VLOOKUP(P25*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},136869.08023855847,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G25","v":128672.63348553018},128672.63348553018,0,128672.63348553018,128672.63348553018,128672.63348553018]
[null,"CAP_STP_18","","Treatment Plant","","STP upgrade","Capalaba","",null,null,null,"",2018,2018,2018,2018,2016,0,1228919,0,null,null,null,{"$f":"IFERROR(IF(B26=\"\",\"\",R26*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q26*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q26*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B26=\"\",\"\",S26*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q26*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q26*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":1228919},1228919,{"$f":"IFERROR(T26*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q26*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q26*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},1228919,{"$f":"IFERROR((X26*(1+((VLOOKUP(L26*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H26:VR26)","v":1286731.4910442494},1286731.4910442494,{"$f":"IFERROR((AA26*(1+((VLOOKUP(P26*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},1286731.4910442494,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G26","v":1137233.4135130136},1137233.4135130136,0,1137233.4135130136,1137233.4135130136,1137233.4135130136]
[null,"CAP_STP_26","","Treatment Plant","","STP upgrade","Capalaba","",null,null,null,"",2026,2026,2026,2026,2016,0,209875,0,null,null,null,{"$f":"IFERROR(IF(B27=\"\",\"\",R27*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q27*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q27*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B27=\"\",\"\",S27*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q27*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q27*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":209875},209875,{"$f":"IFERROR(T27*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q27*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q27*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},209875,{"$f":"IFERROR((X27*(1+((VLOOKUP(L27*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H27:VR27)","v":264109.5252403848},264109.5252403848,{"$f":"IFERROR((AA27*(1+((VLOOKUP(P27*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},264109.5252403848,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G27","v":142427.04770534049},142427.04770534049,0,142427.04770534049,142427.04770534049,142427.04770534049]
[null,"CLE_STP_18","","Treatment Plant","","STP upgrade","Cleveland","",null,null,null,"",2018,2018,2018,2018,2016,0,17250,0,null,null,null,{"$f":"IFERROR(IF(B28=\"\",\"\",R28*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q28*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q28*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B28=\"\",\"\",S28*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q28*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q28*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":17250},17250,{"$f":"IFERROR(T28*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q28*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q28*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},17250,{"$f":"IFERROR((X28*(1+((VLOOKUP(L28*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H28:VR28)","v":18061.498130074724},18061.498130074724,{"$f":"IFERROR((AA28*(1+((VLOOKUP(P28*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},18061.498130074724,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G28","v":15963.034490555914},15963.034490555914,0,15963.034490555914,15963.034490555914,15963.034490555914]
[null,"CLE_STP_19","","Treatment Plant","","STP upgrade","Cleveland","",null,null,null,"",2019,2019,2019,2019,2016,0,155250,0,null,null,null,{"$f":"IFERROR(IF(B29=\"\",\"\",R29*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q29*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q29*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B29=\"\",\"\",S29*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q29*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q29*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":155250},155250,{"$f":"IFERROR(T29*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q29*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q29*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},155250,{"$f":"IFERROR((X29*(1+((VLOOKUP(L29*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H29:VR29)","v":166333.07464278248},166333.07464278248,{"$f":"IFERROR((AA29*(1+((VLOOKUP(P29*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},166333.07464278248,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G29","v":138204.16702338986},138204.16702338986,0,138204.16702338986,138204.16702338986,138204.16702338986]
[null,"CLE_STP_20","","Treatment Plant","","STP upgrade","Cleveland","",null,null,null,"",2020,2020,2020,2020,2016,0,567813,0,null,null,null,{"$f":"IFERROR(IF(B30=\"\",\"\",R30*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q30*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q30*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B30=\"\",\"\",S30*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q30*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q30*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":567813},567813,{"$f":"IFERROR(T30*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q30*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q30*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},567813,{"$f":"IFERROR((X30*(1+((VLOOKUP(L30*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H30:VR30)","v":622493.28876615886},622493.28876615886,{"$f":"IFERROR((AA30*(1+((VLOOKUP(P30*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},622493.28876615886,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G30","v":486248.23352873948},486248.23352873948,0,486248.23352873948,486248.23352873948,486248.23352873948]
[null,"CLE_STP_22","","Treatment Plant","","STP upgrade","Cleveland","",null,null,null,"",2022,2022,2022,2022,2016,0,215625,0,null,null,null,{"$f":"IFERROR(IF(B31=\"\",\"\",R31*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q31*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q31*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B31=\"\",\"\",S31*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q31*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q31*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":215625},215625,{"$f":"IFERROR(T31*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q31*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q31*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},215625,{"$f":"IFERROR((X31*(1+((VLOOKUP(L31*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H31:VR31)","v":247510.21399285604},247510.21399285604,{"$f":"IFERROR((AA31*(1+((VLOOKUP(P31*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},247510.21399285604,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G31","v":170874.85939013277},170874.85939013277,0,170874.85939013277,170874.85939013277,170874.85939013277]
[null,"CLE_STP_23","","Treatment Plant","","STP upgrade","Cleveland","",null,null,null,"",2023,2023,2023,2023,2016,0,6933063,0,null,null,null,{"$f":"IFERROR(IF(B32=\"\",\"\",R32*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q32*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q32*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B32=\"\",\"\",S32*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q32*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q32*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":6933063},6933063,{"$f":"IFERROR(T32*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q32*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q32*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},6933063,{"$f":"IFERROR((X32*(1+((VLOOKUP(L32*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H32:VR32)","v":8143319.8913671654},8143319.8913671654,{"$f":"IFERROR((AA32*(1+((VLOOKUP(P32*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},8143319.8913671654,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G32","v":5285272.462928148},5285272.462928148,0,5285272.462928148,5285272.462928148,5285272.462928148]
[null,"CLE_STP_25","","Treatment Plant","","STP upgrade","Cleveland","",null,null,null,"",2025,2025,2025,2025,2016,0,3113625,0,null,null,null,{"$f":"IFERROR(IF(B33=\"\",\"\",R33*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q33*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q33*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B33=\"\",\"\",S33*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q33*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q33*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":3113625},3113625,{"$f":"IFERROR(T33*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q33*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q33*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},3113625,{"$f":"IFERROR((X33*(1+((VLOOKUP(L33*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H33:VR33)","v":3829193.6099225376},3829193.6099225376,{"$f":"IFERROR((AA33*(1+((VLOOKUP(P33*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},3829193.6099225376,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G33","v":2196518.6360626169},2196518.6360626169,0,2196518.6360626169,2196518.6360626169,2196518.6360626169]
[null,"THORNE_STP_19","","Treatment Plant","","STP upgrade","Thorneside","",null,null,null,"",2019,2019,2019,2019,2016,0,129375,0,null,null,null,{"$f":"IFERROR(IF(B34=\"\",\"\",R34*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q34*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q34*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B34=\"\",\"\",S34*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q34*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q34*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":129375},129375,{"$f":"IFERROR(T34*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q34*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q34*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},129375,{"$f":"IFERROR((X34*(1+((VLOOKUP(L34*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H34:VR34)","v":138610.89553565209},138610.89553565209,{"$f":"IFERROR((AA34*(1+((VLOOKUP(P34*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},138610.89553565209,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G34","v":115170.13918615824},115170.13918615824,0,115170.13918615824,115170.13918615824,115170.13918615824]
[null,"THORNE_STP_20","","Treatment Plant","","STP upgrade","Thorneside","",null,null,null,"",2020,2020,2020,2020,2016,0,510313,0,null,null,null,{"$f":"IFERROR(IF(B35=\"\",\"\",R35*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q35*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q35*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B35=\"\",\"\",S35*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q35*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q35*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":510313},510313,{"$f":"IFERROR(T35*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q35*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q35*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},510313,{"$f":"IFERROR((X35*(1+((VLOOKUP(L35*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H35:VR35)","v":559456.04921008297},559456.04921008297,{"$f":"IFERROR((AA35*(1+((VLOOKUP(P35*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},559456.04921008297,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G35","v":437007.94944242493},437007.94944242493,0,437007.94944242493,437007.94944242493,437007.94944242493]
[null,"MC_STP_18","","Treatment Plant","","STP upgrade","Mount Cotton","",null,null,null,"",2018,2018,2018,2018,2016,0,28750,0,null,null,null,{"$f":"IFERROR(IF(B36=\"\",\"\",R36*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q36*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q36*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B36=\"\",\"\",S36*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q36*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q36*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":28750},28750,{"$f":"IFERROR(T36*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q36*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q36*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},28750,{"$f":"IFERROR((X36*(1+((VLOOKUP(L36*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H36:VR36)","v":30102.496883457876},30102.496883457876,{"$f":"IFERROR((AA36*(1+((VLOOKUP(P36*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},30102.496883457876,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G36","v":26605.057484259858},26605.057484259858,0,26605.057484259858,26605.057484259858,26605.057484259858]
[null,"MC_STP_19","","Treatment Plant","","STP upgrade","Mount Cotton","",null,null,null,"",2019,2019,2019,2019,2016,0,669875,0,null,null,null,{"$f":"IFERROR(IF(B37=\"\",\"\",R37*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q37*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q37*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B37=\"\",\"\",S37*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q37*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q37*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":669875},669875,{"$f":"IFERROR(T37*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q37*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q37*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},669875,{"$f":"IFERROR((X37*(1+((VLOOKUP(L37*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H37:VR37)","v":717696.41466237628},717696.41466237628,{"$f":"IFERROR((AA37*(1+((VLOOKUP(P37*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},717696.41466237628,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G37","v":596325.38734166371},596325.38734166371,0,596325.38734166371,596325.38734166371,596325.38734166371]
[null,"MC_STP_20","","Treatment Plant","","STP upgrade","Mount Cotton","",null,null,null,"",2020,2020,2020,2020,2016,0,431250,0,null,null,null,{"$f":"IFERROR(IF(B38=\"\",\"\",R38*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q38*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q38*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B38=\"\",\"\",S38*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q38*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q38*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":431250},431250,{"$f":"IFERROR(T38*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q38*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q38*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},431250,{"$f":"IFERROR((X38*(1+((VLOOKUP(L38*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H38:VR38)","v":472779.2966705694},472779.2966705694,{"$f":"IFERROR((AA38*(1+((VLOOKUP(P38*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},472779.2966705694,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G38","v":369302.13064735912},369302.13064735912,0,369302.13064735912,369302.13064735912,369302.13064735912]
[null,"MC_STP_21","","Treatment Plant","","STP upgrade","Mount Cotton","",null,null,null,"",2021,2021,2021,2021,2016,0,4240625,0,null,null,null,{"$f":"IFERROR(IF(B39=\"\",\"\",R39*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q39*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q39*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B39=\"\",\"\",S39*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q39*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q39*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":4240625},4240625,{"$f":"IFERROR(T39*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q39*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q39*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},4240625,{"$f":"IFERROR((X39*(1+((VLOOKUP(L39*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H39:VR39)","v":4757091.9613843681},4757091.9613843681,{"$f":"IFERROR((AA39*(1+((VLOOKUP(P39*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},4757091.9613843681,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G39","v":3493379.3669093521},3493379.3669093521,0,3493379.3669093521,3493379.3669093521,3493379.3669093521]
[null,"MC_STP_22","","Treatment Plant","","STP upgrade","Mount Cotton","",null,null,null,"",2022,2022,2022,2022,2016,0,8855000,0,null,null,null,{"$f":"IFERROR(IF(B40=\"\",\"\",R40*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q40*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q40*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B40=\"\",\"\",S40*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q40*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q40*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":8855000},8855000,{"$f":"IFERROR(T40*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q40*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q40*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},8855000,{"$f":"IFERROR((X40*(1+((VLOOKUP(L40*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H40:VR40)","v":10164419.454639954},10164419.454639954,{"$f":"IFERROR((AA40*(1+((VLOOKUP(P40*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},10164419.454639954,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G40","v":7017260.8922881186},7017260.8922881186,0,7017260.8922881186,7017260.8922881186,7017260.8922881186]
[null,"MC_STP_23","","Treatment Plant","","STP upgrade","Mount Cotton","",null,null,null,"",2023,2023,2023,2023,2016,0,7848750,0,null,null,null,{"$f":"IFERROR(IF(B41=\"\",\"\",R41*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q41*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q41*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B41=\"\",\"\",S41*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q41*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q41*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":7848750},7848750,{"$f":"IFERROR(T41*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q41*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q41*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},7848750,{"$f":"IFERROR((X41*(1+((VLOOKUP(L41*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H41:VR41)","v":9218852.0423610806},9218852.0423610806,{"$f":"IFERROR((AA41*(1+((VLOOKUP(P41*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},9218852.0423610806,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G41","v":5983326.8850156562},5983326.8850156562,0,5983326.8850156562,5983326.8850156562,5983326.8850156562]
[null,"MC_STP_24","","Treatment Plant","","STP upgrade","Mount Cotton","",null,null,null,"",2024,2024,2024,2024,2016,0,747500,0,null,null,null,{"$f":"IFERROR(IF(B42=\"\",\"\",R42*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q42*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q42*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B42=\"\",\"\",S42*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q42*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q42*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":747500},{"$f":"IF(B42=\"\",\"\",SUM(X42:Y42))","v":747500},{"$f":"IFERROR(T42*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q42*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q42*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},747500,{"$f":"IFERROR((X42*(1+((VLOOKUP(L42*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H42:VR42)","v":898400.28558350133},898400.28558350133,{"$f":"IFERROR((AA42*(1+((VLOOKUP(P42*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},898400.28558350133,{"$f":"IFERROR(AC42*((1+Sewer_ADR)^(Sewer_MSY*1-L42*1)),0)","v":0},{"$f":"'Sewer Cons Cost NPV Calcs'!G42","v":548171.69564717391},548171.69564717391,{"$f":"IFERROR(AF42*((1+Sewer_ADR)^(Sewer_MSY*1-P42*1)),0)","v":0},548171.69564717391,{"$f":"IF(B42=\"\",\"\",AL42*(1-V42))","v":548171.69564717391},{"$f":"IF(B42=\"\",\"\",AL42*(1-V42+U42))","v":548171.69564717391}]
[null,"DUN_STP_21","","Treatment Plant","","STP upgrade","Dunwich","",null,null,null,"",2021,2021,2021,2021,2016,0,339000,0,null,null,null,{"$f":"IFERROR(IF(B43=\"\",\"\",R43*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q43*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q43*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B43=\"\",\"\",S43*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q43*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q43*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":339000},339000,{"$f":"IFERROR(T43*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q43*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q43*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},339000,{"$f":"IFERROR((X43*(1+((VLOOKUP(L43*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H43:VR43)","v":380286.90933749167},380286.90933749167,{"$f":"IFERROR((AA43*(1+((VLOOKUP(P43*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},380286.90933749167,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G43","v":279264.40215351986},279264.40215351986,0,279264.40215351986,279264.40215351986,279264.40215351986]
[null,"FGM_CA_01","","Gravity Main","","DN300 GOOD SOIL Rural 0.9m","Capalaba",80.464661037119797,null,null,null,"",2036,2036,2036,2036,2016,0,29788,0,null,null,null,{"$f":"IFERROR(IF(B44=\"\",\"\",R44*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q44*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q44*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B44=\"\",\"\",S44*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q44*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q44*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":29788},29788,{"$f":"IFERROR(T44*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q44*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q44*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},29788,{"$f":"IFERROR((X44*(1+((VLOOKUP(L44*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H44:VR44)","v":0},0,{"$f":"IFERROR((AA44*(1+((VLOOKUP(P44*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},0,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G44","v":0},0,0,0,0,0]
[null,"FGM_CA_02","","Gravity Main","","DN300 GOOD SOIL Rural 2.2m","Capalaba",73.666963774575606,null,null,null,"",2036,2036,2036,2036,2016,0,37447,0,null,null,null,{"$f":"IFERROR(IF(B45=\"\",\"\",R45*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q45*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q45*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B45=\"\",\"\",S45*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q45*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q45*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":37447},37447,{"$f":"IFERROR(T45*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q45*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q45*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},37447,{"$f":"IFERROR((X45*(1+((VLOOKUP(L45*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H45:VR45)","v":0},0,{"$f":"IFERROR((AA45*(1+((VLOOKUP(P45*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},0,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G45","v":0},0,0,0,0,0]
[null,"FGM_CA_03","","Gravity Main","","DN225 GOOD SOIL Rural 0.9m","Capalaba",10.4486589094402,null,null,null,"",2017,2017,2017,2017,2016,0,2871,0,null,null,null,{"$f":"IFERROR(IF(B46=\"\",\"\",R46*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q46*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q46*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B46=\"\",\"\",S46*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q46*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q46*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":2871},2871,{"$f":"IFERROR(T46*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q46*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q46*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},2871,{"$f":"IFERROR((X46*(1+((VLOOKUP(L46*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H46:VR46)","v":2937.7546883940618},2937.7546883940618,{"$f":"IFERROR((AA46*(1+((VLOOKUP(P46*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},2937.7546883940618,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G46","v":2761.8263499051063},2761.8263499051063,0,2761.8263499051063,2761.8263499051063,2761.8263499051063]
[null,"FGM_CA_04","","Gravity Main","","DN225 GOOD SOIL Rural 2.1m","Capalaba",83.167902954956105,null,null,null,"",2017,2017,2017,2017,2016,0,32404,0,null,null,null,{"$f":"IFERROR(IF(B47=\"\",\"\",R47*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q47*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q47*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B47=\"\",\"\",S47*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q47*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q47*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":32404},32404,{"$f":"IFERROR(T47*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q47*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q47*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},32404,{"$f":"IFERROR((X47*(1+((VLOOKUP(L47*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H47:VR47)","v":33157.437451313541},33157.437451313541,{"$f":"IFERROR((AA47*(1+((VLOOKUP(P47*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},33157.437451313541,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G47","v":31171.794163122628},31171.794163122628,0,31171.794163122628,31171.794163122628,31171.794163122628]
[null,"FGM_CA_05","","Gravity Main","","DN300 GOOD SOIL Rural 2.7m","Capalaba",4.7096652806476902,null,null,null,"",2036,2036,2036,2036,2016,0,2340,0,null,null,null,{"$f":"IFERROR(IF(B48=\"\",\"\",R48*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q48*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q48*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B48=\"\",\"\",S48*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q48*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q48*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":2340},2340,{"$f":"IFERROR(T48*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q48*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q48*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},2340,{"$f":"IFERROR((X48*(1+((VLOOKUP(L48*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H48:VR48)","v":0},0,{"$f":"IFERROR((AA48*(1+((VLOOKUP(P48*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},0,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G48","v":0},0,0,0,0,0]
[null,"FGM_CA_07","","Gravity Main","","DN150 GOOD SOIL Urban 2.0m","Capalaba",58.123923526276101,null,null,null,"",2036,2036,2036,2036,2016,0,19188,0,null,null,null,{"$f":"IFERROR(IF(B49=\"\",\"\",R49*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q49*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q49*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B49=\"\",\"\",S49*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q49*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q49*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":19188},19188,{"$f":"IFERROR(T49*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q49*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q49*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},19188,{"$f":"IFERROR((X49*(1+((VLOOKUP(L49*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H49:VR49)","v":0},0,{"$f":"IFERROR((AA49*(1+((VLOOKUP(P49*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},0,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G49","v":0},0,0,0,0,0]
[null,"FGM_CA_08","","Gravity Main","","DN150 GOOD SOIL Urban 3.9m","Capalaba",189.14527318453401,null,null,null,"",2036,2036,2036,2036,2016,0,78044,0,null,null,null,{"$f":"IFERROR(IF(B50=\"\",\"\",R50*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q50*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q50*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B50=\"\",\"\",S50*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q50*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q50*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":78044},78044,{"$f":"IFERROR(T50*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q50*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q50*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},78044,{"$f":"IFERROR((X50*(1+((VLOOKUP(L50*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H50:VR50)","v":0},0,{"$f":"IFERROR((AA50*(1+((VLOOKUP(P50*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},0,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G50","v":0},0,0,0,0,0]
[null,"FGM_CA_11","","Gravity Main","","DN150 GOOD SOIL CBD 2.2m","Capalaba",150.40376467033201,null,null,null,"",2036,2036,2036,2036,2016,0,78655,0,null,null,null,{"$f":"IFERROR(IF(B51=\"\",\"\",R51*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q51*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q51*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B51=\"\",\"\",S51*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q51*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q51*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":78655},78655,{"$f":"IFERROR(T51*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q51*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q51*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},78655,{"$f":"IFERROR((X51*(1+((VLOOKUP(L51*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H51:VR51)","v":0},0,{"$f":"IFERROR((AA51*(1+((VLOOKUP(P51*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},0,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G51","v":0},0,0,0,0,0]
[null,"FGM_CA_12","","Gravity Main","","DN225 GOOD SOIL CBD 2.8m","Capalaba",185.89280226894201,null,null,null,"",2036,2036,2036,2036,2016,0,134750,0,null,null,null,{"$f":"IFERROR(IF(B52=\"\",\"\",R52*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q52*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q52*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B52=\"\",\"\",S52*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q52*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q52*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":134750},134750,{"$f":"IFERROR(T52*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q52*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q52*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},134750,{"$f":"IFERROR((X52*(1+((VLOOKUP(L52*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H52:VR52)","v":0},0,{"$f":"IFERROR((AA52*(1+((VLOOKUP(P52*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},0,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G52","v":0},0,0,0,0,0]
[null,"FGM_CA_09","","Gravity Main","","DN300 GOOD SOIL Urban 3.8m","Capalaba",51.059151718674102,null,null,null,"",2036,2036,2036,2036,2016,0,36351,0,null,null,null,{"$f":"IFERROR(IF(B53=\"\",\"\",R53*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q53*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q53*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B53=\"\",\"\",S53*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q53*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q53*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":36351},36351,{"$f":"IFERROR(T53*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q53*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q53*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},36351,{"$f":"IFERROR((X53*(1+((VLOOKUP(L53*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H53:VR53)","v":0},0,{"$f":"IFERROR((AA53*(1+((VLOOKUP(P53*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},0,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G53","v":0},0,0,0,0,0]
[null,"FGM_CA_10","","Gravity Main","","DN300 GOOD SOIL Urban 4.0m","Capalaba",78.662453998071797,null,null,null,"",2036,2036,2036,2036,2016,0,56003,0,null,null,null,{"$f":"IFERROR(IF(B54=\"\",\"\",R54*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q54*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q54*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B54=\"\",\"\",S54*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q54*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q54*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":56003},56003,{"$f":"IFERROR(T54*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q54*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q54*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},56003,{"$f":"IFERROR((X54*(1+((VLOOKUP(L54*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H54:VR54)","v":0},0,{"$f":"IFERROR((AA54*(1+((VLOOKUP(P54*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},0,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G54","v":0},0,0,0,0,0]
[null,"FGM_CA_06","","Gravity Main","","DN225 GOOD SOIL HDU 1.5m","Capalaba",56.171911139621997,null,null,null,"",2036,2036,2036,2036,2016,0,17893,0,null,null,null,{"$f":"IFERROR(IF(B55=\"\",\"\",R55*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q55*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q55*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B55=\"\",\"\",S55*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q55*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q55*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":17893},17893,{"$f":"IFERROR(T55*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q55*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q55*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},17893,{"$f":"IFERROR((X55*(1+((VLOOKUP(L55*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H55:VR55)","v":0},0,{"$f":"IFERROR((AA55*(1+((VLOOKUP(P55*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},0,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G55","v":0},0,0,0,0,0]
[null,"FGM_CL_06","","Gravity Main","","DN225 POOR SOIL Rural 2.59m","Cleveland",150.926102095495,null,null,null,"",2036,2036,2036,2036,2016,0,62223,0,null,null,null,{"$f":"IFERROR(IF(B56=\"\",\"\",R56*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q56*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q56*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B56=\"\",\"\",S56*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q56*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q56*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":62223},62223,{"$f":"IFERROR(T56*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q56*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q56*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},62223,{"$f":"IFERROR((X56*(1+((VLOOKUP(L56*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H56:VR56)","v":0},0,{"$f":"IFERROR((AA56*(1+((VLOOKUP(P56*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},0,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G56","v":0},0,0,0,0,0]
[null,"FGM_CL_03","","Gravity Main","","DN300 GOOD SOIL Rural 3.5m","Cleveland",201.32953835636201,null,null,null,"",2017,2017,2017,2017,2016,0,123267,0,null,null,null,{"$f":"IFERROR(IF(B57=\"\",\"\",R57*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q57*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q57*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B57=\"\",\"\",S57*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q57*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q57*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":123267},123267,{"$f":"IFERROR(T57*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q57*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q57*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},123267,{"$f":"IFERROR((X57*(1+((VLOOKUP(L57*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H57:VR57)","v":126133.12684579269},126133.12684579269,{"$f":"IFERROR((AA57*(1+((VLOOKUP(P57*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},126133.12684579269,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G57","v":118579.60594697065},118579.60594697065,0,118579.60594697065,118579.60594697065,118579.60594697065]
[null,"FGM_CL_04","","Gravity Main","","DN300 GOOD SOIL Rural 5.1m","Cleveland",407.13872424729902,null,null,null,"",2017,2017,2017,2017,2016,0,246379,0,null,null,null,{"$f":"IFERROR(IF(B58=\"\",\"\",R58*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q58*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q58*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B58=\"\",\"\",S58*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q58*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q58*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":246379},246379,{"$f":"IFERROR(T58*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q58*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q58*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},246379,{"$f":"IFERROR((X58*(1+((VLOOKUP(L58*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H58:VR58)","v":252107.64972895876},252107.64972895876,{"$f":"IFERROR((AA58*(1+((VLOOKUP(P58*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},252107.64972895876,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G58","v":237010.10597815053},237010.10597815053,0,237010.10597815053,237010.10597815053,237010.10597815053]
[null,"FGM_CL_07","","Gravity Main","","DN300 GOOD SOIL Rural 3.5m","Cleveland",155.085741271502,null,null,null,"",2017,2017,2017,2017,2016,0,93850,0,null,null,null,{"$f":"IFERROR(IF(B59=\"\",\"\",R59*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q59*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q59*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B59=\"\",\"\",S59*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q59*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q59*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":93850},93850,{"$f":"IFERROR(T59*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q59*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q59*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},93850,{"$f":"IFERROR((X59*(1+((VLOOKUP(L59*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H59:VR59)","v":96032.141242000245},96032.141242000245,{"$f":"IFERROR((AA59*(1+((VLOOKUP(P59*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},96032.141242000245,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G59","v":90281.227077183634},90281.227077183634,0,90281.227077183634,90281.227077183634,90281.227077183634]
[null,"FRM_CL_01","","Rising Main","","DN150 GOOD SOIL Rural 2.1m","Cleveland",40.826511718290497,null,null,null,"",2036,2036,2036,2036,2016,0,11476,0,null,null,null,{"$f":"IFERROR(IF(B60=\"\",\"\",R60*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q60*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q60*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B60=\"\",\"\",S60*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q60*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q60*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":11476},11476,{"$f":"IFERROR(T60*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q60*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q60*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},11476,{"$f":"IFERROR((X60*(1+((VLOOKUP(L60*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H60:VR60)","v":0},0,{"$f":"IFERROR((AA60*(1+((VLOOKUP(P60*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},0,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G60","v":0},0,0,0,0,0]
[null,"FGM_CL_01","","Gravity Main","","DN375 GOOD SOIL Urban 2.5m","Cleveland",132.88615743662001,null,null,null,"",2036,2036,2036,2036,2016,0,127477,0,null,null,null,{"$f":"IFERROR(IF(B61=\"\",\"\",R61*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q61*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q61*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B61=\"\",\"\",S61*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q61*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q61*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":127477},127477,{"$f":"IFERROR(T61*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q61*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q61*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},127477,{"$f":"IFERROR((X61*(1+((VLOOKUP(L61*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H61:VR61)","v":0},0,{"$f":"IFERROR((AA61*(1+((VLOOKUP(P61*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},0,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G61","v":0},0,0,0,0,0]
[null,"FGM_CL_05","","Gravity Main","","DN225 POOR SOIL Rural 3.8m","Cleveland",6.2881871262613496,null,null,null,"",2036,2036,2036,2036,2016,0,3170,0,null,null,null,{"$f":"IFERROR(IF(B62=\"\",\"\",R62*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q62*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q62*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B62=\"\",\"\",S62*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q62*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q62*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":3170},3170,{"$f":"IFERROR(T62*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q62*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q62*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},3170,{"$f":"IFERROR((X62*(1+((VLOOKUP(L62*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H62:VR62)","v":0},0,{"$f":"IFERROR((AA62*(1+((VLOOKUP(P62*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},0,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G62","v":0},0,0,0,0,0]
[null,"FGM_CL_08","","Gravity Main","","DN150 GOOD SOIL CBD 2.1m","Cleveland",102.626129023369,null,null,null,"",2026,2026,2026,2026,2016,0,53669,0,null,null,null,{"$f":"IFERROR(IF(B63=\"\",\"\",R63*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q63*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q63*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B63=\"\",\"\",S63*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q63*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q63*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":53669},53669,{"$f":"IFERROR(T63*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q63*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q63*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},53669,{"$f":"IFERROR((X63*(1+((VLOOKUP(L63*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H63:VR63)","v":67537.792067307731},67537.792067307731,{"$f":"IFERROR((AA63*(1+((VLOOKUP(P63*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},67537.792067307731,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G63","v":36421.285161633918},36421.285161633918,0,36421.285161633918,36421.285161633918,36421.285161633918]
[null,"FGM_CL_02","","Gravity Main","","DN375 GOOD SOIL Rural 3.0m","Cleveland",169.92694644816501,null,null,null,"",2036,2036,2036,2036,2016,0,138801,0,null,null,null,{"$f":"IFERROR(IF(B64=\"\",\"\",R64*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q64*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q64*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B64=\"\",\"\",S64*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q64*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q64*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":138801},138801,{"$f":"IFERROR(T64*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q64*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q64*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},138801,{"$f":"IFERROR((X64*(1+((VLOOKUP(L64*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H64:VR64)","v":0},0,{"$f":"IFERROR((AA64*(1+((VLOOKUP(P64*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},0,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G64","v":0},0,0,0,0,0]
[null,"FGM_CL_13","","Gravity Main","","DN150 GOOD SOIL Rural 2.8m","Cleveland",47.315533740375002,null,null,null,"",2017,2016,2016,2017,2016,0,13300,0,null,null,null,{"$f":"IFERROR(IF(B65=\"\",\"\",R65*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q65*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q65*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B65=\"\",\"\",S65*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q65*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q65*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":13300},13300,{"$f":"IFERROR(T65*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q65*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q65*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},13300,{"$f":"IFERROR((X65*(1+((VLOOKUP(L65*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H65:VR65)","v":0},0,{"$f":"IFERROR((AA65*(1+((VLOOKUP(P65*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},0,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G65","v":0},0,0,0,0,0]
[null,"FGM_CL_09","","Gravity Main","","DN150 POOR SOIL HDU 1.3m","Cleveland",25.646849228151801,null,null,null,"",2036,2036,2036,2036,2016,0,6299,0,null,null,null,{"$f":"IFERROR(IF(B66=\"\",\"\",R66*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q66*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q66*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B66=\"\",\"\",S66*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q66*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q66*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":6299},6299,{"$f":"IFERROR(T66*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q66*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q66*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},6299,{"$f":"IFERROR((X66*(1+((VLOOKUP(L66*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H66:VR66)","v":0},0,{"$f":"IFERROR((AA66*(1+((VLOOKUP(P66*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},0,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G66","v":0},0,0,0,0,0]
[null,"FGM_CL_10","","Gravity Main","","DN150 GOOD SOIL HDU 2.4m","Cleveland",60.999149029296397,null,null,null,"",2017,2016,2016,2017,2016,0,20137,0,null,null,null,{"$f":"IFERROR(IF(B67=\"\",\"\",R67*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q67*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q67*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B67=\"\",\"\",S67*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q67*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q67*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":20137},20137,{"$f":"IFERROR(T67*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q67*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q67*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},20137,{"$f":"IFERROR((X67*(1+((VLOOKUP(L67*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H67:VR67)","v":0},0,{"$f":"IFERROR((AA67*(1+((VLOOKUP(P67*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},0,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G67","v":0},0,0,0,0,0]
[null,"FGM_CL_11","","Gravity Main","","DN150 GOOD SOIL HDU 2.2m","Cleveland",46.179721373258303,null,null,null,"",2017,2016,2016,2017,2016,0,15245,0,null,null,null,{"$f":"IFERROR(IF(B68=\"\",\"\",R68*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q68*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q68*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B68=\"\",\"\",S68*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q68*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q68*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":15245},15245,{"$f":"IFERROR(T68*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q68*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q68*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},15245,{"$f":"IFERROR((X68*(1+((VLOOKUP(L68*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H68:VR68)","v":0},0,{"$f":"IFERROR((AA68*(1+((VLOOKUP(P68*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},0,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G68","v":0},0,0,0,0,0]
[null,"FGM_CL_12","","Gravity Main","","DN150 GOOD SOIL HDU 2.1m","Cleveland",71.833596363487302,null,null,null,"",2017,2017,2017,2017,2016,0,23714,0,null,null,null,{"$f":"IFERROR(IF(B69=\"\",\"\",R69*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q69*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q69*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B69=\"\",\"\",S69*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q69*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q69*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":23714},23714,{"$f":"IFERROR(T69*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q69*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q69*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},23714,{"$f":"IFERROR((X69*(1+((VLOOKUP(L69*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H69:VR69)","v":24265.38303050393},24265.38303050393,{"$f":"IFERROR((AA69*(1+((VLOOKUP(P69*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},24265.38303050393,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G69","v":22812.243142337058},22812.243142337058,0,22812.243142337058,22812.243142337058,22812.243142337058]
[null,"FGM_CL_14","","Gravity Main","","DN225 GOODSOIL  Urban 4.7m","Cleveland",178.85188924398099,null,null,null,"",2026,2026,2026,2026,2016,0,143514,0,null,null,null,{"$f":"IFERROR(IF(B70=\"\",\"\",R70*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q70*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q70*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B70=\"\",\"\",S70*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q70*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q70*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":143514},143514,{"$f":"IFERROR(T70*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q70*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q70*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},143514,{"$f":"IFERROR((X70*(1+((VLOOKUP(L70*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H70:VR70)","v":180599.9495192309},180599.9495192309,{"$f":"IFERROR((AA70*(1+((VLOOKUP(P70*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},180599.9495192309,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G70","v":97392.616197185154},97392.616197185154,0,97392.616197185154,97392.616197185154,97392.616197185154]
[null,"FRM_TH_03","","Rising Main","","DN300 GOOD SOIL Urban 2.2m","Thorneside",5.0667531712013103,null,null,null,"",2017,2017,2017,2017,2016,0,3017,0,null,null,null,{"$f":"IFERROR(IF(B71=\"\",\"\",R71*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q71*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q71*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B71=\"\",\"\",S71*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q71*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q71*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":3017},3017,{"$f":"IFERROR(T71*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q71*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q71*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},3017,{"$f":"IFERROR((X71*(1+((VLOOKUP(L71*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H71:VR71)","v":3087.1493886746375},3087.1493886746375,{"$f":"IFERROR((AA71*(1+((VLOOKUP(P71*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},3087.1493886746375,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G71","v":2902.2745028435061},2902.2745028435061,0,2902.2745028435061,2902.2745028435061,2902.2745028435061]
[null,"FGM_TH_02","","Gravity Main","","DN525 GOOD SOIL Urban 2.0m","Thorneside",81.027671006786306,null,null,null,"",2021,2021,2021,2021,2016,0,97281,0,null,null,null,{"$f":"IFERROR(IF(B72=\"\",\"\",R72*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q72*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q72*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B72=\"\",\"\",S72*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q72*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q72*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":97281},97281,{"$f":"IFERROR(T72*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q72*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q72*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},97281,{"$f":"IFERROR((X72*(1+((VLOOKUP(L72*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H72:VR72)","v":109128.88149634375},109128.88149634375,{"$f":"IFERROR((AA72*(1+((VLOOKUP(P72*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},109128.88149634375,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G72","v":80138.997952497244},80138.997952497244,0,80138.997952497244,80138.997952497244,80138.997952497244]
[null,"FRM_TH_01","","Rising Main","","DN450 GOOD SOIL Rural 1.5m","Thorneside",547.18239767443504,null,null,null,"",2017,2017,2017,2017,2016,0,582327,0,null,null,null,{"$f":"IFERROR(IF(B73=\"\",\"\",R73*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q73*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q73*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B73=\"\",\"\",S73*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q73*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q73*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":582327},582327,{"$f":"IFERROR(T73*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q73*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q73*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},582327,{"$f":"IFERROR((X73*(1+((VLOOKUP(L73*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H73:VR73)","v":595866.90157730714},595866.90157730714,{"$f":"IFERROR((AA73*(1+((VLOOKUP(P73*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},595866.90157730714,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G73","v":560183.22983670875},560183.22983670875,0,560183.22983670875,560183.22983670875,560183.22983670875]
[null,"FGM_TH_03","","Gravity Main","","DN525 GOOD SOIL Rural 2.6m","Thorneside",130.723281802146,null,null,null,"",2036,2036,2036,2036,2016,0,134972,0,null,null,null,{"$f":"IFERROR(IF(B74=\"\",\"\",R74*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q74*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q74*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B74=\"\",\"\",S74*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q74*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q74*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":134972},{"$f":"IF(B74=\"\",\"\",SUM(X74:Y74))","v":134972},{"$f":"IFERROR(T74*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q74*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q74*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},134972,{"$f":"IFERROR((X74*(1+((VLOOKUP(L74*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H74:VR74)","v":0},0,{"$f":"IFERROR((AA74*(1+((VLOOKUP(P74*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},0,{"$f":"IFERROR(AC74*((1+Sewer_ADR)^(Sewer_MSY*1-L74*1)),0)","v":0},{"$f":"'Sewer Cons Cost NPV Calcs'!G74","v":0},0,{"$f":"IFERROR(AF74*((1+Sewer_ADR)^(Sewer_MSY*1-P74*1)),0)","v":0},0,{"$f":"IF(B74=\"\",\"\",AL74*(1-V74))","v":0},{"$f":"IF(B74=\"\",\"\",AL74*(1-V74+U74))","v":0}]
[null,"FRM_TH_02","","Rising Main","","DN200 GOOD SOIL Rural 2.4m","Thorneside",11.825331633324801,null,null,null,"",2017,2017,2017,2017,2016,0,4126,0,null,null,null,{"$f":"IFERROR(IF(B75=\"\",\"\",R75*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q75*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q75*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B75=\"\",\"\",S75*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q75*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q75*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":4126},4126,{"$f":"IFERROR(T75*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q75*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q75*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},{"$f":"IFERROR(Z75-AA75,\"\")","v":4126},{"$f":"IFERROR((X75*(1+((VLOOKUP(L75*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H75:VR75)","v":4221.9351599839429},{"$f":"SUM(AC75:AD75)","v":4221.9351599839429},{"$f":"IFERROR((AA75*(1+((VLOOKUP(P75*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},{"$f":"IFERROR(AE75-AF75,\"\")","v":4221.9351599839429},0,{"$f":"'Sewer Cons Cost NPV Calcs'!G75","v":3969.1032809851863},{"$f":"SUM(AH75:AI75)","v":3969.1032809851863},0,{"$f":"IFERROR(AJ75-AK75,\"\")","v":3969.1032809851863},3969.1032809851863,3969.1032809851863]
[null,"FGM_TH_01","","Gravity Main","","DN675 POOR SOIL Rural 5.7m","Thorneside",7.1316840715866103,null,null,null,"",2017,2017,2017,2017,2016,0,19546,0,null,null,null,{"$f":"IFERROR(IF(B76=\"\",\"\",R76*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q76*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q76*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B76=\"\",\"\",S76*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q76*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q76*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":19546},19546,{"$f":"IFERROR(T76*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q76*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q76*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},19546,{"$f":"IFERROR((X76*(1+((VLOOKUP(L76*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H76:VR76)","v":20000.471312905029},20000.471312905029,{"$f":"IFERROR((AA76*(1+((VLOOKUP(P76*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},20000.471312905029,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G76","v":18802.736968040826},18802.736968040826,0,18802.736968040826,18802.736968040826,18802.736968040826]
[null,"FGM_VP_22","","Gravity Main","","DN450 HDU Good Soil 3.1m","Victoria Point",37.258395903931302,null,null,null,"",2021,2021,2021,2021,2016,0,45119,0,null,null,null,{"$f":"IFERROR(IF(B77=\"\",\"\",R77*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q77*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q77*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B77=\"\",\"\",S77*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q77*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q77*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":45119},45119,{"$f":"IFERROR(T77*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q77*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q77*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},45119,{"$f":"IFERROR((X77*(1+((VLOOKUP(L77*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H77:VR77)","v":50614.056231263385},50614.056231263385,{"$f":"IFERROR((AA77*(1+((VLOOKUP(P77*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},50614.056231263385,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G77","v":37168.526727919358},37168.526727919358,0,37168.526727919358,37168.526727919358,37168.526727919358]
[null,"FGM_VP_23","","Gravity Main","","DN450 HDU Good Soil 2.3m","Victoria Point",31.976734211116799,null,null,null,"",2021,2021,2021,2021,2016,0,32295,0,null,null,null,{"$f":"IFERROR(IF(B78=\"\",\"\",R78*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q78*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q78*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B78=\"\",\"\",S78*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q78*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q78*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":32295},32295,{"$f":"IFERROR(T78*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q78*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q78*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},32295,{"$f":"IFERROR((X78*(1+((VLOOKUP(L78*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H78:VR78)","v":36228.217513434494},36228.217513434494,{"$f":"IFERROR((AA78*(1+((VLOOKUP(P78*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},36228.217513434494,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G78","v":26604.259196306561},26604.259196306561,0,26604.259196306561,26604.259196306561,26604.259196306561]
[null,"FGM_VP_24","","Gravity Main","","DN375 HDU Good Soil 3.3m","Victoria Point",150.77228963046099,null,null,null,"",2021,2021,2021,2021,2016,0,173955,0,null,null,null,{"$f":"IFERROR(IF(B79=\"\",\"\",R79*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q79*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q79*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B79=\"\",\"\",S79*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q79*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q79*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":173955},173955,{"$f":"IFERROR(T79*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q79*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q79*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},173955,{"$f":"IFERROR((X79*(1+((VLOOKUP(L79*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H79:VR79)","v":195141.03042419872},195141.03042419872,{"$f":"IFERROR((AA79*(1+((VLOOKUP(P79*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},195141.03042419872,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G79","v":143302.18016700752},143302.18016700752,0,143302.18016700752,143302.18016700752,143302.18016700752]
[null,"FGM_VP_25","","Gravity Main","","DN200 Urban Poor Soil 2.5m","Victoria Point",14.0528050663151,null,null,null,"",2036,2036,2036,2036,2016,0,6088,0,null,null,null,{"$f":"IFERROR(IF(B80=\"\",\"\",R80*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q80*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q80*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B80=\"\",\"\",S80*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q80*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q80*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":6088},6088,{"$f":"IFERROR(T80*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q80*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q80*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},6088,{"$f":"IFERROR((X80*(1+((VLOOKUP(L80*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H80:VR80)","v":0},0,{"$f":"IFERROR((AA80*(1+((VLOOKUP(P80*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},0,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G80","v":0},0,0,0,0,0]
[null,"FGM_VP_26","","Gravity Main","","DN200 Urban Poor Soil 5.1m","Victoria Point",9.9227217488888098,null,null,null,"",2036,2036,2036,2036,2016,0,8378,0,null,null,null,{"$f":"IFERROR(IF(B81=\"\",\"\",R81*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q81*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q81*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B81=\"\",\"\",S81*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q81*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q81*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":8378},8378,{"$f":"IFERROR(T81*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q81*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q81*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},8378,{"$f":"IFERROR((X81*(1+((VLOOKUP(L81*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H81:VR81)","v":0},0,{"$f":"IFERROR((AA81*(1+((VLOOKUP(P81*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},0,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G81","v":0},0,0,0,0,0]
[null,"FGM_VP_27","","Gravity Main","","DN250 Urban Poor Soil 5.3m","Victoria Point",2.8001273859620199,null,null,null,"",2036,2036,2036,2036,2016,0,2698,0,null,null,null,{"$f":"IFERROR(IF(B82=\"\",\"\",R82*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q82*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q82*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B82=\"\",\"\",S82*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q82*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q82*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":2698},2698,{"$f":"IFERROR(T82*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q82*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q82*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},2698,{"$f":"IFERROR((X82*(1+((VLOOKUP(L82*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H82:VR82)","v":0},0,{"$f":"IFERROR((AA82*(1+((VLOOKUP(P82*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},0,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G82","v":0},0,0,0,0,0]
[null,"FRM_MC_01","","Rising Main","","DN225 GOOD SOIL Rural 2.1m","Mount Cotton",85.256589628782393,null,null,null,"",2017,2017,2017,2017,2016,0,33218,0,null,null,null,{"$f":"IFERROR(IF(B83=\"\",\"\",R83*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q83*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q83*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B83=\"\",\"\",S83*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q83*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q83*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":33218},33218,{"$f":"IFERROR(T83*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q83*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q83*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},33218,{"$f":"IFERROR((X83*(1+((VLOOKUP(L83*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H83:VR83)","v":33990.364067946342},33990.364067946342,{"$f":"IFERROR((AA83*(1+((VLOOKUP(P83*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},33990.364067946342,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G83","v":31954.840714436719},31954.840714436719,0,31954.840714436719,31954.840714436719,31954.840714436719]
[null,"FRM_MC_02","","Rising Main","","DN225 GOOD SOIL Rural 2.1m","Mount Cotton",248.162188051177,null,null,null,"",2017,2017,2017,2017,2016,0,93510,0,null,null,null,{"$f":"IFERROR(IF(B84=\"\",\"\",R84*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q84*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q84*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B84=\"\",\"\",S84*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q84*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q84*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":93510},93510,{"$f":"IFERROR(T84*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q84*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q84*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},93510,{"$f":"IFERROR((X84*(1+((VLOOKUP(L84*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H84:VR84)","v":95684.235775593421},95684.235775593421,{"$f":"IFERROR((AA84*(1+((VLOOKUP(P84*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},95684.235775593421,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G84","v":89954.156036094209},89954.156036094209,0,89954.156036094209,89954.156036094209,89954.156036094209]
[null,"FRM_MC_03","","Rising Main","","DN225 GOOD SOIL Rural 2.2m","Mount Cotton",728.82901528187404,null,null,null,"",2017,2017,2017,2017,2016,0,274630,0,null,null,null,{"$f":"IFERROR(IF(B85=\"\",\"\",R85*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q85*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q85*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B85=\"\",\"\",S85*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q85*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q85*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":274630},274630,{"$f":"IFERROR(T85*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q85*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q85*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},274630,{"$f":"IFERROR((X85*(1+((VLOOKUP(L85*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H85:VR85)","v":281015.52423325018},281015.52423325018,{"$f":"IFERROR((AA85*(1+((VLOOKUP(P85*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},281015.52423325018,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G85","v":264186.82357173087},264186.82357173087,0,264186.82357173087,264186.82357173087,264186.82357173087]
[null,"FRM_MC_04","","Rising Main","","DN225 GOOD SOIL Urban 0.3m","Mount Cotton",130.82381836272199,null,null,null,"",2017,2017,2017,2017,2016,0,60117,0,null,null,null,{"$f":"IFERROR(IF(B86=\"\",\"\",R86*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q86*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q86*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B86=\"\",\"\",S86*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q86*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q86*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":60117},60117,{"$f":"IFERROR(T86*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q86*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q86*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},60117,{"$f":"IFERROR((X86*(1+((VLOOKUP(L86*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H86:VR86)","v":61514.802717584753},61514.802717584753,{"$f":"IFERROR((AA86*(1+((VLOOKUP(P86*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},61514.802717584753,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G86","v":57830.969932861473},57830.969932861473,0,57830.969932861473,57830.969932861473,57830.969932861473]
[null,"FGM_PT_08","","Gravity Main","","DN150 Urban Sand Island 2.5m","Point Lookout",270.494548353406,null,null,null,"",2017,2017,2017,2017,2016,0,107655,0,null,null,null,{"$f":"IFERROR(IF(B87=\"\",\"\",R87*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q87*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q87*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B87=\"\",\"\",S87*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q87*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q87*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":107655},107655,{"$f":"IFERROR(T87*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q87*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q87*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},107655,{"$f":"IFERROR((X87*(1+((VLOOKUP(L87*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H87:VR87)","v":110158.12642948894},110158.12642948894,{"$f":"IFERROR((AA87*(1+((VLOOKUP(P87*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},110158.12642948894,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G87","v":103561.27331906452},103561.27331906452,0,103561.27331906452,103561.27331906452,103561.27331906452]
[null,"FGM_PT_11","","Gravity Main","","DN150 Urban Sand Island 2.5m","Point Lookout",208.105705178108,null,null,null,"",2017,2017,2017,2017,2016,0,82825,0,null,null,null,{"$f":"IFERROR(IF(B88=\"\",\"\",R88*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q88*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q88*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B88=\"\",\"\",S88*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q88*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q88*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":82825},82825,{"$f":"IFERROR(T88*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q88*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q88*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},82825,{"$f":"IFERROR((X88*(1+((VLOOKUP(L88*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H88:VR88)","v":84750.794868073208},84750.794868073208,{"$f":"IFERROR((AA88*(1+((VLOOKUP(P88*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},84750.794868073208,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G88","v":79675.46758303394},79675.46758303394,0,79675.46758303394,79675.46758303394,79675.46758303394]
[null,"FGM_PT_09","","Gravity Main","","DN150 Urban Sand Island 2.5m","Point Lookout",113.575901775256,null,null,null,"",2017,2017,2017,2017,2016,0,45202,0,null,null,null,{"$f":"IFERROR(IF(B89=\"\",\"\",R89*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q89*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q89*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B89=\"\",\"\",S89*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q89*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q89*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":45202},45202,{"$f":"IFERROR(T89*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q89*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q89*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},45202,{"$f":"IFERROR((X89*(1+((VLOOKUP(L89*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H89:VR89)","v":46253.008507414976},46253.008507414976,{"$f":"IFERROR((AA89*(1+((VLOOKUP(P89*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},46253.008507414976,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G89","v":43483.132939188654},43483.132939188654,0,43483.132939188654,43483.132939188654,43483.132939188654]
[null,"FGM_PT_02","","Gravity Main","","DN225 Urban Sand Island 2.5m","Point Lookout",398.13627722915498,null,null,null,"",2017,2017,2017,2017,2016,0,224832,0,null,null,null,{"$f":"IFERROR(IF(B90=\"\",\"\",R90*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q90*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q90*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B90=\"\",\"\",S90*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q90*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q90*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":224832},224832,{"$f":"IFERROR(T90*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q90*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q90*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},224832,{"$f":"IFERROR((X90*(1+((VLOOKUP(L90*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H90:VR90)","v":230059.65242111241},230059.65242111241,{"$f":"IFERROR((AA90*(1+((VLOOKUP(P90*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},230059.65242111241,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G90","v":216282.45973593343},216282.45973593343,0,216282.45973593343,216282.45973593343,216282.45973593343]
[null,"FGM_PT_04","","Gravity Main","","DN150 Urban Sand Island 2.5m","Point Lookout",103.725036348432,null,null,null,"",2017,2017,2017,2017,2016,0,42142,0,null,null,null,{"$f":"IFERROR(IF(B91=\"\",\"\",R91*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q91*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q91*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B91=\"\",\"\",S91*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q91*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q91*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":42142},42142,{"$f":"IFERROR(T91*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q91*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q91*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},42142,{"$f":"IFERROR((X91*(1+((VLOOKUP(L91*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H91:VR91)","v":43121.859309753592},43121.859309753592,{"$f":"IFERROR((AA91*(1+((VLOOKUP(P91*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},43121.859309753592,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G91","v":40539.493569383842},40539.493569383842,0,40539.493569383842,40539.493569383842,40539.493569383842]
[null,"FGM_PT_07","","Gravity Main","","DN150 Urban Sand Island 2.5m","Point Lookout",194.525697617405,null,null,null,"",2017,2017,2017,2017,2016,0,77420,0,null,null,null,{"$f":"IFERROR(IF(B92=\"\",\"\",R92*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q92*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q92*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B92=\"\",\"\",S92*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q92*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q92*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":77420},77420,{"$f":"IFERROR(T92*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q92*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q92*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},77420,{"$f":"IFERROR((X92*(1+((VLOOKUP(L92*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H92:VR92)","v":79220.121203576549},79220.121203576549,{"$f":"IFERROR((AA92*(1+((VLOOKUP(P92*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},79220.121203576549,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G92","v":74476.000003362366},74476.000003362366,0,74476.000003362366,74476.000003362366,74476.000003362366]
[null,"FGM_PT_05","","Gravity Main","","DN150 Urban Sand Island 2.5m","Point Lookout",64.256991212153594,null,null,null,"",2017,2017,2017,2017,2016,0,25574,0,null,null,null,{"$f":"IFERROR(IF(B93=\"\",\"\",R93*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q93*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q93*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B93=\"\",\"\",S93*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q93*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q93*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":25574},25574,{"$f":"IFERROR(T93*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q93*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q93*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},25574,{"$f":"IFERROR((X93*(1+((VLOOKUP(L93*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H93:VR93)","v":26168.630582023594},26168.630582023594,{"$f":"IFERROR((AA93*(1+((VLOOKUP(P93*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},26168.630582023594,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G93","v":24601.514131826258},24601.514131826258,0,24601.514131826258,24601.514131826258,24601.514131826258]
[null,"FGM_PT_01","","Gravity Main","","DN225 Urban Sand Island 2.5m","Point Lookout",270.29935829948198,null,null,null,"",2017,2017,2017,2017,2016,0,152641,0,null,null,null,{"$f":"IFERROR(IF(B94=\"\",\"\",R94*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q94*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q94*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B94=\"\",\"\",S94*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q94*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q94*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":152641},152641,{"$f":"IFERROR(T94*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q94*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q94*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},152641,{"$f":"IFERROR((X94*(1+((VLOOKUP(L94*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H94:VR94)","v":156190.11264059841},156190.11264059841,{"$f":"IFERROR((AA94*(1+((VLOOKUP(P94*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},156190.11264059841,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G94","v":146836.61994979638},146836.61994979638,0,146836.61994979638,146836.61994979638,146836.61994979638]
[null,"FGM_PT_03","","Gravity Main","","DN225 Urban Sand Island 2.5m","Point Lookout",88.226166690882806,null,null,null,"",2017,2017,2017,2017,2016,0,49822,0,null,null,null,{"$f":"IFERROR(IF(B95=\"\",\"\",R95*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q95*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q95*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B95=\"\",\"\",S95*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q95*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q95*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":49822},49822,{"$f":"IFERROR(T95*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q95*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q95*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},49822,{"$f":"IFERROR((X95*(1+((VLOOKUP(L95*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H95:VR95)","v":50980.429845060586},50980.429845060586,{"$f":"IFERROR((AA95*(1+((VLOOKUP(P95*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},50980.429845060586,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G95","v":47927.451203403762},47927.451203403762,0,47927.451203403762,47927.451203403762,47927.451203403762]
[null,"FGM_PT_06","","Gravity Main","","DN150 Urban Sand Island 2.5m","Point Lookout",115.047700562815,null,null,null,"",2017,2017,2017,2017,2016,0,45788,0,null,null,null,{"$f":"IFERROR(IF(B96=\"\",\"\",R96*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q96*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q96*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B96=\"\",\"\",S96*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q96*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q96*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":45788},45788,{"$f":"IFERROR(T96*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q96*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q96*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},45788,{"$f":"IFERROR((X96*(1+((VLOOKUP(L96*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H96:VR96)","v":46852.633811280844},46852.633811280844,{"$f":"IFERROR((AA96*(1+((VLOOKUP(P96*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},46852.633811280844,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G96","v":44046.849498242773},44046.849498242773,0,44046.849498242773,44046.849498242773,44046.849498242773]
[null,"FGM_PT_10","","Gravity Main","","DN150 Urban Sand Island 2.5m","Point Lookout",128.90682369353701,null,null,null,"",2017,2017,2017,2017,2016,0,51304,0,null,null,null,{"$f":"IFERROR(IF(B97=\"\",\"\",R97*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q97*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q97*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B97=\"\",\"\",S97*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q97*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q97*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":51304},51304,{"$f":"IFERROR(T97*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q97*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q97*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},51304,{"$f":"IFERROR((X97*(1+((VLOOKUP(L97*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H97:VR97)","v":52496.888378045609},52496.888378045609,{"$f":"IFERROR((AA97*(1+((VLOOKUP(P97*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},52496.888378045609,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G97","v":49353.096153093546},49353.096153093546,0,49353.096153093546,49353.096153093546,49353.096153093546]
[null,"FRM_PT_01","","Rising Main","","DN225 Urban Sand Island 1.0m","Point Lookout",1530.3888674090999,null,null,null,"",2023,2023,2023,2023,2016,0,1205295,0,null,null,null,{"$f":"IFERROR(IF(B98=\"\",\"\",R98*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Q98*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Q98*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"IFERROR(IF(B98=\"\",\"\",S98*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Q98*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Q98*1,'Escalation Indices'!$C$11:$AO$70,25,FALSE)))),0)","v":1205295},1205295,{"$f":"IFERROR(T98*(1+((VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Q98*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Q98*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))),0)","v":0},1205295,{"$f":"IFERROR((X98*(1+((VLOOKUP(L98*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,24,FALSE)))),0)","v":0},{"$f":"SUM('Sewer Cons Cost NPV Calcs'!H98:VR98)","v":1415695.0179834494},1415695.0179834494,{"$f":"IFERROR((AA98*(1+((VLOOKUP(P98*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)-VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE))/VLOOKUP(Sewer_MSY*1,'Escalation Indices'!$C$11:$AO$70,26,FALSE)))),0)","v":0},1415695.0179834494,0,{"$f":"'Sewer Cons Cost NPV Calcs'!G98","v":918830.89382066508},918830.89382066508,0,918830.89382066508,918830.89382066508,918830.89382066508]

{"sheet":"Sewer Cons Cost NPV Calcs","index":45,"n_rows":98,"n_cols":19,"rows_kept":98,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Sewer Cons Cost NPV Calcs"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"Sewer Construction Cost NPV Calculations"]
[]
[null,"Item ID","Apportionment Grouping","Construction Start Year","Construction End Year","Construction Value - Model Start","NPV Construction",{"$f":"Water_MSY","v":2016},{"$f":"H9+1","v":2017},{"$f":"I9+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027]
[null,{"$f":"'Sewer - Future Infrastructure'!B10","v":"SPS25"},{"$f":"'Sewer - Future Infrastructure'!G10","v":"Capalaba"},{"$f":"'Sewer - Future Infrastructure'!M10","v":2036},{"$f":"'Sewer - Future Infrastructure'!N10","v":2036},{"$f":"'Sewer - Future Infrastructure'!Y10","v":136922},{"$f":"NPV(Sewer_ADR,I10:VR10)+H10","v":0},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(H$9>=$D10,H$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D10,$F10*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(I$9>=$D10,I$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D10,$F10*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(J$9>=$D10,J$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D10,$F10*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(K$9>=$D10,K$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D10,$F10*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(L$9>=$D10,L$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D10,$F10*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(M$9>=$D10,M$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D10,$F10*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(N$9>=$D10,N$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D10,$F10*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(O$9>=$D10,O$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D10,$F10*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(P$9>=$D10,P$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D10,$F10*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(Q$9>=$D10,Q$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D10,$F10*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(R$9>=$D10,R$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D10,$F10*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(S$9>=$D10,S$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D10,$F10*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B11","v":"SPS53"},{"$f":"'Sewer - Future Infrastructure'!G11","v":"Capalaba"},{"$f":"'Sewer - Future Infrastructure'!M11","v":2036},{"$f":"'Sewer - Future Infrastructure'!N11","v":2036},{"$f":"'Sewer - Future Infrastructure'!Y11","v":90922},0,{"$f":"IF($E11<>\"\",IFERROR(IF(AND(H$9>=$D11,H$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D11,$F11*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(I$9>=$D11,I$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D11,$F11*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(J$9>=$D11,J$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D11,$F11*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(K$9>=$D11,K$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D11,$F11*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(L$9>=$D11,L$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D11,$F11*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(M$9>=$D11,M$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D11,$F11*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(N$9>=$D11,N$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D11,$F11*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(O$9>=$D11,O$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D11,$F11*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(P$9>=$D11,P$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D11,$F11*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(Q$9>=$D11,Q$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D11,$F11*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(R$9>=$D11,R$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D11,$F11*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(S$9>=$D11,S$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D11,$F11*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B12","v":"SPS65"},{"$f":"'Sewer - Future Infrastructure'!G12","v":"Capalaba"},{"$f":"'Sewer - Future Infrastructure'!M12","v":2036},{"$f":"'Sewer - Future Infrastructure'!N12","v":2036},{"$f":"'Sewer - Future Infrastructure'!Y12","v":136922},0,{"$f":"IF($E12<>\"\",IFERROR(IF(AND(H$9>=$D12,H$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D12,$F12*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(I$9>=$D12,I$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D12,$F12*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(J$9>=$D12,J$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D12,$F12*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(K$9>=$D12,K$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D12,$F12*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(L$9>=$D12,L$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D12,$F12*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(M$9>=$D12,M$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D12,$F12*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(N$9>=$D12,N$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D12,$F12*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(O$9>=$D12,O$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D12,$F12*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(P$9>=$D12,P$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D12,$F12*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(Q$9>=$D12,Q$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D12,$F12*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(R$9>=$D12,R$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D12,$F12*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(S$9>=$D12,S$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D12,$F12*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B13","v":"SPS12"},{"$f":"'Sewer - Future Infrastructure'!G13","v":"Cleveland"},{"$f":"'Sewer - Future Infrastructure'!M13","v":2017},{"$f":"'Sewer - Future Infrastructure'!N13","v":2017},{"$f":"'Sewer - Future Infrastructure'!Y13","v":130813},125838.65911185535,{"$f":"IF($E13<>\"\",IFERROR(IF(AND(H$9>=$D13,H$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D13,$F13*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(I$9>=$D13,I$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D13,$F13*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":133854.58169728055},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(J$9>=$D13,J$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D13,$F13*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(K$9>=$D13,K$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D13,$F13*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(L$9>=$D13,L$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D13,$F13*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(M$9>=$D13,M$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D13,$F13*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(N$9>=$D13,N$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D13,$F13*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(O$9>=$D13,O$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D13,$F13*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(P$9>=$D13,P$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D13,$F13*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(Q$9>=$D13,Q$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D13,$F13*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(R$9>=$D13,R$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D13,$F13*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(S$9>=$D13,S$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D13,$F13*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B14","v":"SPS100"},{"$f":"'Sewer - Future Infrastructure'!G14","v":"Cleveland"},{"$f":"'Sewer - Future Infrastructure'!M14","v":2036},{"$f":"'Sewer - Future Infrastructure'!N14","v":2036},{"$f":"'Sewer - Future Infrastructure'!Y14","v":199094},0,{"$f":"IF($E14<>\"\",IFERROR(IF(AND(H$9>=$D14,H$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D14,$F14*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(I$9>=$D14,I$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D14,$F14*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(J$9>=$D14,J$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D14,$F14*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(K$9>=$D14,K$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D14,$F14*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(L$9>=$D14,L$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D14,$F14*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(M$9>=$D14,M$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D14,$F14*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(N$9>=$D14,N$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D14,$F14*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(O$9>=$D14,O$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D14,$F14*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(P$9>=$D14,P$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D14,$F14*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(Q$9>=$D14,Q$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D14,$F14*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(R$9>=$D14,R$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D14,$F14*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(S$9>=$D14,S$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D14,$F14*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B15","v":"SPS33"},{"$f":"'Sewer - Future Infrastructure'!G15","v":"Thorneside"},{"$f":"'Sewer - Future Infrastructure'!M15","v":2036},{"$f":"'Sewer - Future Infrastructure'!N15","v":2036},{"$f":"'Sewer - Future Infrastructure'!Y15","v":637158},0,{"$f":"IF($E15<>\"\",IFERROR(IF(AND(H$9>=$D15,H$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D15,$F15*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(I$9>=$D15,I$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D15,$F15*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(J$9>=$D15,J$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D15,$F15*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(K$9>=$D15,K$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D15,$F15*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(L$9>=$D15,L$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D15,$F15*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(M$9>=$D15,M$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D15,$F15*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(N$9>=$D15,N$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D15,$F15*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(O$9>=$D15,O$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D15,$F15*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(P$9>=$D15,P$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D15,$F15*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(Q$9>=$D15,Q$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D15,$F15*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(R$9>=$D15,R$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D15,$F15*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(S$9>=$D15,S$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D15,$F15*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B16","v":"SPS35"},{"$f":"'Sewer - Future Infrastructure'!G16","v":"Thorneside"},{"$f":"'Sewer - Future Infrastructure'!M16","v":2017},{"$f":"'Sewer - Future Infrastructure'!N16","v":2017},{"$f":"'Sewer - Future Infrastructure'!Y16","v":3162500},3042241.6689567743,{"$f":"IF($E16<>\"\",IFERROR(IF(AND(H$9>=$D16,H$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D16,$F16*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(I$9>=$D16,I$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D16,$F16*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":3236032.4632693212},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(J$9>=$D16,J$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D16,$F16*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(K$9>=$D16,K$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D16,$F16*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(L$9>=$D16,L$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D16,$F16*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(M$9>=$D16,M$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D16,$F16*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(N$9>=$D16,N$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D16,$F16*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(O$9>=$D16,O$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D16,$F16*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(P$9>=$D16,P$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D16,$F16*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(Q$9>=$D16,Q$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D16,$F16*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(R$9>=$D16,R$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D16,$F16*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(S$9>=$D16,S$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D16,$F16*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B17","v":"SPS42"},{"$f":"'Sewer - Future Infrastructure'!G17","v":"Thorneside"},{"$f":"'Sewer - Future Infrastructure'!M17","v":2036},{"$f":"'Sewer - Future Infrastructure'!N17","v":2036},{"$f":"'Sewer - Future Infrastructure'!Y17","v":177531},0,{"$f":"IF($E17<>\"\",IFERROR(IF(AND(H$9>=$D17,H$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D17,$F17*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(I$9>=$D17,I$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D17,$F17*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(J$9>=$D17,J$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D17,$F17*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(K$9>=$D17,K$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D17,$F17*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(L$9>=$D17,L$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D17,$F17*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(M$9>=$D17,M$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D17,$F17*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(N$9>=$D17,N$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D17,$F17*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(O$9>=$D17,O$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D17,$F17*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(P$9>=$D17,P$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D17,$F17*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(Q$9>=$D17,Q$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D17,$F17*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(R$9>=$D17,R$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D17,$F17*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(S$9>=$D17,S$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D17,$F17*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B18","v":"SPS68"},{"$f":"'Sewer - Future Infrastructure'!G18","v":"Cleveland"},{"$f":"'Sewer - Future Infrastructure'!M18","v":2021},{"$f":"'Sewer - Future Infrastructure'!N18","v":2021},{"$f":"'Sewer - Future Infrastructure'!Y18","v":136922},112794.80965092698,{"$f":"IF($E18<>\"\",IFERROR(IF(AND(H$9>=$D18,H$9<=$E18),$F18/($E18+1-$D18),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D18,$F18*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E18<>\"\",IFERROR(IF(AND(I$9>=$D18,I$9<=$E18),$F18/($E18+1-$D18),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D18,$F18*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E18<>\"\",IFERROR(IF(AND(J$9>=$D18,J$9<=$E18),$F18/($E18+1-$D18),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D18,$F18*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E18<>\"\",IFERROR(IF(AND(K$9>=$D18,K$9<=$E18),$F18/($E18+1-$D18),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D18,$F18*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E18<>\"\",IFERROR(IF(AND(L$9>=$D18,L$9<=$E18),$F18/($E18+1-$D18),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D18,$F18*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E18<>\"\",IFERROR(IF(AND(M$9>=$D18,M$9<=$E18),$F18/($E18+1-$D18),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D18,$F18*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":153597.77050238359},{"$f":"IF($E18<>\"\",IFERROR(IF(AND(N$9>=$D18,N$9<=$E18),$F18/($E18+1-$D18),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D18,$F18*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E18<>\"\",IFERROR(IF(AND(O$9>=$D18,O$9<=$E18),$F18/($E18+1-$D18),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D18,$F18*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E18<>\"\",IFERROR(IF(AND(P$9>=$D18,P$9<=$E18),$F18/($E18+1-$D18),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D18,$F18*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E18<>\"\",IFERROR(IF(AND(Q$9>=$D18,Q$9<=$E18),$F18/($E18+1-$D18),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D18,$F18*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E18<>\"\",IFERROR(IF(AND(R$9>=$D18,R$9<=$E18),$F18/($E18+1-$D18),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D18,$F18*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E18<>\"\",IFERROR(IF(AND(S$9>=$D18,S$9<=$E18),$F18/($E18+1-$D18),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D18,$F18*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B19","v":"SPS138"},{"$f":"'Sewer - Future Infrastructure'!G19","v":"Victoria Point"},{"$f":"'Sewer - Future Infrastructure'!M19","v":2017},{"$f":"'Sewer - Future Infrastructure'!N19","v":2017},{"$f":"'Sewer - Future Infrastructure'!Y19","v":136922},131715.35614131208,{"$f":"IF($E19<>\"\",IFERROR(IF(AND(H$9>=$D19,H$9<=$E19),$F19/($E19+1-$D19),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D19,$F19*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E19<>\"\",IFERROR(IF(AND(I$9>=$D19,I$9<=$E19),$F19/($E19+1-$D19),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D19,$F19*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":140105.62432751368},{"$f":"IF($E19<>\"\",IFERROR(IF(AND(J$9>=$D19,J$9<=$E19),$F19/($E19+1-$D19),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D19,$F19*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E19<>\"\",IFERROR(IF(AND(K$9>=$D19,K$9<=$E19),$F19/($E19+1-$D19),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D19,$F19*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E19<>\"\",IFERROR(IF(AND(L$9>=$D19,L$9<=$E19),$F19/($E19+1-$D19),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D19,$F19*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E19<>\"\",IFERROR(IF(AND(M$9>=$D19,M$9<=$E19),$F19/($E19+1-$D19),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D19,$F19*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E19<>\"\",IFERROR(IF(AND(N$9>=$D19,N$9<=$E19),$F19/($E19+1-$D19),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D19,$F19*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E19<>\"\",IFERROR(IF(AND(O$9>=$D19,O$9<=$E19),$F19/($E19+1-$D19),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D19,$F19*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E19<>\"\",IFERROR(IF(AND(P$9>=$D19,P$9<=$E19),$F19/($E19+1-$D19),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D19,$F19*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E19<>\"\",IFERROR(IF(AND(Q$9>=$D19,Q$9<=$E19),$F19/($E19+1-$D19),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D19,$F19*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E19<>\"\",IFERROR(IF(AND(R$9>=$D19,R$9<=$E19),$F19/($E19+1-$D19),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D19,$F19*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E19<>\"\",IFERROR(IF(AND(S$9>=$D19,S$9<=$E19),$F19/($E19+1-$D19),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D19,$F19*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B20","v":"SPS69"},{"$f":"'Sewer - Future Infrastructure'!G20","v":"Point Lookout"},{"$f":"'Sewer - Future Infrastructure'!M20","v":2026},{"$f":"'Sewer - Future Infrastructure'!N20","v":2026},{"$f":"'Sewer - Future Infrastructure'!Y20","v":71875},48776.38620045907,{"$f":"IF($E20<>\"\",IFERROR(IF(AND(H$9>=$D20,H$9<=$E20),$F20/($E20+1-$D20),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D20,$F20*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E20<>\"\",IFERROR(IF(AND(I$9>=$D20,I$9<=$E20),$F20/($E20+1-$D20),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D20,$F20*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E20<>\"\",IFERROR(IF(AND(J$9>=$D20,J$9<=$E20),$F20/($E20+1-$D20),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D20,$F20*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E20<>\"\",IFERROR(IF(AND(K$9>=$D20,K$9<=$E20),$F20/($E20+1-$D20),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D20,$F20*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E20<>\"\",IFERROR(IF(AND(L$9>=$D20,L$9<=$E20),$F20/($E20+1-$D20),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D20,$F20*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E20<>\"\",IFERROR(IF(AND(M$9>=$D20,M$9<=$E20),$F20/($E20+1-$D20),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D20,$F20*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E20<>\"\",IFERROR(IF(AND(N$9>=$D20,N$9<=$E20),$F20/($E20+1-$D20),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D20,$F20*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E20<>\"\",IFERROR(IF(AND(O$9>=$D20,O$9<=$E20),$F20/($E20+1-$D20),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D20,$F20*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E20<>\"\",IFERROR(IF(AND(P$9>=$D20,P$9<=$E20),$F20/($E20+1-$D20),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D20,$F20*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E20<>\"\",IFERROR(IF(AND(Q$9>=$D20,Q$9<=$E20),$F20/($E20+1-$D20),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D20,$F20*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E20<>\"\",IFERROR(IF(AND(R$9>=$D20,R$9<=$E20),$F20/($E20+1-$D20),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D20,$F20*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":90448.46754807698},{"$f":"IF($E20<>\"\",IFERROR(IF(AND(S$9>=$D20,S$9<=$E20),$F20/($E20+1-$D20),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D20,$F20*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B21","v":"SPS70"},{"$f":"'Sewer - Future Infrastructure'!G21","v":"Point Lookout"},{"$f":"'Sewer - Future Infrastructure'!M21","v":2026},{"$f":"'Sewer - Future Infrastructure'!N21","v":2026},{"$f":"'Sewer - Future Infrastructure'!Y21","v":71875},48776.38620045907,{"$f":"IF($E21<>\"\",IFERROR(IF(AND(H$9>=$D21,H$9<=$E21),$F21/($E21+1-$D21),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D21,$F21*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E21<>\"\",IFERROR(IF(AND(I$9>=$D21,I$9<=$E21),$F21/($E21+1-$D21),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D21,$F21*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E21<>\"\",IFERROR(IF(AND(J$9>=$D21,J$9<=$E21),$F21/($E21+1-$D21),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D21,$F21*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E21<>\"\",IFERROR(IF(AND(K$9>=$D21,K$9<=$E21),$F21/($E21+1-$D21),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D21,$F21*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E21<>\"\",IFERROR(IF(AND(L$9>=$D21,L$9<=$E21),$F21/($E21+1-$D21),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D21,$F21*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E21<>\"\",IFERROR(IF(AND(M$9>=$D21,M$9<=$E21),$F21/($E21+1-$D21),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D21,$F21*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E21<>\"\",IFERROR(IF(AND(N$9>=$D21,N$9<=$E21),$F21/($E21+1-$D21),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D21,$F21*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E21<>\"\",IFERROR(IF(AND(O$9>=$D21,O$9<=$E21),$F21/($E21+1-$D21),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D21,$F21*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E21<>\"\",IFERROR(IF(AND(P$9>=$D21,P$9<=$E21),$F21/($E21+1-$D21),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D21,$F21*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E21<>\"\",IFERROR(IF(AND(Q$9>=$D21,Q$9<=$E21),$F21/($E21+1-$D21),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D21,$F21*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E21<>\"\",IFERROR(IF(AND(R$9>=$D21,R$9<=$E21),$F21/($E21+1-$D21),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D21,$F21*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":90448.46754807698},{"$f":"IF($E21<>\"\",IFERROR(IF(AND(S$9>=$D21,S$9<=$E21),$F21/($E21+1-$D21),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D21,$F21*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B22","v":"SPS71"},{"$f":"'Sewer - Future Infrastructure'!G22","v":"Point Lookout"},{"$f":"'Sewer - Future Infrastructure'!M22","v":2026},{"$f":"'Sewer - Future Infrastructure'!N22","v":2026},{"$f":"'Sewer - Future Infrastructure'!Y22","v":6296250},4272811.4311602144,{"$f":"IF($E22<>\"\",IFERROR(IF(AND(H$9>=$D22,H$9<=$E22),$F22/($E22+1-$D22),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D22,$F22*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E22<>\"\",IFERROR(IF(AND(I$9>=$D22,I$9<=$E22),$F22/($E22+1-$D22),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D22,$F22*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E22<>\"\",IFERROR(IF(AND(J$9>=$D22,J$9<=$E22),$F22/($E22+1-$D22),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D22,$F22*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E22<>\"\",IFERROR(IF(AND(K$9>=$D22,K$9<=$E22),$F22/($E22+1-$D22),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D22,$F22*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E22<>\"\",IFERROR(IF(AND(L$9>=$D22,L$9<=$E22),$F22/($E22+1-$D22),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D22,$F22*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E22<>\"\",IFERROR(IF(AND(M$9>=$D22,M$9<=$E22),$F22/($E22+1-$D22),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D22,$F22*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E22<>\"\",IFERROR(IF(AND(N$9>=$D22,N$9<=$E22),$F22/($E22+1-$D22),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D22,$F22*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E22<>\"\",IFERROR(IF(AND(O$9>=$D22,O$9<=$E22),$F22/($E22+1-$D22),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D22,$F22*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E22<>\"\",IFERROR(IF(AND(P$9>=$D22,P$9<=$E22),$F22/($E22+1-$D22),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D22,$F22*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E22<>\"\",IFERROR(IF(AND(Q$9>=$D22,Q$9<=$E22),$F22/($E22+1-$D22),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D22,$F22*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E22<>\"\",IFERROR(IF(AND(R$9>=$D22,R$9<=$E22),$F22/($E22+1-$D22),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D22,$F22*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":7923285.7572115436},{"$f":"IF($E22<>\"\",IFERROR(IF(AND(S$9>=$D22,S$9<=$E22),$F22/($E22+1-$D22),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D22,$F22*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B23","v":"SPS72"},{"$f":"'Sewer - Future Infrastructure'!G23","v":"Point Lookout"},{"$f":"'Sewer - Future Infrastructure'!M23","v":2026},{"$f":"'Sewer - Future Infrastructure'!N23","v":2026},{"$f":"'Sewer - Future Infrastructure'!Y23","v":71875},48776.38620045907,{"$f":"IF($E23<>\"\",IFERROR(IF(AND(H$9>=$D23,H$9<=$E23),$F23/($E23+1-$D23),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D23,$F23*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E23<>\"\",IFERROR(IF(AND(I$9>=$D23,I$9<=$E23),$F23/($E23+1-$D23),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D23,$F23*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E23<>\"\",IFERROR(IF(AND(J$9>=$D23,J$9<=$E23),$F23/($E23+1-$D23),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D23,$F23*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E23<>\"\",IFERROR(IF(AND(K$9>=$D23,K$9<=$E23),$F23/($E23+1-$D23),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D23,$F23*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E23<>\"\",IFERROR(IF(AND(L$9>=$D23,L$9<=$E23),$F23/($E23+1-$D23),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D23,$F23*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E23<>\"\",IFERROR(IF(AND(M$9>=$D23,M$9<=$E23),$F23/($E23+1-$D23),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D23,$F23*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E23<>\"\",IFERROR(IF(AND(N$9>=$D23,N$9<=$E23),$F23/($E23+1-$D23),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D23,$F23*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E23<>\"\",IFERROR(IF(AND(O$9>=$D23,O$9<=$E23),$F23/($E23+1-$D23),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D23,$F23*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E23<>\"\",IFERROR(IF(AND(P$9>=$D23,P$9<=$E23),$F23/($E23+1-$D23),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D23,$F23*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E23<>\"\",IFERROR(IF(AND(Q$9>=$D23,Q$9<=$E23),$F23/($E23+1-$D23),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D23,$F23*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E23<>\"\",IFERROR(IF(AND(R$9>=$D23,R$9<=$E23),$F23/($E23+1-$D23),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D23,$F23*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":90448.46754807698},{"$f":"IF($E23<>\"\",IFERROR(IF(AND(S$9>=$D23,S$9<=$E23),$F23/($E23+1-$D23),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D23,$F23*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B24","v":"SPS103"},{"$f":"'Sewer - Future Infrastructure'!G24","v":"Point Lookout"},{"$f":"'Sewer - Future Infrastructure'!M24","v":2036},{"$f":"'Sewer - Future Infrastructure'!N24","v":2036},{"$f":"'Sewer - Future Infrastructure'!Y24","v":71875},0,{"$f":"IF($E24<>\"\",IFERROR(IF(AND(H$9>=$D24,H$9<=$E24),$F24/($E24+1-$D24),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D24,$F24*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E24<>\"\",IFERROR(IF(AND(I$9>=$D24,I$9<=$E24),$F24/($E24+1-$D24),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D24,$F24*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E24<>\"\",IFERROR(IF(AND(J$9>=$D24,J$9<=$E24),$F24/($E24+1-$D24),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D24,$F24*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E24<>\"\",IFERROR(IF(AND(K$9>=$D24,K$9<=$E24),$F24/($E24+1-$D24),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D24,$F24*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E24<>\"\",IFERROR(IF(AND(L$9>=$D24,L$9<=$E24),$F24/($E24+1-$D24),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D24,$F24*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E24<>\"\",IFERROR(IF(AND(M$9>=$D24,M$9<=$E24),$F24/($E24+1-$D24),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D24,$F24*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E24<>\"\",IFERROR(IF(AND(N$9>=$D24,N$9<=$E24),$F24/($E24+1-$D24),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D24,$F24*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E24<>\"\",IFERROR(IF(AND(O$9>=$D24,O$9<=$E24),$F24/($E24+1-$D24),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D24,$F24*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E24<>\"\",IFERROR(IF(AND(P$9>=$D24,P$9<=$E24),$F24/($E24+1-$D24),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D24,$F24*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E24<>\"\",IFERROR(IF(AND(Q$9>=$D24,Q$9<=$E24),$F24/($E24+1-$D24),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D24,$F24*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E24<>\"\",IFERROR(IF(AND(R$9>=$D24,R$9<=$E24),$F24/($E24+1-$D24),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D24,$F24*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E24<>\"\",IFERROR(IF(AND(S$9>=$D24,S$9<=$E24),$F24/($E24+1-$D24),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D24,$F24*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B25","v":"CAP_STP_17"},{"$f":"'Sewer - Future Infrastructure'!G25","v":"Capalaba"},{"$f":"'Sewer - Future Infrastructure'!M25","v":2017},{"$f":"'Sewer - Future Infrastructure'!N25","v":2017},{"$f":"'Sewer - Future Infrastructure'!Y25","v":133759},128672.63348553018,{"$f":"IF($E25<>\"\",IFERROR(IF(AND(H$9>=$D25,H$9<=$E25),$F25/($E25+1-$D25),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D25,$F25*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E25<>\"\",IFERROR(IF(AND(I$9>=$D25,I$9<=$E25),$F25/($E25+1-$D25),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D25,$F25*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":136869.08023855847},{"$f":"IF($E25<>\"\",IFERROR(IF(AND(J$9>=$D25,J$9<=$E25),$F25/($E25+1-$D25),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D25,$F25*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E25<>\"\",IFERROR(IF(AND(K$9>=$D25,K$9<=$E25),$F25/($E25+1-$D25),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D25,$F25*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E25<>\"\",IFERROR(IF(AND(L$9>=$D25,L$9<=$E25),$F25/($E25+1-$D25),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D25,$F25*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E25<>\"\",IFERROR(IF(AND(M$9>=$D25,M$9<=$E25),$F25/($E25+1-$D25),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D25,$F25*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E25<>\"\",IFERROR(IF(AND(N$9>=$D25,N$9<=$E25),$F25/($E25+1-$D25),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D25,$F25*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E25<>\"\",IFERROR(IF(AND(O$9>=$D25,O$9<=$E25),$F25/($E25+1-$D25),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D25,$F25*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E25<>\"\",IFERROR(IF(AND(P$9>=$D25,P$9<=$E25),$F25/($E25+1-$D25),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D25,$F25*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E25<>\"\",IFERROR(IF(AND(Q$9>=$D25,Q$9<=$E25),$F25/($E25+1-$D25),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D25,$F25*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E25<>\"\",IFERROR(IF(AND(R$9>=$D25,R$9<=$E25),$F25/($E25+1-$D25),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D25,$F25*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E25<>\"\",IFERROR(IF(AND(S$9>=$D25,S$9<=$E25),$F25/($E25+1-$D25),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D25,$F25*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B26","v":"CAP_STP_18"},{"$f":"'Sewer - Future Infrastructure'!G26","v":"Capalaba"},{"$f":"'Sewer - Future Infrastructure'!M26","v":2018},{"$f":"'Sewer - Future Infrastructure'!N26","v":2018},{"$f":"'Sewer - Future Infrastructure'!Y26","v":1228919},1137233.4135130136,{"$f":"IF($E26<>\"\",IFERROR(IF(AND(H$9>=$D26,H$9<=$E26),$F26/($E26+1-$D26),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D26,$F26*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E26<>\"\",IFERROR(IF(AND(I$9>=$D26,I$9<=$E26),$F26/($E26+1-$D26),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D26,$F26*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E26<>\"\",IFERROR(IF(AND(J$9>=$D26,J$9<=$E26),$F26/($E26+1-$D26),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D26,$F26*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":1286731.4910442494},{"$f":"IF($E26<>\"\",IFERROR(IF(AND(K$9>=$D26,K$9<=$E26),$F26/($E26+1-$D26),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D26,$F26*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E26<>\"\",IFERROR(IF(AND(L$9>=$D26,L$9<=$E26),$F26/($E26+1-$D26),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D26,$F26*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E26<>\"\",IFERROR(IF(AND(M$9>=$D26,M$9<=$E26),$F26/($E26+1-$D26),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D26,$F26*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E26<>\"\",IFERROR(IF(AND(N$9>=$D26,N$9<=$E26),$F26/($E26+1-$D26),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D26,$F26*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E26<>\"\",IFERROR(IF(AND(O$9>=$D26,O$9<=$E26),$F26/($E26+1-$D26),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D26,$F26*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E26<>\"\",IFERROR(IF(AND(P$9>=$D26,P$9<=$E26),$F26/($E26+1-$D26),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D26,$F26*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E26<>\"\",IFERROR(IF(AND(Q$9>=$D26,Q$9<=$E26),$F26/($E26+1-$D26),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D26,$F26*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E26<>\"\",IFERROR(IF(AND(R$9>=$D26,R$9<=$E26),$F26/($E26+1-$D26),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D26,$F26*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E26<>\"\",IFERROR(IF(AND(S$9>=$D26,S$9<=$E26),$F26/($E26+1-$D26),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D26,$F26*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B27","v":"CAP_STP_26"},{"$f":"'Sewer - Future Infrastructure'!G27","v":"Capalaba"},{"$f":"'Sewer - Future Infrastructure'!M27","v":2026},{"$f":"'Sewer - Future Infrastructure'!N27","v":2026},{"$f":"'Sewer - Future Infrastructure'!Y27","v":209875},142427.04770534049,{"$f":"IF($E27<>\"\",IFERROR(IF(AND(H$9>=$D27,H$9<=$E27),$F27/($E27+1-$D27),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D27,$F27*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E27<>\"\",IFERROR(IF(AND(I$9>=$D27,I$9<=$E27),$F27/($E27+1-$D27),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D27,$F27*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E27<>\"\",IFERROR(IF(AND(J$9>=$D27,J$9<=$E27),$F27/($E27+1-$D27),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D27,$F27*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E27<>\"\",IFERROR(IF(AND(K$9>=$D27,K$9<=$E27),$F27/($E27+1-$D27),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D27,$F27*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E27<>\"\",IFERROR(IF(AND(L$9>=$D27,L$9<=$E27),$F27/($E27+1-$D27),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D27,$F27*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E27<>\"\",IFERROR(IF(AND(M$9>=$D27,M$9<=$E27),$F27/($E27+1-$D27),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D27,$F27*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E27<>\"\",IFERROR(IF(AND(N$9>=$D27,N$9<=$E27),$F27/($E27+1-$D27),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D27,$F27*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E27<>\"\",IFERROR(IF(AND(O$9>=$D27,O$9<=$E27),$F27/($E27+1-$D27),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D27,$F27*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E27<>\"\",IFERROR(IF(AND(P$9>=$D27,P$9<=$E27),$F27/($E27+1-$D27),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D27,$F27*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E27<>\"\",IFERROR(IF(AND(Q$9>=$D27,Q$9<=$E27),$F27/($E27+1-$D27),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D27,$F27*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E27<>\"\",IFERROR(IF(AND(R$9>=$D27,R$9<=$E27),$F27/($E27+1-$D27),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D27,$F27*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":264109.5252403848},{"$f":"IF($E27<>\"\",IFERROR(IF(AND(S$9>=$D27,S$9<=$E27),$F27/($E27+1-$D27),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D27,$F27*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B28","v":"CLE_STP_18"},{"$f":"'Sewer - Future Infrastructure'!G28","v":"Cleveland"},{"$f":"'Sewer - Future Infrastructure'!M28","v":2018},{"$f":"'Sewer - Future Infrastructure'!N28","v":2018},{"$f":"'Sewer - Future Infrastructure'!Y28","v":17250},15963.034490555914,{"$f":"IF($E28<>\"\",IFERROR(IF(AND(H$9>=$D28,H$9<=$E28),$F28/($E28+1-$D28),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D28,$F28*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E28<>\"\",IFERROR(IF(AND(I$9>=$D28,I$9<=$E28),$F28/($E28+1-$D28),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D28,$F28*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E28<>\"\",IFERROR(IF(AND(J$9>=$D28,J$9<=$E28),$F28/($E28+1-$D28),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D28,$F28*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":18061.498130074724},{"$f":"IF($E28<>\"\",IFERROR(IF(AND(K$9>=$D28,K$9<=$E28),$F28/($E28+1-$D28),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D28,$F28*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E28<>\"\",IFERROR(IF(AND(L$9>=$D28,L$9<=$E28),$F28/($E28+1-$D28),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D28,$F28*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E28<>\"\",IFERROR(IF(AND(M$9>=$D28,M$9<=$E28),$F28/($E28+1-$D28),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D28,$F28*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E28<>\"\",IFERROR(IF(AND(N$9>=$D28,N$9<=$E28),$F28/($E28+1-$D28),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D28,$F28*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E28<>\"\",IFERROR(IF(AND(O$9>=$D28,O$9<=$E28),$F28/($E28+1-$D28),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D28,$F28*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E28<>\"\",IFERROR(IF(AND(P$9>=$D28,P$9<=$E28),$F28/($E28+1-$D28),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D28,$F28*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E28<>\"\",IFERROR(IF(AND(Q$9>=$D28,Q$9<=$E28),$F28/($E28+1-$D28),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D28,$F28*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E28<>\"\",IFERROR(IF(AND(R$9>=$D28,R$9<=$E28),$F28/($E28+1-$D28),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D28,$F28*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E28<>\"\",IFERROR(IF(AND(S$9>=$D28,S$9<=$E28),$F28/($E28+1-$D28),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D28,$F28*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B29","v":"CLE_STP_19"},{"$f":"'Sewer - Future Infrastructure'!G29","v":"Cleveland"},{"$f":"'Sewer - Future Infrastructure'!M29","v":2019},{"$f":"'Sewer - Future Infrastructure'!N29","v":2019},{"$f":"'Sewer - Future Infrastructure'!Y29","v":155250},138204.16702338986,{"$f":"IF($E29<>\"\",IFERROR(IF(AND(H$9>=$D29,H$9<=$E29),$F29/($E29+1-$D29),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D29,$F29*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E29<>\"\",IFERROR(IF(AND(I$9>=$D29,I$9<=$E29),$F29/($E29+1-$D29),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D29,$F29*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E29<>\"\",IFERROR(IF(AND(J$9>=$D29,J$9<=$E29),$F29/($E29+1-$D29),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D29,$F29*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E29<>\"\",IFERROR(IF(AND(K$9>=$D29,K$9<=$E29),$F29/($E29+1-$D29),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D29,$F29*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":166333.07464278248},{"$f":"IF($E29<>\"\",IFERROR(IF(AND(L$9>=$D29,L$9<=$E29),$F29/($E29+1-$D29),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D29,$F29*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E29<>\"\",IFERROR(IF(AND(M$9>=$D29,M$9<=$E29),$F29/($E29+1-$D29),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D29,$F29*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E29<>\"\",IFERROR(IF(AND(N$9>=$D29,N$9<=$E29),$F29/($E29+1-$D29),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D29,$F29*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E29<>\"\",IFERROR(IF(AND(O$9>=$D29,O$9<=$E29),$F29/($E29+1-$D29),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D29,$F29*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E29<>\"\",IFERROR(IF(AND(P$9>=$D29,P$9<=$E29),$F29/($E29+1-$D29),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D29,$F29*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E29<>\"\",IFERROR(IF(AND(Q$9>=$D29,Q$9<=$E29),$F29/($E29+1-$D29),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D29,$F29*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E29<>\"\",IFERROR(IF(AND(R$9>=$D29,R$9<=$E29),$F29/($E29+1-$D29),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D29,$F29*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E29<>\"\",IFERROR(IF(AND(S$9>=$D29,S$9<=$E29),$F29/($E29+1-$D29),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D29,$F29*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B30","v":"CLE_STP_20"},{"$f":"'Sewer - Future Infrastructure'!G30","v":"Cleveland"},{"$f":"'Sewer - Future Infrastructure'!M30","v":2020},{"$f":"'Sewer - Future Infrastructure'!N30","v":2020},{"$f":"'Sewer - Future Infrastructure'!Y30","v":567813},486248.23352873948,{"$f":"IF($E30<>\"\",IFERROR(IF(AND(H$9>=$D30,H$9<=$E30),$F30/($E30+1-$D30),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D30,$F30*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E30<>\"\",IFERROR(IF(AND(I$9>=$D30,I$9<=$E30),$F30/($E30+1-$D30),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D30,$F30*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E30<>\"\",IFERROR(IF(AND(J$9>=$D30,J$9<=$E30),$F30/($E30+1-$D30),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D30,$F30*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E30<>\"\",IFERROR(IF(AND(K$9>=$D30,K$9<=$E30),$F30/($E30+1-$D30),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D30,$F30*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E30<>\"\",IFERROR(IF(AND(L$9>=$D30,L$9<=$E30),$F30/($E30+1-$D30),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D30,$F30*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":622493.28876615886},{"$f":"IF($E30<>\"\",IFERROR(IF(AND(M$9>=$D30,M$9<=$E30),$F30/($E30+1-$D30),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D30,$F30*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E30<>\"\",IFERROR(IF(AND(N$9>=$D30,N$9<=$E30),$F30/($E30+1-$D30),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D30,$F30*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E30<>\"\",IFERROR(IF(AND(O$9>=$D30,O$9<=$E30),$F30/($E30+1-$D30),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D30,$F30*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E30<>\"\",IFERROR(IF(AND(P$9>=$D30,P$9<=$E30),$F30/($E30+1-$D30),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D30,$F30*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E30<>\"\",IFERROR(IF(AND(Q$9>=$D30,Q$9<=$E30),$F30/($E30+1-$D30),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D30,$F30*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E30<>\"\",IFERROR(IF(AND(R$9>=$D30,R$9<=$E30),$F30/($E30+1-$D30),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D30,$F30*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E30<>\"\",IFERROR(IF(AND(S$9>=$D30,S$9<=$E30),$F30/($E30+1-$D30),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D30,$F30*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B31","v":"CLE_STP_22"},{"$f":"'Sewer - Future Infrastructure'!G31","v":"Cleveland"},{"$f":"'Sewer - Future Infrastructure'!M31","v":2022},{"$f":"'Sewer - Future Infrastructure'!N31","v":2022},{"$f":"'Sewer - Future Infrastructure'!Y31","v":215625},170874.85939013277,{"$f":"IF($E31<>\"\",IFERROR(IF(AND(H$9>=$D31,H$9<=$E31),$F31/($E31+1-$D31),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D31,$F31*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E31<>\"\",IFERROR(IF(AND(I$9>=$D31,I$9<=$E31),$F31/($E31+1-$D31),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D31,$F31*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E31<>\"\",IFERROR(IF(AND(J$9>=$D31,J$9<=$E31),$F31/($E31+1-$D31),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D31,$F31*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E31<>\"\",IFERROR(IF(AND(K$9>=$D31,K$9<=$E31),$F31/($E31+1-$D31),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D31,$F31*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E31<>\"\",IFERROR(IF(AND(L$9>=$D31,L$9<=$E31),$F31/($E31+1-$D31),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D31,$F31*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E31<>\"\",IFERROR(IF(AND(M$9>=$D31,M$9<=$E31),$F31/($E31+1-$D31),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D31,$F31*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E31<>\"\",IFERROR(IF(AND(N$9>=$D31,N$9<=$E31),$F31/($E31+1-$D31),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D31,$F31*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":247510.21399285604},{"$f":"IF($E31<>\"\",IFERROR(IF(AND(O$9>=$D31,O$9<=$E31),$F31/($E31+1-$D31),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D31,$F31*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E31<>\"\",IFERROR(IF(AND(P$9>=$D31,P$9<=$E31),$F31/($E31+1-$D31),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D31,$F31*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E31<>\"\",IFERROR(IF(AND(Q$9>=$D31,Q$9<=$E31),$F31/($E31+1-$D31),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D31,$F31*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E31<>\"\",IFERROR(IF(AND(R$9>=$D31,R$9<=$E31),$F31/($E31+1-$D31),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D31,$F31*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E31<>\"\",IFERROR(IF(AND(S$9>=$D31,S$9<=$E31),$F31/($E31+1-$D31),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D31,$F31*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B32","v":"CLE_STP_23"},{"$f":"'Sewer - Future Infrastructure'!G32","v":"Cleveland"},{"$f":"'Sewer - Future Infrastructure'!M32","v":2023},{"$f":"'Sewer - Future Infrastructure'!N32","v":2023},{"$f":"'Sewer - Future Infrastructure'!Y32","v":6933063},5285272.462928148,{"$f":"IF($E32<>\"\",IFERROR(IF(AND(H$9>=$D32,H$9<=$E32),$F32/($E32+1-$D32),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D32,$F32*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E32<>\"\",IFERROR(IF(AND(I$9>=$D32,I$9<=$E32),$F32/($E32+1-$D32),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D32,$F32*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E32<>\"\",IFERROR(IF(AND(J$9>=$D32,J$9<=$E32),$F32/($E32+1-$D32),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D32,$F32*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E32<>\"\",IFERROR(IF(AND(K$9>=$D32,K$9<=$E32),$F32/($E32+1-$D32),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D32,$F32*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E32<>\"\",IFERROR(IF(AND(L$9>=$D32,L$9<=$E32),$F32/($E32+1-$D32),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D32,$F32*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E32<>\"\",IFERROR(IF(AND(M$9>=$D32,M$9<=$E32),$F32/($E32+1-$D32),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D32,$F32*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E32<>\"\",IFERROR(IF(AND(N$9>=$D32,N$9<=$E32),$F32/($E32+1-$D32),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D32,$F32*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E32<>\"\",IFERROR(IF(AND(O$9>=$D32,O$9<=$E32),$F32/($E32+1-$D32),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D32,$F32*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":8143319.8913671654},{"$f":"IF($E32<>\"\",IFERROR(IF(AND(P$9>=$D32,P$9<=$E32),$F32/($E32+1-$D32),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D32,$F32*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E32<>\"\",IFERROR(IF(AND(Q$9>=$D32,Q$9<=$E32),$F32/($E32+1-$D32),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D32,$F32*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E32<>\"\",IFERROR(IF(AND(R$9>=$D32,R$9<=$E32),$F32/($E32+1-$D32),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D32,$F32*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E32<>\"\",IFERROR(IF(AND(S$9>=$D32,S$9<=$E32),$F32/($E32+1-$D32),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D32,$F32*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B33","v":"CLE_STP_25"},{"$f":"'Sewer - Future Infrastructure'!G33","v":"Cleveland"},{"$f":"'Sewer - Future Infrastructure'!M33","v":2025},{"$f":"'Sewer - Future Infrastructure'!N33","v":2025},{"$f":"'Sewer - Future Infrastructure'!Y33","v":3113625},2196518.6360626169,{"$f":"IF($E33<>\"\",IFERROR(IF(AND(H$9>=$D33,H$9<=$E33),$F33/($E33+1-$D33),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D33,$F33*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E33<>\"\",IFERROR(IF(AND(I$9>=$D33,I$9<=$E33),$F33/($E33+1-$D33),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D33,$F33*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E33<>\"\",IFERROR(IF(AND(J$9>=$D33,J$9<=$E33),$F33/($E33+1-$D33),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D33,$F33*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E33<>\"\",IFERROR(IF(AND(K$9>=$D33,K$9<=$E33),$F33/($E33+1-$D33),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D33,$F33*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E33<>\"\",IFERROR(IF(AND(L$9>=$D33,L$9<=$E33),$F33/($E33+1-$D33),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D33,$F33*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E33<>\"\",IFERROR(IF(AND(M$9>=$D33,M$9<=$E33),$F33/($E33+1-$D33),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D33,$F33*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E33<>\"\",IFERROR(IF(AND(N$9>=$D33,N$9<=$E33),$F33/($E33+1-$D33),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D33,$F33*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E33<>\"\",IFERROR(IF(AND(O$9>=$D33,O$9<=$E33),$F33/($E33+1-$D33),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D33,$F33*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E33<>\"\",IFERROR(IF(AND(P$9>=$D33,P$9<=$E33),$F33/($E33+1-$D33),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D33,$F33*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E33<>\"\",IFERROR(IF(AND(Q$9>=$D33,Q$9<=$E33),$F33/($E33+1-$D33),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D33,$F33*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":3829193.6099225376},{"$f":"IF($E33<>\"\",IFERROR(IF(AND(R$9>=$D33,R$9<=$E33),$F33/($E33+1-$D33),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D33,$F33*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E33<>\"\",IFERROR(IF(AND(S$9>=$D33,S$9<=$E33),$F33/($E33+1-$D33),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D33,$F33*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B34","v":"THORNE_STP_19"},{"$f":"'Sewer - Future Infrastructure'!G34","v":"Thorneside"},{"$f":"'Sewer - Future Infrastructure'!M34","v":2019},{"$f":"'Sewer - Future Infrastructure'!N34","v":2019},{"$f":"'Sewer - Future Infrastructure'!Y34","v":129375},115170.13918615824,{"$f":"IF($E34<>\"\",IFERROR(IF(AND(H$9>=$D34,H$9<=$E34),$F34/($E34+1-$D34),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D34,$F34*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E34<>\"\",IFERROR(IF(AND(I$9>=$D34,I$9<=$E34),$F34/($E34+1-$D34),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D34,$F34*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E34<>\"\",IFERROR(IF(AND(J$9>=$D34,J$9<=$E34),$F34/($E34+1-$D34),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D34,$F34*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E34<>\"\",IFERROR(IF(AND(K$9>=$D34,K$9<=$E34),$F34/($E34+1-$D34),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D34,$F34*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":138610.89553565209},{"$f":"IF($E34<>\"\",IFERROR(IF(AND(L$9>=$D34,L$9<=$E34),$F34/($E34+1-$D34),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D34,$F34*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E34<>\"\",IFERROR(IF(AND(M$9>=$D34,M$9<=$E34),$F34/($E34+1-$D34),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D34,$F34*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E34<>\"\",IFERROR(IF(AND(N$9>=$D34,N$9<=$E34),$F34/($E34+1-$D34),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D34,$F34*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E34<>\"\",IFERROR(IF(AND(O$9>=$D34,O$9<=$E34),$F34/($E34+1-$D34),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D34,$F34*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E34<>\"\",IFERROR(IF(AND(P$9>=$D34,P$9<=$E34),$F34/($E34+1-$D34),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D34,$F34*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E34<>\"\",IFERROR(IF(AND(Q$9>=$D34,Q$9<=$E34),$F34/($E34+1-$D34),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D34,$F34*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E34<>\"\",IFERROR(IF(AND(R$9>=$D34,R$9<=$E34),$F34/($E34+1-$D34),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D34,$F34*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E34<>\"\",IFERROR(IF(AND(S$9>=$D34,S$9<=$E34),$F34/($E34+1-$D34),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D34,$F34*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B35","v":"THORNE_STP_20"},{"$f":"'Sewer - Future Infrastructure'!G35","v":"Thorneside"},{"$f":"'Sewer - Future Infrastructure'!M35","v":2020},{"$f":"'Sewer - Future Infrastructure'!N35","v":2020},{"$f":"'Sewer - Future Infrastructure'!Y35","v":510313},437007.94944242493,{"$f":"IF($E35<>\"\",IFERROR(IF(AND(H$9>=$D35,H$9<=$E35),$F35/($E35+1-$D35),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D35,$F35*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E35<>\"\",IFERROR(IF(AND(I$9>=$D35,I$9<=$E35),$F35/($E35+1-$D35),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D35,$F35*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E35<>\"\",IFERROR(IF(AND(J$9>=$D35,J$9<=$E35),$F35/($E35+1-$D35),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D35,$F35*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E35<>\"\",IFERROR(IF(AND(K$9>=$D35,K$9<=$E35),$F35/($E35+1-$D35),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D35,$F35*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E35<>\"\",IFERROR(IF(AND(L$9>=$D35,L$9<=$E35),$F35/($E35+1-$D35),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D35,$F35*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":559456.04921008297},{"$f":"IF($E35<>\"\",IFERROR(IF(AND(M$9>=$D35,M$9<=$E35),$F35/($E35+1-$D35),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D35,$F35*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E35<>\"\",IFERROR(IF(AND(N$9>=$D35,N$9<=$E35),$F35/($E35+1-$D35),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D35,$F35*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E35<>\"\",IFERROR(IF(AND(O$9>=$D35,O$9<=$E35),$F35/($E35+1-$D35),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D35,$F35*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E35<>\"\",IFERROR(IF(AND(P$9>=$D35,P$9<=$E35),$F35/($E35+1-$D35),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D35,$F35*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E35<>\"\",IFERROR(IF(AND(Q$9>=$D35,Q$9<=$E35),$F35/($E35+1-$D35),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D35,$F35*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E35<>\"\",IFERROR(IF(AND(R$9>=$D35,R$9<=$E35),$F35/($E35+1-$D35),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D35,$F35*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E35<>\"\",IFERROR(IF(AND(S$9>=$D35,S$9<=$E35),$F35/($E35+1-$D35),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D35,$F35*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B36","v":"MC_STP_18"},{"$f":"'Sewer - Future Infrastructure'!G36","v":"Mount Cotton"},{"$f":"'Sewer - Future Infrastructure'!M36","v":2018},{"$f":"'Sewer - Future Infrastructure'!N36","v":2018},{"$f":"'Sewer - Future Infrastructure'!Y36","v":28750},26605.057484259858,{"$f":"IF($E36<>\"\",IFERROR(IF(AND(H$9>=$D36,H$9<=$E36),$F36/($E36+1-$D36),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D36,$F36*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E36<>\"\",IFERROR(IF(AND(I$9>=$D36,I$9<=$E36),$F36/($E36+1-$D36),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D36,$F36*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E36<>\"\",IFERROR(IF(AND(J$9>=$D36,J$9<=$E36),$F36/($E36+1-$D36),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D36,$F36*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":30102.496883457876},{"$f":"IF($E36<>\"\",IFERROR(IF(AND(K$9>=$D36,K$9<=$E36),$F36/($E36+1-$D36),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D36,$F36*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E36<>\"\",IFERROR(IF(AND(L$9>=$D36,L$9<=$E36),$F36/($E36+1-$D36),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D36,$F36*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E36<>\"\",IFERROR(IF(AND(M$9>=$D36,M$9<=$E36),$F36/($E36+1-$D36),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D36,$F36*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E36<>\"\",IFERROR(IF(AND(N$9>=$D36,N$9<=$E36),$F36/($E36+1-$D36),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D36,$F36*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E36<>\"\",IFERROR(IF(AND(O$9>=$D36,O$9<=$E36),$F36/($E36+1-$D36),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D36,$F36*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E36<>\"\",IFERROR(IF(AND(P$9>=$D36,P$9<=$E36),$F36/($E36+1-$D36),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D36,$F36*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E36<>\"\",IFERROR(IF(AND(Q$9>=$D36,Q$9<=$E36),$F36/($E36+1-$D36),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D36,$F36*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E36<>\"\",IFERROR(IF(AND(R$9>=$D36,R$9<=$E36),$F36/($E36+1-$D36),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D36,$F36*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E36<>\"\",IFERROR(IF(AND(S$9>=$D36,S$9<=$E36),$F36/($E36+1-$D36),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D36,$F36*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B37","v":"MC_STP_19"},{"$f":"'Sewer - Future Infrastructure'!G37","v":"Mount Cotton"},{"$f":"'Sewer - Future Infrastructure'!M37","v":2019},{"$f":"'Sewer - Future Infrastructure'!N37","v":2019},{"$f":"'Sewer - Future Infrastructure'!Y37","v":669875},596325.38734166371,{"$f":"IF($E37<>\"\",IFERROR(IF(AND(H$9>=$D37,H$9<=$E37),$F37/($E37+1-$D37),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D37,$F37*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E37<>\"\",IFERROR(IF(AND(I$9>=$D37,I$9<=$E37),$F37/($E37+1-$D37),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D37,$F37*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E37<>\"\",IFERROR(IF(AND(J$9>=$D37,J$9<=$E37),$F37/($E37+1-$D37),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D37,$F37*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E37<>\"\",IFERROR(IF(AND(K$9>=$D37,K$9<=$E37),$F37/($E37+1-$D37),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D37,$F37*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":717696.41466237628},{"$f":"IF($E37<>\"\",IFERROR(IF(AND(L$9>=$D37,L$9<=$E37),$F37/($E37+1-$D37),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D37,$F37*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E37<>\"\",IFERROR(IF(AND(M$9>=$D37,M$9<=$E37),$F37/($E37+1-$D37),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D37,$F37*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E37<>\"\",IFERROR(IF(AND(N$9>=$D37,N$9<=$E37),$F37/($E37+1-$D37),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D37,$F37*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E37<>\"\",IFERROR(IF(AND(O$9>=$D37,O$9<=$E37),$F37/($E37+1-$D37),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D37,$F37*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E37<>\"\",IFERROR(IF(AND(P$9>=$D37,P$9<=$E37),$F37/($E37+1-$D37),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D37,$F37*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E37<>\"\",IFERROR(IF(AND(Q$9>=$D37,Q$9<=$E37),$F37/($E37+1-$D37),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D37,$F37*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E37<>\"\",IFERROR(IF(AND(R$9>=$D37,R$9<=$E37),$F37/($E37+1-$D37),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D37,$F37*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E37<>\"\",IFERROR(IF(AND(S$9>=$D37,S$9<=$E37),$F37/($E37+1-$D37),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D37,$F37*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B38","v":"MC_STP_20"},{"$f":"'Sewer - Future Infrastructure'!G38","v":"Mount Cotton"},{"$f":"'Sewer - Future Infrastructure'!M38","v":2020},{"$f":"'Sewer - Future Infrastructure'!N38","v":2020},{"$f":"'Sewer - Future Infrastructure'!Y38","v":431250},369302.13064735912,{"$f":"IF($E38<>\"\",IFERROR(IF(AND(H$9>=$D38,H$9<=$E38),$F38/($E38+1-$D38),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D38,$F38*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E38<>\"\",IFERROR(IF(AND(I$9>=$D38,I$9<=$E38),$F38/($E38+1-$D38),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D38,$F38*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E38<>\"\",IFERROR(IF(AND(J$9>=$D38,J$9<=$E38),$F38/($E38+1-$D38),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D38,$F38*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E38<>\"\",IFERROR(IF(AND(K$9>=$D38,K$9<=$E38),$F38/($E38+1-$D38),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D38,$F38*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E38<>\"\",IFERROR(IF(AND(L$9>=$D38,L$9<=$E38),$F38/($E38+1-$D38),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D38,$F38*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":472779.2966705694},{"$f":"IF($E38<>\"\",IFERROR(IF(AND(M$9>=$D38,M$9<=$E38),$F38/($E38+1-$D38),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D38,$F38*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E38<>\"\",IFERROR(IF(AND(N$9>=$D38,N$9<=$E38),$F38/($E38+1-$D38),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D38,$F38*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E38<>\"\",IFERROR(IF(AND(O$9>=$D38,O$9<=$E38),$F38/($E38+1-$D38),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D38,$F38*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E38<>\"\",IFERROR(IF(AND(P$9>=$D38,P$9<=$E38),$F38/($E38+1-$D38),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D38,$F38*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E38<>\"\",IFERROR(IF(AND(Q$9>=$D38,Q$9<=$E38),$F38/($E38+1-$D38),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D38,$F38*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E38<>\"\",IFERROR(IF(AND(R$9>=$D38,R$9<=$E38),$F38/($E38+1-$D38),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D38,$F38*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E38<>\"\",IFERROR(IF(AND(S$9>=$D38,S$9<=$E38),$F38/($E38+1-$D38),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D38,$F38*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B39","v":"MC_STP_21"},{"$f":"'Sewer - Future Infrastructure'!G39","v":"Mount Cotton"},{"$f":"'Sewer - Future Infrastructure'!M39","v":2021},{"$f":"'Sewer - Future Infrastructure'!N39","v":2021},{"$f":"'Sewer - Future Infrastructure'!Y39","v":4240625},3493379.3669093521,{"$f":"IF($E39<>\"\",IFERROR(IF(AND(H$9>=$D39,H$9<=$E39),$F39/($E39+1-$D39),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D39,$F39*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E39<>\"\",IFERROR(IF(AND(I$9>=$D39,I$9<=$E39),$F39/($E39+1-$D39),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D39,$F39*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E39<>\"\",IFERROR(IF(AND(J$9>=$D39,J$9<=$E39),$F39/($E39+1-$D39),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D39,$F39*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E39<>\"\",IFERROR(IF(AND(K$9>=$D39,K$9<=$E39),$F39/($E39+1-$D39),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D39,$F39*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E39<>\"\",IFERROR(IF(AND(L$9>=$D39,L$9<=$E39),$F39/($E39+1-$D39),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D39,$F39*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E39<>\"\",IFERROR(IF(AND(M$9>=$D39,M$9<=$E39),$F39/($E39+1-$D39),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D39,$F39*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":4757091.9613843681},{"$f":"IF($E39<>\"\",IFERROR(IF(AND(N$9>=$D39,N$9<=$E39),$F39/($E39+1-$D39),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D39,$F39*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E39<>\"\",IFERROR(IF(AND(O$9>=$D39,O$9<=$E39),$F39/($E39+1-$D39),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D39,$F39*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E39<>\"\",IFERROR(IF(AND(P$9>=$D39,P$9<=$E39),$F39/($E39+1-$D39),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D39,$F39*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E39<>\"\",IFERROR(IF(AND(Q$9>=$D39,Q$9<=$E39),$F39/($E39+1-$D39),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D39,$F39*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E39<>\"\",IFERROR(IF(AND(R$9>=$D39,R$9<=$E39),$F39/($E39+1-$D39),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D39,$F39*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E39<>\"\",IFERROR(IF(AND(S$9>=$D39,S$9<=$E39),$F39/($E39+1-$D39),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D39,$F39*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B40","v":"MC_STP_22"},{"$f":"'Sewer - Future Infrastructure'!G40","v":"Mount Cotton"},{"$f":"'Sewer - Future Infrastructure'!M40","v":2022},{"$f":"'Sewer - Future Infrastructure'!N40","v":2022},{"$f":"'Sewer - Future Infrastructure'!Y40","v":8855000},7017260.8922881186,{"$f":"IF($E40<>\"\",IFERROR(IF(AND(H$9>=$D40,H$9<=$E40),$F40/($E40+1-$D40),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D40,$F40*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E40<>\"\",IFERROR(IF(AND(I$9>=$D40,I$9<=$E40),$F40/($E40+1-$D40),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D40,$F40*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E40<>\"\",IFERROR(IF(AND(J$9>=$D40,J$9<=$E40),$F40/($E40+1-$D40),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D40,$F40*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E40<>\"\",IFERROR(IF(AND(K$9>=$D40,K$9<=$E40),$F40/($E40+1-$D40),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D40,$F40*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E40<>\"\",IFERROR(IF(AND(L$9>=$D40,L$9<=$E40),$F40/($E40+1-$D40),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D40,$F40*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E40<>\"\",IFERROR(IF(AND(M$9>=$D40,M$9<=$E40),$F40/($E40+1-$D40),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D40,$F40*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E40<>\"\",IFERROR(IF(AND(N$9>=$D40,N$9<=$E40),$F40/($E40+1-$D40),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D40,$F40*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":10164419.454639954},{"$f":"IF($E40<>\"\",IFERROR(IF(AND(O$9>=$D40,O$9<=$E40),$F40/($E40+1-$D40),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D40,$F40*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E40<>\"\",IFERROR(IF(AND(P$9>=$D40,P$9<=$E40),$F40/($E40+1-$D40),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D40,$F40*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E40<>\"\",IFERROR(IF(AND(Q$9>=$D40,Q$9<=$E40),$F40/($E40+1-$D40),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D40,$F40*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E40<>\"\",IFERROR(IF(AND(R$9>=$D40,R$9<=$E40),$F40/($E40+1-$D40),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D40,$F40*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E40<>\"\",IFERROR(IF(AND(S$9>=$D40,S$9<=$E40),$F40/($E40+1-$D40),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D40,$F40*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B41","v":"MC_STP_23"},{"$f":"'Sewer - Future Infrastructure'!G41","v":"Mount Cotton"},{"$f":"'Sewer - Future Infrastructure'!M41","v":2023},{"$f":"'Sewer - Future Infrastructure'!N41","v":2023},{"$f":"'Sewer - Future Infrastructure'!Y41","v":7848750},5983326.8850156562,{"$f":"IF($E41<>\"\",IFERROR(IF(AND(H$9>=$D41,H$9<=$E41),$F41/($E41+1-$D41),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D41,$F41*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E41<>\"\",IFERROR(IF(AND(I$9>=$D41,I$9<=$E41),$F41/($E41+1-$D41),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D41,$F41*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E41<>\"\",IFERROR(IF(AND(J$9>=$D41,J$9<=$E41),$F41/($E41+1-$D41),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D41,$F41*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E41<>\"\",IFERROR(IF(AND(K$9>=$D41,K$9<=$E41),$F41/($E41+1-$D41),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D41,$F41*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E41<>\"\",IFERROR(IF(AND(L$9>=$D41,L$9<=$E41),$F41/($E41+1-$D41),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D41,$F41*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E41<>\"\",IFERROR(IF(AND(M$9>=$D41,M$9<=$E41),$F41/($E41+1-$D41),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D41,$F41*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E41<>\"\",IFERROR(IF(AND(N$9>=$D41,N$9<=$E41),$F41/($E41+1-$D41),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D41,$F41*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E41<>\"\",IFERROR(IF(AND(O$9>=$D41,O$9<=$E41),$F41/($E41+1-$D41),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D41,$F41*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":9218852.0423610806},{"$f":"IF($E41<>\"\",IFERROR(IF(AND(P$9>=$D41,P$9<=$E41),$F41/($E41+1-$D41),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D41,$F41*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E41<>\"\",IFERROR(IF(AND(Q$9>=$D41,Q$9<=$E41),$F41/($E41+1-$D41),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D41,$F41*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E41<>\"\",IFERROR(IF(AND(R$9>=$D41,R$9<=$E41),$F41/($E41+1-$D41),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D41,$F41*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E41<>\"\",IFERROR(IF(AND(S$9>=$D41,S$9<=$E41),$F41/($E41+1-$D41),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D41,$F41*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B42","v":"MC_STP_24"},{"$f":"'Sewer - Future Infrastructure'!G42","v":"Mount Cotton"},{"$f":"'Sewer - Future Infrastructure'!M42","v":2024},{"$f":"'Sewer - Future Infrastructure'!N42","v":2024},{"$f":"'Sewer - Future Infrastructure'!Y42","v":747500},{"$f":"NPV(Sewer_ADR,I42:VR42)+H42","v":548171.69564717391},{"$f":"IF($E42<>\"\",IFERROR(IF(AND(H$9>=$D42,H$9<=$E42),$F42/($E42+1-$D42),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D42,$F42*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E42<>\"\",IFERROR(IF(AND(I$9>=$D42,I$9<=$E42),$F42/($E42+1-$D42),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D42,$F42*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E42<>\"\",IFERROR(IF(AND(J$9>=$D42,J$9<=$E42),$F42/($E42+1-$D42),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D42,$F42*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E42<>\"\",IFERROR(IF(AND(K$9>=$D42,K$9<=$E42),$F42/($E42+1-$D42),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D42,$F42*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E42<>\"\",IFERROR(IF(AND(L$9>=$D42,L$9<=$E42),$F42/($E42+1-$D42),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D42,$F42*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E42<>\"\",IFERROR(IF(AND(M$9>=$D42,M$9<=$E42),$F42/($E42+1-$D42),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D42,$F42*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E42<>\"\",IFERROR(IF(AND(N$9>=$D42,N$9<=$E42),$F42/($E42+1-$D42),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D42,$F42*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E42<>\"\",IFERROR(IF(AND(O$9>=$D42,O$9<=$E42),$F42/($E42+1-$D42),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D42,$F42*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E42<>\"\",IFERROR(IF(AND(P$9>=$D42,P$9<=$E42),$F42/($E42+1-$D42),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D42,$F42*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":898400.28558350133},{"$f":"IF($E42<>\"\",IFERROR(IF(AND(Q$9>=$D42,Q$9<=$E42),$F42/($E42+1-$D42),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D42,$F42*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E42<>\"\",IFERROR(IF(AND(R$9>=$D42,R$9<=$E42),$F42/($E42+1-$D42),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D42,$F42*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E42<>\"\",IFERROR(IF(AND(S$9>=$D42,S$9<=$E42),$F42/($E42+1-$D42),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D42,$F42*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B43","v":"DUN_STP_21"},{"$f":"'Sewer - Future Infrastructure'!G43","v":"Dunwich"},{"$f":"'Sewer - Future Infrastructure'!M43","v":2021},{"$f":"'Sewer - Future Infrastructure'!N43","v":2021},{"$f":"'Sewer - Future Infrastructure'!Y43","v":339000},279264.40215351986,{"$f":"IF($E43<>\"\",IFERROR(IF(AND(H$9>=$D43,H$9<=$E43),$F43/($E43+1-$D43),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D43,$F43*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E43<>\"\",IFERROR(IF(AND(I$9>=$D43,I$9<=$E43),$F43/($E43+1-$D43),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D43,$F43*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E43<>\"\",IFERROR(IF(AND(J$9>=$D43,J$9<=$E43),$F43/($E43+1-$D43),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D43,$F43*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E43<>\"\",IFERROR(IF(AND(K$9>=$D43,K$9<=$E43),$F43/($E43+1-$D43),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D43,$F43*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E43<>\"\",IFERROR(IF(AND(L$9>=$D43,L$9<=$E43),$F43/($E43+1-$D43),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D43,$F43*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E43<>\"\",IFERROR(IF(AND(M$9>=$D43,M$9<=$E43),$F43/($E43+1-$D43),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D43,$F43*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":380286.90933749167},{"$f":"IF($E43<>\"\",IFERROR(IF(AND(N$9>=$D43,N$9<=$E43),$F43/($E43+1-$D43),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D43,$F43*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E43<>\"\",IFERROR(IF(AND(O$9>=$D43,O$9<=$E43),$F43/($E43+1-$D43),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D43,$F43*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E43<>\"\",IFERROR(IF(AND(P$9>=$D43,P$9<=$E43),$F43/($E43+1-$D43),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D43,$F43*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E43<>\"\",IFERROR(IF(AND(Q$9>=$D43,Q$9<=$E43),$F43/($E43+1-$D43),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D43,$F43*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E43<>\"\",IFERROR(IF(AND(R$9>=$D43,R$9<=$E43),$F43/($E43+1-$D43),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D43,$F43*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E43<>\"\",IFERROR(IF(AND(S$9>=$D43,S$9<=$E43),$F43/($E43+1-$D43),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D43,$F43*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B44","v":"FGM_CA_01"},{"$f":"'Sewer - Future Infrastructure'!G44","v":"Capalaba"},{"$f":"'Sewer - Future Infrastructure'!M44","v":2036},{"$f":"'Sewer - Future Infrastructure'!N44","v":2036},{"$f":"'Sewer - Future Infrastructure'!Y44","v":29788},0,{"$f":"IF($E44<>\"\",IFERROR(IF(AND(H$9>=$D44,H$9<=$E44),$F44/($E44+1-$D44),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D44,$F44*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E44<>\"\",IFERROR(IF(AND(I$9>=$D44,I$9<=$E44),$F44/($E44+1-$D44),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D44,$F44*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E44<>\"\",IFERROR(IF(AND(J$9>=$D44,J$9<=$E44),$F44/($E44+1-$D44),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D44,$F44*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E44<>\"\",IFERROR(IF(AND(K$9>=$D44,K$9<=$E44),$F44/($E44+1-$D44),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D44,$F44*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E44<>\"\",IFERROR(IF(AND(L$9>=$D44,L$9<=$E44),$F44/($E44+1-$D44),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D44,$F44*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E44<>\"\",IFERROR(IF(AND(M$9>=$D44,M$9<=$E44),$F44/($E44+1-$D44),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D44,$F44*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E44<>\"\",IFERROR(IF(AND(N$9>=$D44,N$9<=$E44),$F44/($E44+1-$D44),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D44,$F44*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E44<>\"\",IFERROR(IF(AND(O$9>=$D44,O$9<=$E44),$F44/($E44+1-$D44),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D44,$F44*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E44<>\"\",IFERROR(IF(AND(P$9>=$D44,P$9<=$E44),$F44/($E44+1-$D44),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D44,$F44*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E44<>\"\",IFERROR(IF(AND(Q$9>=$D44,Q$9<=$E44),$F44/($E44+1-$D44),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D44,$F44*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E44<>\"\",IFERROR(IF(AND(R$9>=$D44,R$9<=$E44),$F44/($E44+1-$D44),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D44,$F44*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E44<>\"\",IFERROR(IF(AND(S$9>=$D44,S$9<=$E44),$F44/($E44+1-$D44),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D44,$F44*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B45","v":"FGM_CA_02"},{"$f":"'Sewer - Future Infrastructure'!G45","v":"Capalaba"},{"$f":"'Sewer - Future Infrastructure'!M45","v":2036},{"$f":"'Sewer - Future Infrastructure'!N45","v":2036},{"$f":"'Sewer - Future Infrastructure'!Y45","v":37447},0,{"$f":"IF($E45<>\"\",IFERROR(IF(AND(H$9>=$D45,H$9<=$E45),$F45/($E45+1-$D45),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D45,$F45*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E45<>\"\",IFERROR(IF(AND(I$9>=$D45,I$9<=$E45),$F45/($E45+1-$D45),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D45,$F45*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E45<>\"\",IFERROR(IF(AND(J$9>=$D45,J$9<=$E45),$F45/($E45+1-$D45),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D45,$F45*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E45<>\"\",IFERROR(IF(AND(K$9>=$D45,K$9<=$E45),$F45/($E45+1-$D45),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D45,$F45*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E45<>\"\",IFERROR(IF(AND(L$9>=$D45,L$9<=$E45),$F45/($E45+1-$D45),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D45,$F45*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E45<>\"\",IFERROR(IF(AND(M$9>=$D45,M$9<=$E45),$F45/($E45+1-$D45),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D45,$F45*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E45<>\"\",IFERROR(IF(AND(N$9>=$D45,N$9<=$E45),$F45/($E45+1-$D45),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D45,$F45*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E45<>\"\",IFERROR(IF(AND(O$9>=$D45,O$9<=$E45),$F45/($E45+1-$D45),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D45,$F45*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E45<>\"\",IFERROR(IF(AND(P$9>=$D45,P$9<=$E45),$F45/($E45+1-$D45),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D45,$F45*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E45<>\"\",IFERROR(IF(AND(Q$9>=$D45,Q$9<=$E45),$F45/($E45+1-$D45),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D45,$F45*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E45<>\"\",IFERROR(IF(AND(R$9>=$D45,R$9<=$E45),$F45/($E45+1-$D45),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D45,$F45*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E45<>\"\",IFERROR(IF(AND(S$9>=$D45,S$9<=$E45),$F45/($E45+1-$D45),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D45,$F45*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B46","v":"FGM_CA_03"},{"$f":"'Sewer - Future Infrastructure'!G46","v":"Capalaba"},{"$f":"'Sewer - Future Infrastructure'!M46","v":2017},{"$f":"'Sewer - Future Infrastructure'!N46","v":2017},{"$f":"'Sewer - Future Infrastructure'!Y46","v":2871},2761.8263499051063,{"$f":"IF($E46<>\"\",IFERROR(IF(AND(H$9>=$D46,H$9<=$E46),$F46/($E46+1-$D46),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D46,$F46*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E46<>\"\",IFERROR(IF(AND(I$9>=$D46,I$9<=$E46),$F46/($E46+1-$D46),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D46,$F46*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":2937.7546883940618},{"$f":"IF($E46<>\"\",IFERROR(IF(AND(J$9>=$D46,J$9<=$E46),$F46/($E46+1-$D46),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D46,$F46*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E46<>\"\",IFERROR(IF(AND(K$9>=$D46,K$9<=$E46),$F46/($E46+1-$D46),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D46,$F46*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E46<>\"\",IFERROR(IF(AND(L$9>=$D46,L$9<=$E46),$F46/($E46+1-$D46),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D46,$F46*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E46<>\"\",IFERROR(IF(AND(M$9>=$D46,M$9<=$E46),$F46/($E46+1-$D46),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D46,$F46*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E46<>\"\",IFERROR(IF(AND(N$9>=$D46,N$9<=$E46),$F46/($E46+1-$D46),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D46,$F46*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E46<>\"\",IFERROR(IF(AND(O$9>=$D46,O$9<=$E46),$F46/($E46+1-$D46),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D46,$F46*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E46<>\"\",IFERROR(IF(AND(P$9>=$D46,P$9<=$E46),$F46/($E46+1-$D46),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D46,$F46*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E46<>\"\",IFERROR(IF(AND(Q$9>=$D46,Q$9<=$E46),$F46/($E46+1-$D46),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D46,$F46*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E46<>\"\",IFERROR(IF(AND(R$9>=$D46,R$9<=$E46),$F46/($E46+1-$D46),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D46,$F46*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E46<>\"\",IFERROR(IF(AND(S$9>=$D46,S$9<=$E46),$F46/($E46+1-$D46),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D46,$F46*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B47","v":"FGM_CA_04"},{"$f":"'Sewer - Future Infrastructure'!G47","v":"Capalaba"},{"$f":"'Sewer - Future Infrastructure'!M47","v":2017},{"$f":"'Sewer - Future Infrastructure'!N47","v":2017},{"$f":"'Sewer - Future Infrastructure'!Y47","v":32404},31171.794163122628,{"$f":"IF($E47<>\"\",IFERROR(IF(AND(H$9>=$D47,H$9<=$E47),$F47/($E47+1-$D47),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D47,$F47*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E47<>\"\",IFERROR(IF(AND(I$9>=$D47,I$9<=$E47),$F47/($E47+1-$D47),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D47,$F47*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":33157.437451313541},{"$f":"IF($E47<>\"\",IFERROR(IF(AND(J$9>=$D47,J$9<=$E47),$F47/($E47+1-$D47),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D47,$F47*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E47<>\"\",IFERROR(IF(AND(K$9>=$D47,K$9<=$E47),$F47/($E47+1-$D47),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D47,$F47*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E47<>\"\",IFERROR(IF(AND(L$9>=$D47,L$9<=$E47),$F47/($E47+1-$D47),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D47,$F47*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E47<>\"\",IFERROR(IF(AND(M$9>=$D47,M$9<=$E47),$F47/($E47+1-$D47),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D47,$F47*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E47<>\"\",IFERROR(IF(AND(N$9>=$D47,N$9<=$E47),$F47/($E47+1-$D47),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D47,$F47*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E47<>\"\",IFERROR(IF(AND(O$9>=$D47,O$9<=$E47),$F47/($E47+1-$D47),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D47,$F47*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E47<>\"\",IFERROR(IF(AND(P$9>=$D47,P$9<=$E47),$F47/($E47+1-$D47),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D47,$F47*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E47<>\"\",IFERROR(IF(AND(Q$9>=$D47,Q$9<=$E47),$F47/($E47+1-$D47),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D47,$F47*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E47<>\"\",IFERROR(IF(AND(R$9>=$D47,R$9<=$E47),$F47/($E47+1-$D47),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D47,$F47*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E47<>\"\",IFERROR(IF(AND(S$9>=$D47,S$9<=$E47),$F47/($E47+1-$D47),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D47,$F47*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B48","v":"FGM_CA_05"},{"$f":"'Sewer - Future Infrastructure'!G48","v":"Capalaba"},{"$f":"'Sewer - Future Infrastructure'!M48","v":2036},{"$f":"'Sewer - Future Infrastructure'!N48","v":2036},{"$f":"'Sewer - Future Infrastructure'!Y48","v":2340},0,{"$f":"IF($E48<>\"\",IFERROR(IF(AND(H$9>=$D48,H$9<=$E48),$F48/($E48+1-$D48),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D48,$F48*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E48<>\"\",IFERROR(IF(AND(I$9>=$D48,I$9<=$E48),$F48/($E48+1-$D48),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D48,$F48*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E48<>\"\",IFERROR(IF(AND(J$9>=$D48,J$9<=$E48),$F48/($E48+1-$D48),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D48,$F48*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E48<>\"\",IFERROR(IF(AND(K$9>=$D48,K$9<=$E48),$F48/($E48+1-$D48),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D48,$F48*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E48<>\"\",IFERROR(IF(AND(L$9>=$D48,L$9<=$E48),$F48/($E48+1-$D48),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D48,$F48*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E48<>\"\",IFERROR(IF(AND(M$9>=$D48,M$9<=$E48),$F48/($E48+1-$D48),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D48,$F48*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E48<>\"\",IFERROR(IF(AND(N$9>=$D48,N$9<=$E48),$F48/($E48+1-$D48),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D48,$F48*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E48<>\"\",IFERROR(IF(AND(O$9>=$D48,O$9<=$E48),$F48/($E48+1-$D48),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D48,$F48*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E48<>\"\",IFERROR(IF(AND(P$9>=$D48,P$9<=$E48),$F48/($E48+1-$D48),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D48,$F48*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E48<>\"\",IFERROR(IF(AND(Q$9>=$D48,Q$9<=$E48),$F48/($E48+1-$D48),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D48,$F48*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E48<>\"\",IFERROR(IF(AND(R$9>=$D48,R$9<=$E48),$F48/($E48+1-$D48),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D48,$F48*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E48<>\"\",IFERROR(IF(AND(S$9>=$D48,S$9<=$E48),$F48/($E48+1-$D48),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D48,$F48*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B49","v":"FGM_CA_07"},{"$f":"'Sewer - Future Infrastructure'!G49","v":"Capalaba"},{"$f":"'Sewer - Future Infrastructure'!M49","v":2036},{"$f":"'Sewer - Future Infrastructure'!N49","v":2036},{"$f":"'Sewer - Future Infrastructure'!Y49","v":19188},0,{"$f":"IF($E49<>\"\",IFERROR(IF(AND(H$9>=$D49,H$9<=$E49),$F49/($E49+1-$D49),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D49,$F49*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E49<>\"\",IFERROR(IF(AND(I$9>=$D49,I$9<=$E49),$F49/($E49+1-$D49),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D49,$F49*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E49<>\"\",IFERROR(IF(AND(J$9>=$D49,J$9<=$E49),$F49/($E49+1-$D49),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D49,$F49*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E49<>\"\",IFERROR(IF(AND(K$9>=$D49,K$9<=$E49),$F49/($E49+1-$D49),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D49,$F49*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E49<>\"\",IFERROR(IF(AND(L$9>=$D49,L$9<=$E49),$F49/($E49+1-$D49),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D49,$F49*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E49<>\"\",IFERROR(IF(AND(M$9>=$D49,M$9<=$E49),$F49/($E49+1-$D49),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D49,$F49*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E49<>\"\",IFERROR(IF(AND(N$9>=$D49,N$9<=$E49),$F49/($E49+1-$D49),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D49,$F49*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E49<>\"\",IFERROR(IF(AND(O$9>=$D49,O$9<=$E49),$F49/($E49+1-$D49),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D49,$F49*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E49<>\"\",IFERROR(IF(AND(P$9>=$D49,P$9<=$E49),$F49/($E49+1-$D49),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D49,$F49*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E49<>\"\",IFERROR(IF(AND(Q$9>=$D49,Q$9<=$E49),$F49/($E49+1-$D49),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D49,$F49*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E49<>\"\",IFERROR(IF(AND(R$9>=$D49,R$9<=$E49),$F49/($E49+1-$D49),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D49,$F49*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E49<>\"\",IFERROR(IF(AND(S$9>=$D49,S$9<=$E49),$F49/($E49+1-$D49),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D49,$F49*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B50","v":"FGM_CA_08"},{"$f":"'Sewer - Future Infrastructure'!G50","v":"Capalaba"},{"$f":"'Sewer - Future Infrastructure'!M50","v":2036},{"$f":"'Sewer - Future Infrastructure'!N50","v":2036},{"$f":"'Sewer - Future Infrastructure'!Y50","v":78044},0,{"$f":"IF($E50<>\"\",IFERROR(IF(AND(H$9>=$D50,H$9<=$E50),$F50/($E50+1-$D50),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D50,$F50*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E50<>\"\",IFERROR(IF(AND(I$9>=$D50,I$9<=$E50),$F50/($E50+1-$D50),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D50,$F50*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E50<>\"\",IFERROR(IF(AND(J$9>=$D50,J$9<=$E50),$F50/($E50+1-$D50),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D50,$F50*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E50<>\"\",IFERROR(IF(AND(K$9>=$D50,K$9<=$E50),$F50/($E50+1-$D50),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D50,$F50*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E50<>\"\",IFERROR(IF(AND(L$9>=$D50,L$9<=$E50),$F50/($E50+1-$D50),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D50,$F50*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E50<>\"\",IFERROR(IF(AND(M$9>=$D50,M$9<=$E50),$F50/($E50+1-$D50),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D50,$F50*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E50<>\"\",IFERROR(IF(AND(N$9>=$D50,N$9<=$E50),$F50/($E50+1-$D50),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D50,$F50*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E50<>\"\",IFERROR(IF(AND(O$9>=$D50,O$9<=$E50),$F50/($E50+1-$D50),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D50,$F50*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E50<>\"\",IFERROR(IF(AND(P$9>=$D50,P$9<=$E50),$F50/($E50+1-$D50),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D50,$F50*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E50<>\"\",IFERROR(IF(AND(Q$9>=$D50,Q$9<=$E50),$F50/($E50+1-$D50),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D50,$F50*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E50<>\"\",IFERROR(IF(AND(R$9>=$D50,R$9<=$E50),$F50/($E50+1-$D50),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D50,$F50*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E50<>\"\",IFERROR(IF(AND(S$9>=$D50,S$9<=$E50),$F50/($E50+1-$D50),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D50,$F50*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B51","v":"FGM_CA_11"},{"$f":"'Sewer - Future Infrastructure'!G51","v":"Capalaba"},{"$f":"'Sewer - Future Infrastructure'!M51","v":2036},{"$f":"'Sewer - Future Infrastructure'!N51","v":2036},{"$f":"'Sewer - Future Infrastructure'!Y51","v":78655},0,{"$f":"IF($E51<>\"\",IFERROR(IF(AND(H$9>=$D51,H$9<=$E51),$F51/($E51+1-$D51),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D51,$F51*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E51<>\"\",IFERROR(IF(AND(I$9>=$D51,I$9<=$E51),$F51/($E51+1-$D51),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D51,$F51*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E51<>\"\",IFERROR(IF(AND(J$9>=$D51,J$9<=$E51),$F51/($E51+1-$D51),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D51,$F51*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E51<>\"\",IFERROR(IF(AND(K$9>=$D51,K$9<=$E51),$F51/($E51+1-$D51),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D51,$F51*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E51<>\"\",IFERROR(IF(AND(L$9>=$D51,L$9<=$E51),$F51/($E51+1-$D51),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D51,$F51*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E51<>\"\",IFERROR(IF(AND(M$9>=$D51,M$9<=$E51),$F51/($E51+1-$D51),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D51,$F51*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E51<>\"\",IFERROR(IF(AND(N$9>=$D51,N$9<=$E51),$F51/($E51+1-$D51),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D51,$F51*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E51<>\"\",IFERROR(IF(AND(O$9>=$D51,O$9<=$E51),$F51/($E51+1-$D51),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D51,$F51*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E51<>\"\",IFERROR(IF(AND(P$9>=$D51,P$9<=$E51),$F51/($E51+1-$D51),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D51,$F51*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E51<>\"\",IFERROR(IF(AND(Q$9>=$D51,Q$9<=$E51),$F51/($E51+1-$D51),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D51,$F51*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E51<>\"\",IFERROR(IF(AND(R$9>=$D51,R$9<=$E51),$F51/($E51+1-$D51),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D51,$F51*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E51<>\"\",IFERROR(IF(AND(S$9>=$D51,S$9<=$E51),$F51/($E51+1-$D51),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D51,$F51*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B52","v":"FGM_CA_12"},{"$f":"'Sewer - Future Infrastructure'!G52","v":"Capalaba"},{"$f":"'Sewer - Future Infrastructure'!M52","v":2036},{"$f":"'Sewer - Future Infrastructure'!N52","v":2036},{"$f":"'Sewer - Future Infrastructure'!Y52","v":134750},0,{"$f":"IF($E52<>\"\",IFERROR(IF(AND(H$9>=$D52,H$9<=$E52),$F52/($E52+1-$D52),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D52,$F52*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E52<>\"\",IFERROR(IF(AND(I$9>=$D52,I$9<=$E52),$F52/($E52+1-$D52),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D52,$F52*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E52<>\"\",IFERROR(IF(AND(J$9>=$D52,J$9<=$E52),$F52/($E52+1-$D52),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D52,$F52*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E52<>\"\",IFERROR(IF(AND(K$9>=$D52,K$9<=$E52),$F52/($E52+1-$D52),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D52,$F52*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E52<>\"\",IFERROR(IF(AND(L$9>=$D52,L$9<=$E52),$F52/($E52+1-$D52),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D52,$F52*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E52<>\"\",IFERROR(IF(AND(M$9>=$D52,M$9<=$E52),$F52/($E52+1-$D52),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D52,$F52*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E52<>\"\",IFERROR(IF(AND(N$9>=$D52,N$9<=$E52),$F52/($E52+1-$D52),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D52,$F52*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E52<>\"\",IFERROR(IF(AND(O$9>=$D52,O$9<=$E52),$F52/($E52+1-$D52),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D52,$F52*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E52<>\"\",IFERROR(IF(AND(P$9>=$D52,P$9<=$E52),$F52/($E52+1-$D52),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D52,$F52*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E52<>\"\",IFERROR(IF(AND(Q$9>=$D52,Q$9<=$E52),$F52/($E52+1-$D52),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D52,$F52*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E52<>\"\",IFERROR(IF(AND(R$9>=$D52,R$9<=$E52),$F52/($E52+1-$D52),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D52,$F52*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E52<>\"\",IFERROR(IF(AND(S$9>=$D52,S$9<=$E52),$F52/($E52+1-$D52),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D52,$F52*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B53","v":"FGM_CA_09"},{"$f":"'Sewer - Future Infrastructure'!G53","v":"Capalaba"},{"$f":"'Sewer - Future Infrastructure'!M53","v":2036},{"$f":"'Sewer - Future Infrastructure'!N53","v":2036},{"$f":"'Sewer - Future Infrastructure'!Y53","v":36351},0,{"$f":"IF($E53<>\"\",IFERROR(IF(AND(H$9>=$D53,H$9<=$E53),$F53/($E53+1-$D53),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D53,$F53*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E53<>\"\",IFERROR(IF(AND(I$9>=$D53,I$9<=$E53),$F53/($E53+1-$D53),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D53,$F53*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E53<>\"\",IFERROR(IF(AND(J$9>=$D53,J$9<=$E53),$F53/($E53+1-$D53),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D53,$F53*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E53<>\"\",IFERROR(IF(AND(K$9>=$D53,K$9<=$E53),$F53/($E53+1-$D53),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D53,$F53*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E53<>\"\",IFERROR(IF(AND(L$9>=$D53,L$9<=$E53),$F53/($E53+1-$D53),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D53,$F53*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E53<>\"\",IFERROR(IF(AND(M$9>=$D53,M$9<=$E53),$F53/($E53+1-$D53),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D53,$F53*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E53<>\"\",IFERROR(IF(AND(N$9>=$D53,N$9<=$E53),$F53/($E53+1-$D53),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D53,$F53*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E53<>\"\",IFERROR(IF(AND(O$9>=$D53,O$9<=$E53),$F53/($E53+1-$D53),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D53,$F53*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E53<>\"\",IFERROR(IF(AND(P$9>=$D53,P$9<=$E53),$F53/($E53+1-$D53),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D53,$F53*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E53<>\"\",IFERROR(IF(AND(Q$9>=$D53,Q$9<=$E53),$F53/($E53+1-$D53),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D53,$F53*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E53<>\"\",IFERROR(IF(AND(R$9>=$D53,R$9<=$E53),$F53/($E53+1-$D53),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D53,$F53*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E53<>\"\",IFERROR(IF(AND(S$9>=$D53,S$9<=$E53),$F53/($E53+1-$D53),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D53,$F53*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B54","v":"FGM_CA_10"},{"$f":"'Sewer - Future Infrastructure'!G54","v":"Capalaba"},{"$f":"'Sewer - Future Infrastructure'!M54","v":2036},{"$f":"'Sewer - Future Infrastructure'!N54","v":2036},{"$f":"'Sewer - Future Infrastructure'!Y54","v":56003},0,{"$f":"IF($E54<>\"\",IFERROR(IF(AND(H$9>=$D54,H$9<=$E54),$F54/($E54+1-$D54),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D54,$F54*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E54<>\"\",IFERROR(IF(AND(I$9>=$D54,I$9<=$E54),$F54/($E54+1-$D54),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D54,$F54*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E54<>\"\",IFERROR(IF(AND(J$9>=$D54,J$9<=$E54),$F54/($E54+1-$D54),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D54,$F54*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E54<>\"\",IFERROR(IF(AND(K$9>=$D54,K$9<=$E54),$F54/($E54+1-$D54),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D54,$F54*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E54<>\"\",IFERROR(IF(AND(L$9>=$D54,L$9<=$E54),$F54/($E54+1-$D54),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D54,$F54*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E54<>\"\",IFERROR(IF(AND(M$9>=$D54,M$9<=$E54),$F54/($E54+1-$D54),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D54,$F54*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E54<>\"\",IFERROR(IF(AND(N$9>=$D54,N$9<=$E54),$F54/($E54+1-$D54),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D54,$F54*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E54<>\"\",IFERROR(IF(AND(O$9>=$D54,O$9<=$E54),$F54/($E54+1-$D54),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D54,$F54*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E54<>\"\",IFERROR(IF(AND(P$9>=$D54,P$9<=$E54),$F54/($E54+1-$D54),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D54,$F54*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E54<>\"\",IFERROR(IF(AND(Q$9>=$D54,Q$9<=$E54),$F54/($E54+1-$D54),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D54,$F54*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E54<>\"\",IFERROR(IF(AND(R$9>=$D54,R$9<=$E54),$F54/($E54+1-$D54),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D54,$F54*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E54<>\"\",IFERROR(IF(AND(S$9>=$D54,S$9<=$E54),$F54/($E54+1-$D54),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D54,$F54*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B55","v":"FGM_CA_06"},{"$f":"'Sewer - Future Infrastructure'!G55","v":"Capalaba"},{"$f":"'Sewer - Future Infrastructure'!M55","v":2036},{"$f":"'Sewer - Future Infrastructure'!N55","v":2036},{"$f":"'Sewer - Future Infrastructure'!Y55","v":17893},0,{"$f":"IF($E55<>\"\",IFERROR(IF(AND(H$9>=$D55,H$9<=$E55),$F55/($E55+1-$D55),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D55,$F55*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E55<>\"\",IFERROR(IF(AND(I$9>=$D55,I$9<=$E55),$F55/($E55+1-$D55),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D55,$F55*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E55<>\"\",IFERROR(IF(AND(J$9>=$D55,J$9<=$E55),$F55/($E55+1-$D55),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D55,$F55*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E55<>\"\",IFERROR(IF(AND(K$9>=$D55,K$9<=$E55),$F55/($E55+1-$D55),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D55,$F55*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E55<>\"\",IFERROR(IF(AND(L$9>=$D55,L$9<=$E55),$F55/($E55+1-$D55),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D55,$F55*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E55<>\"\",IFERROR(IF(AND(M$9>=$D55,M$9<=$E55),$F55/($E55+1-$D55),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D55,$F55*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E55<>\"\",IFERROR(IF(AND(N$9>=$D55,N$9<=$E55),$F55/($E55+1-$D55),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D55,$F55*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E55<>\"\",IFERROR(IF(AND(O$9>=$D55,O$9<=$E55),$F55/($E55+1-$D55),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D55,$F55*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E55<>\"\",IFERROR(IF(AND(P$9>=$D55,P$9<=$E55),$F55/($E55+1-$D55),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D55,$F55*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E55<>\"\",IFERROR(IF(AND(Q$9>=$D55,Q$9<=$E55),$F55/($E55+1-$D55),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D55,$F55*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E55<>\"\",IFERROR(IF(AND(R$9>=$D55,R$9<=$E55),$F55/($E55+1-$D55),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D55,$F55*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E55<>\"\",IFERROR(IF(AND(S$9>=$D55,S$9<=$E55),$F55/($E55+1-$D55),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D55,$F55*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B56","v":"FGM_CL_06"},{"$f":"'Sewer - Future Infrastructure'!G56","v":"Cleveland"},{"$f":"'Sewer - Future Infrastructure'!M56","v":2036},{"$f":"'Sewer - Future Infrastructure'!N56","v":2036},{"$f":"'Sewer - Future Infrastructure'!Y56","v":62223},0,{"$f":"IF($E56<>\"\",IFERROR(IF(AND(H$9>=$D56,H$9<=$E56),$F56/($E56+1-$D56),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D56,$F56*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E56<>\"\",IFERROR(IF(AND(I$9>=$D56,I$9<=$E56),$F56/($E56+1-$D56),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D56,$F56*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E56<>\"\",IFERROR(IF(AND(J$9>=$D56,J$9<=$E56),$F56/($E56+1-$D56),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D56,$F56*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E56<>\"\",IFERROR(IF(AND(K$9>=$D56,K$9<=$E56),$F56/($E56+1-$D56),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D56,$F56*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E56<>\"\",IFERROR(IF(AND(L$9>=$D56,L$9<=$E56),$F56/($E56+1-$D56),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D56,$F56*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E56<>\"\",IFERROR(IF(AND(M$9>=$D56,M$9<=$E56),$F56/($E56+1-$D56),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D56,$F56*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E56<>\"\",IFERROR(IF(AND(N$9>=$D56,N$9<=$E56),$F56/($E56+1-$D56),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D56,$F56*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E56<>\"\",IFERROR(IF(AND(O$9>=$D56,O$9<=$E56),$F56/($E56+1-$D56),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D56,$F56*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E56<>\"\",IFERROR(IF(AND(P$9>=$D56,P$9<=$E56),$F56/($E56+1-$D56),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D56,$F56*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E56<>\"\",IFERROR(IF(AND(Q$9>=$D56,Q$9<=$E56),$F56/($E56+1-$D56),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D56,$F56*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E56<>\"\",IFERROR(IF(AND(R$9>=$D56,R$9<=$E56),$F56/($E56+1-$D56),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D56,$F56*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E56<>\"\",IFERROR(IF(AND(S$9>=$D56,S$9<=$E56),$F56/($E56+1-$D56),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D56,$F56*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B57","v":"FGM_CL_03"},{"$f":"'Sewer - Future Infrastructure'!G57","v":"Cleveland"},{"$f":"'Sewer - Future Infrastructure'!M57","v":2017},{"$f":"'Sewer - Future Infrastructure'!N57","v":2017},{"$f":"'Sewer - Future Infrastructure'!Y57","v":123267},118579.60594697065,{"$f":"IF($E57<>\"\",IFERROR(IF(AND(H$9>=$D57,H$9<=$E57),$F57/($E57+1-$D57),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D57,$F57*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E57<>\"\",IFERROR(IF(AND(I$9>=$D57,I$9<=$E57),$F57/($E57+1-$D57),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D57,$F57*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":126133.12684579269},{"$f":"IF($E57<>\"\",IFERROR(IF(AND(J$9>=$D57,J$9<=$E57),$F57/($E57+1-$D57),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D57,$F57*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E57<>\"\",IFERROR(IF(AND(K$9>=$D57,K$9<=$E57),$F57/($E57+1-$D57),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D57,$F57*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E57<>\"\",IFERROR(IF(AND(L$9>=$D57,L$9<=$E57),$F57/($E57+1-$D57),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D57,$F57*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E57<>\"\",IFERROR(IF(AND(M$9>=$D57,M$9<=$E57),$F57/($E57+1-$D57),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D57,$F57*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E57<>\"\",IFERROR(IF(AND(N$9>=$D57,N$9<=$E57),$F57/($E57+1-$D57),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D57,$F57*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E57<>\"\",IFERROR(IF(AND(O$9>=$D57,O$9<=$E57),$F57/($E57+1-$D57),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D57,$F57*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E57<>\"\",IFERROR(IF(AND(P$9>=$D57,P$9<=$E57),$F57/($E57+1-$D57),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D57,$F57*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E57<>\"\",IFERROR(IF(AND(Q$9>=$D57,Q$9<=$E57),$F57/($E57+1-$D57),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D57,$F57*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E57<>\"\",IFERROR(IF(AND(R$9>=$D57,R$9<=$E57),$F57/($E57+1-$D57),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D57,$F57*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E57<>\"\",IFERROR(IF(AND(S$9>=$D57,S$9<=$E57),$F57/($E57+1-$D57),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D57,$F57*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B58","v":"FGM_CL_04"},{"$f":"'Sewer - Future Infrastructure'!G58","v":"Cleveland"},{"$f":"'Sewer - Future Infrastructure'!M58","v":2017},{"$f":"'Sewer - Future Infrastructure'!N58","v":2017},{"$f":"'Sewer - Future Infrastructure'!Y58","v":246379},237010.10597815053,{"$f":"IF($E58<>\"\",IFERROR(IF(AND(H$9>=$D58,H$9<=$E58),$F58/($E58+1-$D58),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D58,$F58*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E58<>\"\",IFERROR(IF(AND(I$9>=$D58,I$9<=$E58),$F58/($E58+1-$D58),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D58,$F58*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":252107.64972895876},{"$f":"IF($E58<>\"\",IFERROR(IF(AND(J$9>=$D58,J$9<=$E58),$F58/($E58+1-$D58),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D58,$F58*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E58<>\"\",IFERROR(IF(AND(K$9>=$D58,K$9<=$E58),$F58/($E58+1-$D58),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D58,$F58*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E58<>\"\",IFERROR(IF(AND(L$9>=$D58,L$9<=$E58),$F58/($E58+1-$D58),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D58,$F58*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E58<>\"\",IFERROR(IF(AND(M$9>=$D58,M$9<=$E58),$F58/($E58+1-$D58),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D58,$F58*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E58<>\"\",IFERROR(IF(AND(N$9>=$D58,N$9<=$E58),$F58/($E58+1-$D58),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D58,$F58*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E58<>\"\",IFERROR(IF(AND(O$9>=$D58,O$9<=$E58),$F58/($E58+1-$D58),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D58,$F58*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E58<>\"\",IFERROR(IF(AND(P$9>=$D58,P$9<=$E58),$F58/($E58+1-$D58),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D58,$F58*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E58<>\"\",IFERROR(IF(AND(Q$9>=$D58,Q$9<=$E58),$F58/($E58+1-$D58),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D58,$F58*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E58<>\"\",IFERROR(IF(AND(R$9>=$D58,R$9<=$E58),$F58/($E58+1-$D58),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D58,$F58*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E58<>\"\",IFERROR(IF(AND(S$9>=$D58,S$9<=$E58),$F58/($E58+1-$D58),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D58,$F58*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B59","v":"FGM_CL_07"},{"$f":"'Sewer - Future Infrastructure'!G59","v":"Cleveland"},{"$f":"'Sewer - Future Infrastructure'!M59","v":2017},{"$f":"'Sewer - Future Infrastructure'!N59","v":2017},{"$f":"'Sewer - Future Infrastructure'!Y59","v":93850},90281.227077183634,{"$f":"IF($E59<>\"\",IFERROR(IF(AND(H$9>=$D59,H$9<=$E59),$F59/($E59+1-$D59),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D59,$F59*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E59<>\"\",IFERROR(IF(AND(I$9>=$D59,I$9<=$E59),$F59/($E59+1-$D59),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D59,$F59*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":96032.141242000245},{"$f":"IF($E59<>\"\",IFERROR(IF(AND(J$9>=$D59,J$9<=$E59),$F59/($E59+1-$D59),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D59,$F59*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E59<>\"\",IFERROR(IF(AND(K$9>=$D59,K$9<=$E59),$F59/($E59+1-$D59),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D59,$F59*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E59<>\"\",IFERROR(IF(AND(L$9>=$D59,L$9<=$E59),$F59/($E59+1-$D59),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D59,$F59*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E59<>\"\",IFERROR(IF(AND(M$9>=$D59,M$9<=$E59),$F59/($E59+1-$D59),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D59,$F59*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E59<>\"\",IFERROR(IF(AND(N$9>=$D59,N$9<=$E59),$F59/($E59+1-$D59),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D59,$F59*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E59<>\"\",IFERROR(IF(AND(O$9>=$D59,O$9<=$E59),$F59/($E59+1-$D59),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D59,$F59*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E59<>\"\",IFERROR(IF(AND(P$9>=$D59,P$9<=$E59),$F59/($E59+1-$D59),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D59,$F59*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E59<>\"\",IFERROR(IF(AND(Q$9>=$D59,Q$9<=$E59),$F59/($E59+1-$D59),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D59,$F59*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E59<>\"\",IFERROR(IF(AND(R$9>=$D59,R$9<=$E59),$F59/($E59+1-$D59),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D59,$F59*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E59<>\"\",IFERROR(IF(AND(S$9>=$D59,S$9<=$E59),$F59/($E59+1-$D59),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D59,$F59*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B60","v":"FRM_CL_01"},{"$f":"'Sewer - Future Infrastructure'!G60","v":"Cleveland"},{"$f":"'Sewer - Future Infrastructure'!M60","v":2036},{"$f":"'Sewer - Future Infrastructure'!N60","v":2036},{"$f":"'Sewer - Future Infrastructure'!Y60","v":11476},0,{"$f":"IF($E60<>\"\",IFERROR(IF(AND(H$9>=$D60,H$9<=$E60),$F60/($E60+1-$D60),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D60,$F60*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E60<>\"\",IFERROR(IF(AND(I$9>=$D60,I$9<=$E60),$F60/($E60+1-$D60),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D60,$F60*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E60<>\"\",IFERROR(IF(AND(J$9>=$D60,J$9<=$E60),$F60/($E60+1-$D60),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D60,$F60*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E60<>\"\",IFERROR(IF(AND(K$9>=$D60,K$9<=$E60),$F60/($E60+1-$D60),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D60,$F60*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E60<>\"\",IFERROR(IF(AND(L$9>=$D60,L$9<=$E60),$F60/($E60+1-$D60),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D60,$F60*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E60<>\"\",IFERROR(IF(AND(M$9>=$D60,M$9<=$E60),$F60/($E60+1-$D60),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D60,$F60*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E60<>\"\",IFERROR(IF(AND(N$9>=$D60,N$9<=$E60),$F60/($E60+1-$D60),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D60,$F60*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E60<>\"\",IFERROR(IF(AND(O$9>=$D60,O$9<=$E60),$F60/($E60+1-$D60),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D60,$F60*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E60<>\"\",IFERROR(IF(AND(P$9>=$D60,P$9<=$E60),$F60/($E60+1-$D60),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D60,$F60*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E60<>\"\",IFERROR(IF(AND(Q$9>=$D60,Q$9<=$E60),$F60/($E60+1-$D60),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D60,$F60*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E60<>\"\",IFERROR(IF(AND(R$9>=$D60,R$9<=$E60),$F60/($E60+1-$D60),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D60,$F60*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E60<>\"\",IFERROR(IF(AND(S$9>=$D60,S$9<=$E60),$F60/($E60+1-$D60),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D60,$F60*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B61","v":"FGM_CL_01"},{"$f":"'Sewer - Future Infrastructure'!G61","v":"Cleveland"},{"$f":"'Sewer - Future Infrastructure'!M61","v":2036},{"$f":"'Sewer - Future Infrastructure'!N61","v":2036},{"$f":"'Sewer - Future Infrastructure'!Y61","v":127477},0,{"$f":"IF($E61<>\"\",IFERROR(IF(AND(H$9>=$D61,H$9<=$E61),$F61/($E61+1-$D61),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D61,$F61*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E61<>\"\",IFERROR(IF(AND(I$9>=$D61,I$9<=$E61),$F61/($E61+1-$D61),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D61,$F61*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E61<>\"\",IFERROR(IF(AND(J$9>=$D61,J$9<=$E61),$F61/($E61+1-$D61),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D61,$F61*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E61<>\"\",IFERROR(IF(AND(K$9>=$D61,K$9<=$E61),$F61/($E61+1-$D61),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D61,$F61*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E61<>\"\",IFERROR(IF(AND(L$9>=$D61,L$9<=$E61),$F61/($E61+1-$D61),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D61,$F61*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E61<>\"\",IFERROR(IF(AND(M$9>=$D61,M$9<=$E61),$F61/($E61+1-$D61),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D61,$F61*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E61<>\"\",IFERROR(IF(AND(N$9>=$D61,N$9<=$E61),$F61/($E61+1-$D61),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D61,$F61*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E61<>\"\",IFERROR(IF(AND(O$9>=$D61,O$9<=$E61),$F61/($E61+1-$D61),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D61,$F61*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E61<>\"\",IFERROR(IF(AND(P$9>=$D61,P$9<=$E61),$F61/($E61+1-$D61),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D61,$F61*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E61<>\"\",IFERROR(IF(AND(Q$9>=$D61,Q$9<=$E61),$F61/($E61+1-$D61),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D61,$F61*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E61<>\"\",IFERROR(IF(AND(R$9>=$D61,R$9<=$E61),$F61/($E61+1-$D61),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D61,$F61*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E61<>\"\",IFERROR(IF(AND(S$9>=$D61,S$9<=$E61),$F61/($E61+1-$D61),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D61,$F61*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B62","v":"FGM_CL_05"},{"$f":"'Sewer - Future Infrastructure'!G62","v":"Cleveland"},{"$f":"'Sewer - Future Infrastructure'!M62","v":2036},{"$f":"'Sewer - Future Infrastructure'!N62","v":2036},{"$f":"'Sewer - Future Infrastructure'!Y62","v":3170},0,{"$f":"IF($E62<>\"\",IFERROR(IF(AND(H$9>=$D62,H$9<=$E62),$F62/($E62+1-$D62),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D62,$F62*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E62<>\"\",IFERROR(IF(AND(I$9>=$D62,I$9<=$E62),$F62/($E62+1-$D62),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D62,$F62*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E62<>\"\",IFERROR(IF(AND(J$9>=$D62,J$9<=$E62),$F62/($E62+1-$D62),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D62,$F62*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E62<>\"\",IFERROR(IF(AND(K$9>=$D62,K$9<=$E62),$F62/($E62+1-$D62),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D62,$F62*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E62<>\"\",IFERROR(IF(AND(L$9>=$D62,L$9<=$E62),$F62/($E62+1-$D62),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D62,$F62*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E62<>\"\",IFERROR(IF(AND(M$9>=$D62,M$9<=$E62),$F62/($E62+1-$D62),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D62,$F62*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E62<>\"\",IFERROR(IF(AND(N$9>=$D62,N$9<=$E62),$F62/($E62+1-$D62),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D62,$F62*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E62<>\"\",IFERROR(IF(AND(O$9>=$D62,O$9<=$E62),$F62/($E62+1-$D62),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D62,$F62*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E62<>\"\",IFERROR(IF(AND(P$9>=$D62,P$9<=$E62),$F62/($E62+1-$D62),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D62,$F62*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E62<>\"\",IFERROR(IF(AND(Q$9>=$D62,Q$9<=$E62),$F62/($E62+1-$D62),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D62,$F62*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E62<>\"\",IFERROR(IF(AND(R$9>=$D62,R$9<=$E62),$F62/($E62+1-$D62),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D62,$F62*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E62<>\"\",IFERROR(IF(AND(S$9>=$D62,S$9<=$E62),$F62/($E62+1-$D62),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D62,$F62*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B63","v":"FGM_CL_08"},{"$f":"'Sewer - Future Infrastructure'!G63","v":"Cleveland"},{"$f":"'Sewer - Future Infrastructure'!M63","v":2026},{"$f":"'Sewer - Future Infrastructure'!N63","v":2026},{"$f":"'Sewer - Future Infrastructure'!Y63","v":53669},36421.285161633918,{"$f":"IF($E63<>\"\",IFERROR(IF(AND(H$9>=$D63,H$9<=$E63),$F63/($E63+1-$D63),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D63,$F63*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E63<>\"\",IFERROR(IF(AND(I$9>=$D63,I$9<=$E63),$F63/($E63+1-$D63),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D63,$F63*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E63<>\"\",IFERROR(IF(AND(J$9>=$D63,J$9<=$E63),$F63/($E63+1-$D63),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D63,$F63*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E63<>\"\",IFERROR(IF(AND(K$9>=$D63,K$9<=$E63),$F63/($E63+1-$D63),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D63,$F63*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E63<>\"\",IFERROR(IF(AND(L$9>=$D63,L$9<=$E63),$F63/($E63+1-$D63),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D63,$F63*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E63<>\"\",IFERROR(IF(AND(M$9>=$D63,M$9<=$E63),$F63/($E63+1-$D63),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D63,$F63*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E63<>\"\",IFERROR(IF(AND(N$9>=$D63,N$9<=$E63),$F63/($E63+1-$D63),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D63,$F63*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E63<>\"\",IFERROR(IF(AND(O$9>=$D63,O$9<=$E63),$F63/($E63+1-$D63),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D63,$F63*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E63<>\"\",IFERROR(IF(AND(P$9>=$D63,P$9<=$E63),$F63/($E63+1-$D63),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D63,$F63*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E63<>\"\",IFERROR(IF(AND(Q$9>=$D63,Q$9<=$E63),$F63/($E63+1-$D63),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D63,$F63*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E63<>\"\",IFERROR(IF(AND(R$9>=$D63,R$9<=$E63),$F63/($E63+1-$D63),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D63,$F63*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":67537.792067307731},{"$f":"IF($E63<>\"\",IFERROR(IF(AND(S$9>=$D63,S$9<=$E63),$F63/($E63+1-$D63),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D63,$F63*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B64","v":"FGM_CL_02"},{"$f":"'Sewer - Future Infrastructure'!G64","v":"Cleveland"},{"$f":"'Sewer - Future Infrastructure'!M64","v":2036},{"$f":"'Sewer - Future Infrastructure'!N64","v":2036},{"$f":"'Sewer - Future Infrastructure'!Y64","v":138801},0,{"$f":"IF($E64<>\"\",IFERROR(IF(AND(H$9>=$D64,H$9<=$E64),$F64/($E64+1-$D64),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D64,$F64*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E64<>\"\",IFERROR(IF(AND(I$9>=$D64,I$9<=$E64),$F64/($E64+1-$D64),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D64,$F64*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E64<>\"\",IFERROR(IF(AND(J$9>=$D64,J$9<=$E64),$F64/($E64+1-$D64),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D64,$F64*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E64<>\"\",IFERROR(IF(AND(K$9>=$D64,K$9<=$E64),$F64/($E64+1-$D64),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D64,$F64*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E64<>\"\",IFERROR(IF(AND(L$9>=$D64,L$9<=$E64),$F64/($E64+1-$D64),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D64,$F64*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E64<>\"\",IFERROR(IF(AND(M$9>=$D64,M$9<=$E64),$F64/($E64+1-$D64),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D64,$F64*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E64<>\"\",IFERROR(IF(AND(N$9>=$D64,N$9<=$E64),$F64/($E64+1-$D64),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D64,$F64*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E64<>\"\",IFERROR(IF(AND(O$9>=$D64,O$9<=$E64),$F64/($E64+1-$D64),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D64,$F64*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E64<>\"\",IFERROR(IF(AND(P$9>=$D64,P$9<=$E64),$F64/($E64+1-$D64),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D64,$F64*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E64<>\"\",IFERROR(IF(AND(Q$9>=$D64,Q$9<=$E64),$F64/($E64+1-$D64),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D64,$F64*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E64<>\"\",IFERROR(IF(AND(R$9>=$D64,R$9<=$E64),$F64/($E64+1-$D64),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D64,$F64*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E64<>\"\",IFERROR(IF(AND(S$9>=$D64,S$9<=$E64),$F64/($E64+1-$D64),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D64,$F64*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B65","v":"FGM_CL_13"},{"$f":"'Sewer - Future Infrastructure'!G65","v":"Cleveland"},{"$f":"'Sewer - Future Infrastructure'!M65","v":2017},{"$f":"'Sewer - Future Infrastructure'!N65","v":2016},{"$f":"'Sewer - Future Infrastructure'!Y65","v":13300},0,{"$f":"IF($E65<>\"\",IFERROR(IF(AND(H$9>=$D65,H$9<=$E65),$F65/($E65+1-$D65),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D65,$F65*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E65<>\"\",IFERROR(IF(AND(I$9>=$D65,I$9<=$E65),$F65/($E65+1-$D65),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D65,$F65*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E65<>\"\",IFERROR(IF(AND(J$9>=$D65,J$9<=$E65),$F65/($E65+1-$D65),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D65,$F65*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E65<>\"\",IFERROR(IF(AND(K$9>=$D65,K$9<=$E65),$F65/($E65+1-$D65),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D65,$F65*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E65<>\"\",IFERROR(IF(AND(L$9>=$D65,L$9<=$E65),$F65/($E65+1-$D65),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D65,$F65*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E65<>\"\",IFERROR(IF(AND(M$9>=$D65,M$9<=$E65),$F65/($E65+1-$D65),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D65,$F65*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E65<>\"\",IFERROR(IF(AND(N$9>=$D65,N$9<=$E65),$F65/($E65+1-$D65),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D65,$F65*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E65<>\"\",IFERROR(IF(AND(O$9>=$D65,O$9<=$E65),$F65/($E65+1-$D65),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D65,$F65*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E65<>\"\",IFERROR(IF(AND(P$9>=$D65,P$9<=$E65),$F65/($E65+1-$D65),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D65,$F65*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E65<>\"\",IFERROR(IF(AND(Q$9>=$D65,Q$9<=$E65),$F65/($E65+1-$D65),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D65,$F65*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E65<>\"\",IFERROR(IF(AND(R$9>=$D65,R$9<=$E65),$F65/($E65+1-$D65),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D65,$F65*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E65<>\"\",IFERROR(IF(AND(S$9>=$D65,S$9<=$E65),$F65/($E65+1-$D65),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D65,$F65*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B66","v":"FGM_CL_09"},{"$f":"'Sewer - Future Infrastructure'!G66","v":"Cleveland"},{"$f":"'Sewer - Future Infrastructure'!M66","v":2036},{"$f":"'Sewer - Future Infrastructure'!N66","v":2036},{"$f":"'Sewer - Future Infrastructure'!Y66","v":6299},0,{"$f":"IF($E66<>\"\",IFERROR(IF(AND(H$9>=$D66,H$9<=$E66),$F66/($E66+1-$D66),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D66,$F66*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E66<>\"\",IFERROR(IF(AND(I$9>=$D66,I$9<=$E66),$F66/($E66+1-$D66),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D66,$F66*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E66<>\"\",IFERROR(IF(AND(J$9>=$D66,J$9<=$E66),$F66/($E66+1-$D66),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D66,$F66*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E66<>\"\",IFERROR(IF(AND(K$9>=$D66,K$9<=$E66),$F66/($E66+1-$D66),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D66,$F66*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E66<>\"\",IFERROR(IF(AND(L$9>=$D66,L$9<=$E66),$F66/($E66+1-$D66),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D66,$F66*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E66<>\"\",IFERROR(IF(AND(M$9>=$D66,M$9<=$E66),$F66/($E66+1-$D66),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D66,$F66*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E66<>\"\",IFERROR(IF(AND(N$9>=$D66,N$9<=$E66),$F66/($E66+1-$D66),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D66,$F66*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E66<>\"\",IFERROR(IF(AND(O$9>=$D66,O$9<=$E66),$F66/($E66+1-$D66),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D66,$F66*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E66<>\"\",IFERROR(IF(AND(P$9>=$D66,P$9<=$E66),$F66/($E66+1-$D66),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D66,$F66*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E66<>\"\",IFERROR(IF(AND(Q$9>=$D66,Q$9<=$E66),$F66/($E66+1-$D66),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D66,$F66*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E66<>\"\",IFERROR(IF(AND(R$9>=$D66,R$9<=$E66),$F66/($E66+1-$D66),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D66,$F66*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E66<>\"\",IFERROR(IF(AND(S$9>=$D66,S$9<=$E66),$F66/($E66+1-$D66),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D66,$F66*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B67","v":"FGM_CL_10"},{"$f":"'Sewer - Future Infrastructure'!G67","v":"Cleveland"},{"$f":"'Sewer - Future Infrastructure'!M67","v":2017},{"$f":"'Sewer - Future Infrastructure'!N67","v":2016},{"$f":"'Sewer - Future Infrastructure'!Y67","v":20137},0,{"$f":"IF($E67<>\"\",IFERROR(IF(AND(H$9>=$D67,H$9<=$E67),$F67/($E67+1-$D67),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D67,$F67*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E67<>\"\",IFERROR(IF(AND(I$9>=$D67,I$9<=$E67),$F67/($E67+1-$D67),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D67,$F67*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E67<>\"\",IFERROR(IF(AND(J$9>=$D67,J$9<=$E67),$F67/($E67+1-$D67),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D67,$F67*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E67<>\"\",IFERROR(IF(AND(K$9>=$D67,K$9<=$E67),$F67/($E67+1-$D67),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D67,$F67*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E67<>\"\",IFERROR(IF(AND(L$9>=$D67,L$9<=$E67),$F67/($E67+1-$D67),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D67,$F67*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E67<>\"\",IFERROR(IF(AND(M$9>=$D67,M$9<=$E67),$F67/($E67+1-$D67),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D67,$F67*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E67<>\"\",IFERROR(IF(AND(N$9>=$D67,N$9<=$E67),$F67/($E67+1-$D67),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D67,$F67*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E67<>\"\",IFERROR(IF(AND(O$9>=$D67,O$9<=$E67),$F67/($E67+1-$D67),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D67,$F67*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E67<>\"\",IFERROR(IF(AND(P$9>=$D67,P$9<=$E67),$F67/($E67+1-$D67),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D67,$F67*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E67<>\"\",IFERROR(IF(AND(Q$9>=$D67,Q$9<=$E67),$F67/($E67+1-$D67),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D67,$F67*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E67<>\"\",IFERROR(IF(AND(R$9>=$D67,R$9<=$E67),$F67/($E67+1-$D67),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D67,$F67*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E67<>\"\",IFERROR(IF(AND(S$9>=$D67,S$9<=$E67),$F67/($E67+1-$D67),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D67,$F67*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B68","v":"FGM_CL_11"},{"$f":"'Sewer - Future Infrastructure'!G68","v":"Cleveland"},{"$f":"'Sewer - Future Infrastructure'!M68","v":2017},{"$f":"'Sewer - Future Infrastructure'!N68","v":2016},{"$f":"'Sewer - Future Infrastructure'!Y68","v":15245},0,{"$f":"IF($E68<>\"\",IFERROR(IF(AND(H$9>=$D68,H$9<=$E68),$F68/($E68+1-$D68),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D68,$F68*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E68<>\"\",IFERROR(IF(AND(I$9>=$D68,I$9<=$E68),$F68/($E68+1-$D68),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D68,$F68*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E68<>\"\",IFERROR(IF(AND(J$9>=$D68,J$9<=$E68),$F68/($E68+1-$D68),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D68,$F68*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E68<>\"\",IFERROR(IF(AND(K$9>=$D68,K$9<=$E68),$F68/($E68+1-$D68),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D68,$F68*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E68<>\"\",IFERROR(IF(AND(L$9>=$D68,L$9<=$E68),$F68/($E68+1-$D68),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D68,$F68*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E68<>\"\",IFERROR(IF(AND(M$9>=$D68,M$9<=$E68),$F68/($E68+1-$D68),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D68,$F68*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E68<>\"\",IFERROR(IF(AND(N$9>=$D68,N$9<=$E68),$F68/($E68+1-$D68),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D68,$F68*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E68<>\"\",IFERROR(IF(AND(O$9>=$D68,O$9<=$E68),$F68/($E68+1-$D68),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D68,$F68*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E68<>\"\",IFERROR(IF(AND(P$9>=$D68,P$9<=$E68),$F68/($E68+1-$D68),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D68,$F68*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E68<>\"\",IFERROR(IF(AND(Q$9>=$D68,Q$9<=$E68),$F68/($E68+1-$D68),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D68,$F68*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E68<>\"\",IFERROR(IF(AND(R$9>=$D68,R$9<=$E68),$F68/($E68+1-$D68),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D68,$F68*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E68<>\"\",IFERROR(IF(AND(S$9>=$D68,S$9<=$E68),$F68/($E68+1-$D68),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D68,$F68*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B69","v":"FGM_CL_12"},{"$f":"'Sewer - Future Infrastructure'!G69","v":"Cleveland"},{"$f":"'Sewer - Future Infrastructure'!M69","v":2017},{"$f":"'Sewer - Future Infrastructure'!N69","v":2017},{"$f":"'Sewer - Future Infrastructure'!Y69","v":23714},22812.243142337058,{"$f":"IF($E69<>\"\",IFERROR(IF(AND(H$9>=$D69,H$9<=$E69),$F69/($E69+1-$D69),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D69,$F69*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E69<>\"\",IFERROR(IF(AND(I$9>=$D69,I$9<=$E69),$F69/($E69+1-$D69),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D69,$F69*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":24265.38303050393},{"$f":"IF($E69<>\"\",IFERROR(IF(AND(J$9>=$D69,J$9<=$E69),$F69/($E69+1-$D69),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D69,$F69*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E69<>\"\",IFERROR(IF(AND(K$9>=$D69,K$9<=$E69),$F69/($E69+1-$D69),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D69,$F69*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E69<>\"\",IFERROR(IF(AND(L$9>=$D69,L$9<=$E69),$F69/($E69+1-$D69),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D69,$F69*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E69<>\"\",IFERROR(IF(AND(M$9>=$D69,M$9<=$E69),$F69/($E69+1-$D69),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D69,$F69*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E69<>\"\",IFERROR(IF(AND(N$9>=$D69,N$9<=$E69),$F69/($E69+1-$D69),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D69,$F69*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E69<>\"\",IFERROR(IF(AND(O$9>=$D69,O$9<=$E69),$F69/($E69+1-$D69),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D69,$F69*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E69<>\"\",IFERROR(IF(AND(P$9>=$D69,P$9<=$E69),$F69/($E69+1-$D69),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D69,$F69*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E69<>\"\",IFERROR(IF(AND(Q$9>=$D69,Q$9<=$E69),$F69/($E69+1-$D69),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D69,$F69*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E69<>\"\",IFERROR(IF(AND(R$9>=$D69,R$9<=$E69),$F69/($E69+1-$D69),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D69,$F69*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E69<>\"\",IFERROR(IF(AND(S$9>=$D69,S$9<=$E69),$F69/($E69+1-$D69),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D69,$F69*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B70","v":"FGM_CL_14"},{"$f":"'Sewer - Future Infrastructure'!G70","v":"Cleveland"},{"$f":"'Sewer - Future Infrastructure'!M70","v":2026},{"$f":"'Sewer - Future Infrastructure'!N70","v":2026},{"$f":"'Sewer - Future Infrastructure'!Y70","v":143514},97392.616197185154,{"$f":"IF($E70<>\"\",IFERROR(IF(AND(H$9>=$D70,H$9<=$E70),$F70/($E70+1-$D70),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D70,$F70*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E70<>\"\",IFERROR(IF(AND(I$9>=$D70,I$9<=$E70),$F70/($E70+1-$D70),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D70,$F70*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E70<>\"\",IFERROR(IF(AND(J$9>=$D70,J$9<=$E70),$F70/($E70+1-$D70),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D70,$F70*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E70<>\"\",IFERROR(IF(AND(K$9>=$D70,K$9<=$E70),$F70/($E70+1-$D70),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D70,$F70*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E70<>\"\",IFERROR(IF(AND(L$9>=$D70,L$9<=$E70),$F70/($E70+1-$D70),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D70,$F70*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E70<>\"\",IFERROR(IF(AND(M$9>=$D70,M$9<=$E70),$F70/($E70+1-$D70),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D70,$F70*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E70<>\"\",IFERROR(IF(AND(N$9>=$D70,N$9<=$E70),$F70/($E70+1-$D70),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D70,$F70*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E70<>\"\",IFERROR(IF(AND(O$9>=$D70,O$9<=$E70),$F70/($E70+1-$D70),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D70,$F70*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E70<>\"\",IFERROR(IF(AND(P$9>=$D70,P$9<=$E70),$F70/($E70+1-$D70),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D70,$F70*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E70<>\"\",IFERROR(IF(AND(Q$9>=$D70,Q$9<=$E70),$F70/($E70+1-$D70),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D70,$F70*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E70<>\"\",IFERROR(IF(AND(R$9>=$D70,R$9<=$E70),$F70/($E70+1-$D70),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D70,$F70*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":180599.9495192309},{"$f":"IF($E70<>\"\",IFERROR(IF(AND(S$9>=$D70,S$9<=$E70),$F70/($E70+1-$D70),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D70,$F70*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B71","v":"FRM_TH_03"},{"$f":"'Sewer - Future Infrastructure'!G71","v":"Thorneside"},{"$f":"'Sewer - Future Infrastructure'!M71","v":2017},{"$f":"'Sewer - Future Infrastructure'!N71","v":2017},{"$f":"'Sewer - Future Infrastructure'!Y71","v":3017},2902.2745028435061,{"$f":"IF($E71<>\"\",IFERROR(IF(AND(H$9>=$D71,H$9<=$E71),$F71/($E71+1-$D71),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D71,$F71*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E71<>\"\",IFERROR(IF(AND(I$9>=$D71,I$9<=$E71),$F71/($E71+1-$D71),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D71,$F71*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":3087.1493886746375},{"$f":"IF($E71<>\"\",IFERROR(IF(AND(J$9>=$D71,J$9<=$E71),$F71/($E71+1-$D71),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D71,$F71*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E71<>\"\",IFERROR(IF(AND(K$9>=$D71,K$9<=$E71),$F71/($E71+1-$D71),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D71,$F71*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E71<>\"\",IFERROR(IF(AND(L$9>=$D71,L$9<=$E71),$F71/($E71+1-$D71),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D71,$F71*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E71<>\"\",IFERROR(IF(AND(M$9>=$D71,M$9<=$E71),$F71/($E71+1-$D71),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D71,$F71*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E71<>\"\",IFERROR(IF(AND(N$9>=$D71,N$9<=$E71),$F71/($E71+1-$D71),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D71,$F71*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E71<>\"\",IFERROR(IF(AND(O$9>=$D71,O$9<=$E71),$F71/($E71+1-$D71),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D71,$F71*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E71<>\"\",IFERROR(IF(AND(P$9>=$D71,P$9<=$E71),$F71/($E71+1-$D71),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D71,$F71*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E71<>\"\",IFERROR(IF(AND(Q$9>=$D71,Q$9<=$E71),$F71/($E71+1-$D71),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D71,$F71*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E71<>\"\",IFERROR(IF(AND(R$9>=$D71,R$9<=$E71),$F71/($E71+1-$D71),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D71,$F71*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E71<>\"\",IFERROR(IF(AND(S$9>=$D71,S$9<=$E71),$F71/($E71+1-$D71),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D71,$F71*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B72","v":"FGM_TH_02"},{"$f":"'Sewer - Future Infrastructure'!G72","v":"Thorneside"},{"$f":"'Sewer - Future Infrastructure'!M72","v":2021},{"$f":"'Sewer - Future Infrastructure'!N72","v":2021},{"$f":"'Sewer - Future Infrastructure'!Y72","v":97281},80138.997952497244,{"$f":"IF($E72<>\"\",IFERROR(IF(AND(H$9>=$D72,H$9<=$E72),$F72/($E72+1-$D72),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D72,$F72*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E72<>\"\",IFERROR(IF(AND(I$9>=$D72,I$9<=$E72),$F72/($E72+1-$D72),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D72,$F72*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E72<>\"\",IFERROR(IF(AND(J$9>=$D72,J$9<=$E72),$F72/($E72+1-$D72),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D72,$F72*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E72<>\"\",IFERROR(IF(AND(K$9>=$D72,K$9<=$E72),$F72/($E72+1-$D72),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D72,$F72*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E72<>\"\",IFERROR(IF(AND(L$9>=$D72,L$9<=$E72),$F72/($E72+1-$D72),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D72,$F72*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E72<>\"\",IFERROR(IF(AND(M$9>=$D72,M$9<=$E72),$F72/($E72+1-$D72),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D72,$F72*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":109128.88149634375},{"$f":"IF($E72<>\"\",IFERROR(IF(AND(N$9>=$D72,N$9<=$E72),$F72/($E72+1-$D72),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D72,$F72*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E72<>\"\",IFERROR(IF(AND(O$9>=$D72,O$9<=$E72),$F72/($E72+1-$D72),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D72,$F72*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E72<>\"\",IFERROR(IF(AND(P$9>=$D72,P$9<=$E72),$F72/($E72+1-$D72),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D72,$F72*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E72<>\"\",IFERROR(IF(AND(Q$9>=$D72,Q$9<=$E72),$F72/($E72+1-$D72),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D72,$F72*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E72<>\"\",IFERROR(IF(AND(R$9>=$D72,R$9<=$E72),$F72/($E72+1-$D72),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D72,$F72*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E72<>\"\",IFERROR(IF(AND(S$9>=$D72,S$9<=$E72),$F72/($E72+1-$D72),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D72,$F72*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B73","v":"FRM_TH_01"},{"$f":"'Sewer - Future Infrastructure'!G73","v":"Thorneside"},{"$f":"'Sewer - Future Infrastructure'!M73","v":2017},{"$f":"'Sewer - Future Infrastructure'!N73","v":2017},{"$f":"'Sewer - Future Infrastructure'!Y73","v":582327},560183.22983670875,{"$f":"IF($E73<>\"\",IFERROR(IF(AND(H$9>=$D73,H$9<=$E73),$F73/($E73+1-$D73),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D73,$F73*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E73<>\"\",IFERROR(IF(AND(I$9>=$D73,I$9<=$E73),$F73/($E73+1-$D73),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D73,$F73*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":595866.90157730714},{"$f":"IF($E73<>\"\",IFERROR(IF(AND(J$9>=$D73,J$9<=$E73),$F73/($E73+1-$D73),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D73,$F73*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E73<>\"\",IFERROR(IF(AND(K$9>=$D73,K$9<=$E73),$F73/($E73+1-$D73),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D73,$F73*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E73<>\"\",IFERROR(IF(AND(L$9>=$D73,L$9<=$E73),$F73/($E73+1-$D73),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D73,$F73*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E73<>\"\",IFERROR(IF(AND(M$9>=$D73,M$9<=$E73),$F73/($E73+1-$D73),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D73,$F73*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E73<>\"\",IFERROR(IF(AND(N$9>=$D73,N$9<=$E73),$F73/($E73+1-$D73),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D73,$F73*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E73<>\"\",IFERROR(IF(AND(O$9>=$D73,O$9<=$E73),$F73/($E73+1-$D73),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D73,$F73*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E73<>\"\",IFERROR(IF(AND(P$9>=$D73,P$9<=$E73),$F73/($E73+1-$D73),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D73,$F73*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E73<>\"\",IFERROR(IF(AND(Q$9>=$D73,Q$9<=$E73),$F73/($E73+1-$D73),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D73,$F73*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E73<>\"\",IFERROR(IF(AND(R$9>=$D73,R$9<=$E73),$F73/($E73+1-$D73),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D73,$F73*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E73<>\"\",IFERROR(IF(AND(S$9>=$D73,S$9<=$E73),$F73/($E73+1-$D73),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D73,$F73*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B74","v":"FGM_TH_03"},{"$f":"'Sewer - Future Infrastructure'!G74","v":"Thorneside"},{"$f":"'Sewer - Future Infrastructure'!M74","v":2036},{"$f":"'Sewer - Future Infrastructure'!N74","v":2036},{"$f":"'Sewer - Future Infrastructure'!Y74","v":134972},{"$f":"NPV(Sewer_ADR,I74:VR74)+H74","v":0},{"$f":"IF($E74<>\"\",IFERROR(IF(AND(H$9>=$D74,H$9<=$E74),$F74/($E74+1-$D74),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D74,$F74*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E74<>\"\",IFERROR(IF(AND(I$9>=$D74,I$9<=$E74),$F74/($E74+1-$D74),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D74,$F74*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E74<>\"\",IFERROR(IF(AND(J$9>=$D74,J$9<=$E74),$F74/($E74+1-$D74),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D74,$F74*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E74<>\"\",IFERROR(IF(AND(K$9>=$D74,K$9<=$E74),$F74/($E74+1-$D74),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D74,$F74*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E74<>\"\",IFERROR(IF(AND(L$9>=$D74,L$9<=$E74),$F74/($E74+1-$D74),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D74,$F74*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E74<>\"\",IFERROR(IF(AND(M$9>=$D74,M$9<=$E74),$F74/($E74+1-$D74),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D74,$F74*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E74<>\"\",IFERROR(IF(AND(N$9>=$D74,N$9<=$E74),$F74/($E74+1-$D74),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D74,$F74*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E74<>\"\",IFERROR(IF(AND(O$9>=$D74,O$9<=$E74),$F74/($E74+1-$D74),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D74,$F74*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E74<>\"\",IFERROR(IF(AND(P$9>=$D74,P$9<=$E74),$F74/($E74+1-$D74),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D74,$F74*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E74<>\"\",IFERROR(IF(AND(Q$9>=$D74,Q$9<=$E74),$F74/($E74+1-$D74),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D74,$F74*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E74<>\"\",IFERROR(IF(AND(R$9>=$D74,R$9<=$E74),$F74/($E74+1-$D74),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D74,$F74*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E74<>\"\",IFERROR(IF(AND(S$9>=$D74,S$9<=$E74),$F74/($E74+1-$D74),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D74,$F74*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B75","v":"FRM_TH_02"},{"$f":"'Sewer - Future Infrastructure'!G75","v":"Thorneside"},{"$f":"'Sewer - Future Infrastructure'!M75","v":2017},{"$f":"'Sewer - Future Infrastructure'!N75","v":2017},{"$f":"'Sewer - Future Infrastructure'!Y75","v":4126},3969.1032809851863,{"$f":"IF($E75<>\"\",IFERROR(IF(AND(H$9>=$D75,H$9<=$E75),$F75/($E75+1-$D75),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D75,$F75*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E75<>\"\",IFERROR(IF(AND(I$9>=$D75,I$9<=$E75),$F75/($E75+1-$D75),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D75,$F75*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":4221.9351599839429},{"$f":"IF($E75<>\"\",IFERROR(IF(AND(J$9>=$D75,J$9<=$E75),$F75/($E75+1-$D75),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D75,$F75*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E75<>\"\",IFERROR(IF(AND(K$9>=$D75,K$9<=$E75),$F75/($E75+1-$D75),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D75,$F75*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E75<>\"\",IFERROR(IF(AND(L$9>=$D75,L$9<=$E75),$F75/($E75+1-$D75),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D75,$F75*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E75<>\"\",IFERROR(IF(AND(M$9>=$D75,M$9<=$E75),$F75/($E75+1-$D75),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D75,$F75*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E75<>\"\",IFERROR(IF(AND(N$9>=$D75,N$9<=$E75),$F75/($E75+1-$D75),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D75,$F75*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E75<>\"\",IFERROR(IF(AND(O$9>=$D75,O$9<=$E75),$F75/($E75+1-$D75),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D75,$F75*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E75<>\"\",IFERROR(IF(AND(P$9>=$D75,P$9<=$E75),$F75/($E75+1-$D75),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D75,$F75*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E75<>\"\",IFERROR(IF(AND(Q$9>=$D75,Q$9<=$E75),$F75/($E75+1-$D75),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D75,$F75*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E75<>\"\",IFERROR(IF(AND(R$9>=$D75,R$9<=$E75),$F75/($E75+1-$D75),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D75,$F75*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E75<>\"\",IFERROR(IF(AND(S$9>=$D75,S$9<=$E75),$F75/($E75+1-$D75),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D75,$F75*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B76","v":"FGM_TH_01"},{"$f":"'Sewer - Future Infrastructure'!G76","v":"Thorneside"},{"$f":"'Sewer - Future Infrastructure'!M76","v":2017},{"$f":"'Sewer - Future Infrastructure'!N76","v":2017},{"$f":"'Sewer - Future Infrastructure'!Y76","v":19546},18802.736968040826,{"$f":"IF($E76<>\"\",IFERROR(IF(AND(H$9>=$D76,H$9<=$E76),$F76/($E76+1-$D76),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D76,$F76*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E76<>\"\",IFERROR(IF(AND(I$9>=$D76,I$9<=$E76),$F76/($E76+1-$D76),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D76,$F76*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":20000.471312905029},{"$f":"IF($E76<>\"\",IFERROR(IF(AND(J$9>=$D76,J$9<=$E76),$F76/($E76+1-$D76),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D76,$F76*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E76<>\"\",IFERROR(IF(AND(K$9>=$D76,K$9<=$E76),$F76/($E76+1-$D76),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D76,$F76*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E76<>\"\",IFERROR(IF(AND(L$9>=$D76,L$9<=$E76),$F76/($E76+1-$D76),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D76,$F76*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E76<>\"\",IFERROR(IF(AND(M$9>=$D76,M$9<=$E76),$F76/($E76+1-$D76),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D76,$F76*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E76<>\"\",IFERROR(IF(AND(N$9>=$D76,N$9<=$E76),$F76/($E76+1-$D76),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D76,$F76*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E76<>\"\",IFERROR(IF(AND(O$9>=$D76,O$9<=$E76),$F76/($E76+1-$D76),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D76,$F76*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E76<>\"\",IFERROR(IF(AND(P$9>=$D76,P$9<=$E76),$F76/($E76+1-$D76),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D76,$F76*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E76<>\"\",IFERROR(IF(AND(Q$9>=$D76,Q$9<=$E76),$F76/($E76+1-$D76),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D76,$F76*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E76<>\"\",IFERROR(IF(AND(R$9>=$D76,R$9<=$E76),$F76/($E76+1-$D76),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D76,$F76*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E76<>\"\",IFERROR(IF(AND(S$9>=$D76,S$9<=$E76),$F76/($E76+1-$D76),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D76,$F76*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B77","v":"FGM_VP_22"},{"$f":"'Sewer - Future Infrastructure'!G77","v":"Victoria Point"},{"$f":"'Sewer - Future Infrastructure'!M77","v":2021},{"$f":"'Sewer - Future Infrastructure'!N77","v":2021},{"$f":"'Sewer - Future Infrastructure'!Y77","v":45119},37168.526727919358,{"$f":"IF($E77<>\"\",IFERROR(IF(AND(H$9>=$D77,H$9<=$E77),$F77/($E77+1-$D77),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D77,$F77*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E77<>\"\",IFERROR(IF(AND(I$9>=$D77,I$9<=$E77),$F77/($E77+1-$D77),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D77,$F77*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E77<>\"\",IFERROR(IF(AND(J$9>=$D77,J$9<=$E77),$F77/($E77+1-$D77),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D77,$F77*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E77<>\"\",IFERROR(IF(AND(K$9>=$D77,K$9<=$E77),$F77/($E77+1-$D77),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D77,$F77*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E77<>\"\",IFERROR(IF(AND(L$9>=$D77,L$9<=$E77),$F77/($E77+1-$D77),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D77,$F77*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E77<>\"\",IFERROR(IF(AND(M$9>=$D77,M$9<=$E77),$F77/($E77+1-$D77),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D77,$F77*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":50614.056231263385},{"$f":"IF($E77<>\"\",IFERROR(IF(AND(N$9>=$D77,N$9<=$E77),$F77/($E77+1-$D77),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D77,$F77*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E77<>\"\",IFERROR(IF(AND(O$9>=$D77,O$9<=$E77),$F77/($E77+1-$D77),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D77,$F77*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E77<>\"\",IFERROR(IF(AND(P$9>=$D77,P$9<=$E77),$F77/($E77+1-$D77),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D77,$F77*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E77<>\"\",IFERROR(IF(AND(Q$9>=$D77,Q$9<=$E77),$F77/($E77+1-$D77),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D77,$F77*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E77<>\"\",IFERROR(IF(AND(R$9>=$D77,R$9<=$E77),$F77/($E77+1-$D77),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D77,$F77*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E77<>\"\",IFERROR(IF(AND(S$9>=$D77,S$9<=$E77),$F77/($E77+1-$D77),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D77,$F77*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B78","v":"FGM_VP_23"},{"$f":"'Sewer - Future Infrastructure'!G78","v":"Victoria Point"},{"$f":"'Sewer - Future Infrastructure'!M78","v":2021},{"$f":"'Sewer - Future Infrastructure'!N78","v":2021},{"$f":"'Sewer - Future Infrastructure'!Y78","v":32295},26604.259196306561,{"$f":"IF($E78<>\"\",IFERROR(IF(AND(H$9>=$D78,H$9<=$E78),$F78/($E78+1-$D78),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D78,$F78*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E78<>\"\",IFERROR(IF(AND(I$9>=$D78,I$9<=$E78),$F78/($E78+1-$D78),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D78,$F78*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E78<>\"\",IFERROR(IF(AND(J$9>=$D78,J$9<=$E78),$F78/($E78+1-$D78),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D78,$F78*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E78<>\"\",IFERROR(IF(AND(K$9>=$D78,K$9<=$E78),$F78/($E78+1-$D78),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D78,$F78*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E78<>\"\",IFERROR(IF(AND(L$9>=$D78,L$9<=$E78),$F78/($E78+1-$D78),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D78,$F78*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E78<>\"\",IFERROR(IF(AND(M$9>=$D78,M$9<=$E78),$F78/($E78+1-$D78),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D78,$F78*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":36228.217513434494},{"$f":"IF($E78<>\"\",IFERROR(IF(AND(N$9>=$D78,N$9<=$E78),$F78/($E78+1-$D78),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D78,$F78*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E78<>\"\",IFERROR(IF(AND(O$9>=$D78,O$9<=$E78),$F78/($E78+1-$D78),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D78,$F78*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E78<>\"\",IFERROR(IF(AND(P$9>=$D78,P$9<=$E78),$F78/($E78+1-$D78),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D78,$F78*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E78<>\"\",IFERROR(IF(AND(Q$9>=$D78,Q$9<=$E78),$F78/($E78+1-$D78),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D78,$F78*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E78<>\"\",IFERROR(IF(AND(R$9>=$D78,R$9<=$E78),$F78/($E78+1-$D78),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D78,$F78*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E78<>\"\",IFERROR(IF(AND(S$9>=$D78,S$9<=$E78),$F78/($E78+1-$D78),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D78,$F78*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B79","v":"FGM_VP_24"},{"$f":"'Sewer - Future Infrastructure'!G79","v":"Victoria Point"},{"$f":"'Sewer - Future Infrastructure'!M79","v":2021},{"$f":"'Sewer - Future Infrastructure'!N79","v":2021},{"$f":"'Sewer - Future Infrastructure'!Y79","v":173955},143302.18016700752,{"$f":"IF($E79<>\"\",IFERROR(IF(AND(H$9>=$D79,H$9<=$E79),$F79/($E79+1-$D79),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D79,$F79*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E79<>\"\",IFERROR(IF(AND(I$9>=$D79,I$9<=$E79),$F79/($E79+1-$D79),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D79,$F79*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E79<>\"\",IFERROR(IF(AND(J$9>=$D79,J$9<=$E79),$F79/($E79+1-$D79),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D79,$F79*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E79<>\"\",IFERROR(IF(AND(K$9>=$D79,K$9<=$E79),$F79/($E79+1-$D79),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D79,$F79*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E79<>\"\",IFERROR(IF(AND(L$9>=$D79,L$9<=$E79),$F79/($E79+1-$D79),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D79,$F79*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E79<>\"\",IFERROR(IF(AND(M$9>=$D79,M$9<=$E79),$F79/($E79+1-$D79),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D79,$F79*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":195141.03042419872},{"$f":"IF($E79<>\"\",IFERROR(IF(AND(N$9>=$D79,N$9<=$E79),$F79/($E79+1-$D79),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D79,$F79*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E79<>\"\",IFERROR(IF(AND(O$9>=$D79,O$9<=$E79),$F79/($E79+1-$D79),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D79,$F79*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E79<>\"\",IFERROR(IF(AND(P$9>=$D79,P$9<=$E79),$F79/($E79+1-$D79),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D79,$F79*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E79<>\"\",IFERROR(IF(AND(Q$9>=$D79,Q$9<=$E79),$F79/($E79+1-$D79),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D79,$F79*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E79<>\"\",IFERROR(IF(AND(R$9>=$D79,R$9<=$E79),$F79/($E79+1-$D79),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D79,$F79*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E79<>\"\",IFERROR(IF(AND(S$9>=$D79,S$9<=$E79),$F79/($E79+1-$D79),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D79,$F79*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B80","v":"FGM_VP_25"},{"$f":"'Sewer - Future Infrastructure'!G80","v":"Victoria Point"},{"$f":"'Sewer - Future Infrastructure'!M80","v":2036},{"$f":"'Sewer - Future Infrastructure'!N80","v":2036},{"$f":"'Sewer - Future Infrastructure'!Y80","v":6088},0,{"$f":"IF($E80<>\"\",IFERROR(IF(AND(H$9>=$D80,H$9<=$E80),$F80/($E80+1-$D80),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D80,$F80*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E80<>\"\",IFERROR(IF(AND(I$9>=$D80,I$9<=$E80),$F80/($E80+1-$D80),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D80,$F80*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E80<>\"\",IFERROR(IF(AND(J$9>=$D80,J$9<=$E80),$F80/($E80+1-$D80),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D80,$F80*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E80<>\"\",IFERROR(IF(AND(K$9>=$D80,K$9<=$E80),$F80/($E80+1-$D80),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D80,$F80*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E80<>\"\",IFERROR(IF(AND(L$9>=$D80,L$9<=$E80),$F80/($E80+1-$D80),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D80,$F80*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E80<>\"\",IFERROR(IF(AND(M$9>=$D80,M$9<=$E80),$F80/($E80+1-$D80),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D80,$F80*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E80<>\"\",IFERROR(IF(AND(N$9>=$D80,N$9<=$E80),$F80/($E80+1-$D80),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D80,$F80*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E80<>\"\",IFERROR(IF(AND(O$9>=$D80,O$9<=$E80),$F80/($E80+1-$D80),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D80,$F80*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E80<>\"\",IFERROR(IF(AND(P$9>=$D80,P$9<=$E80),$F80/($E80+1-$D80),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D80,$F80*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E80<>\"\",IFERROR(IF(AND(Q$9>=$D80,Q$9<=$E80),$F80/($E80+1-$D80),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D80,$F80*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E80<>\"\",IFERROR(IF(AND(R$9>=$D80,R$9<=$E80),$F80/($E80+1-$D80),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D80,$F80*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E80<>\"\",IFERROR(IF(AND(S$9>=$D80,S$9<=$E80),$F80/($E80+1-$D80),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D80,$F80*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B81","v":"FGM_VP_26"},{"$f":"'Sewer - Future Infrastructure'!G81","v":"Victoria Point"},{"$f":"'Sewer - Future Infrastructure'!M81","v":2036},{"$f":"'Sewer - Future Infrastructure'!N81","v":2036},{"$f":"'Sewer - Future Infrastructure'!Y81","v":8378},0,{"$f":"IF($E81<>\"\",IFERROR(IF(AND(H$9>=$D81,H$9<=$E81),$F81/($E81+1-$D81),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D81,$F81*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E81<>\"\",IFERROR(IF(AND(I$9>=$D81,I$9<=$E81),$F81/($E81+1-$D81),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D81,$F81*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E81<>\"\",IFERROR(IF(AND(J$9>=$D81,J$9<=$E81),$F81/($E81+1-$D81),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D81,$F81*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E81<>\"\",IFERROR(IF(AND(K$9>=$D81,K$9<=$E81),$F81/($E81+1-$D81),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D81,$F81*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E81<>\"\",IFERROR(IF(AND(L$9>=$D81,L$9<=$E81),$F81/($E81+1-$D81),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D81,$F81*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E81<>\"\",IFERROR(IF(AND(M$9>=$D81,M$9<=$E81),$F81/($E81+1-$D81),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D81,$F81*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E81<>\"\",IFERROR(IF(AND(N$9>=$D81,N$9<=$E81),$F81/($E81+1-$D81),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D81,$F81*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E81<>\"\",IFERROR(IF(AND(O$9>=$D81,O$9<=$E81),$F81/($E81+1-$D81),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D81,$F81*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E81<>\"\",IFERROR(IF(AND(P$9>=$D81,P$9<=$E81),$F81/($E81+1-$D81),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D81,$F81*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E81<>\"\",IFERROR(IF(AND(Q$9>=$D81,Q$9<=$E81),$F81/($E81+1-$D81),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D81,$F81*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E81<>\"\",IFERROR(IF(AND(R$9>=$D81,R$9<=$E81),$F81/($E81+1-$D81),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D81,$F81*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E81<>\"\",IFERROR(IF(AND(S$9>=$D81,S$9<=$E81),$F81/($E81+1-$D81),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D81,$F81*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B82","v":"FGM_VP_27"},{"$f":"'Sewer - Future Infrastructure'!G82","v":"Victoria Point"},{"$f":"'Sewer - Future Infrastructure'!M82","v":2036},{"$f":"'Sewer - Future Infrastructure'!N82","v":2036},{"$f":"'Sewer - Future Infrastructure'!Y82","v":2698},0,{"$f":"IF($E82<>\"\",IFERROR(IF(AND(H$9>=$D82,H$9<=$E82),$F82/($E82+1-$D82),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D82,$F82*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E82<>\"\",IFERROR(IF(AND(I$9>=$D82,I$9<=$E82),$F82/($E82+1-$D82),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D82,$F82*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E82<>\"\",IFERROR(IF(AND(J$9>=$D82,J$9<=$E82),$F82/($E82+1-$D82),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D82,$F82*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E82<>\"\",IFERROR(IF(AND(K$9>=$D82,K$9<=$E82),$F82/($E82+1-$D82),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D82,$F82*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E82<>\"\",IFERROR(IF(AND(L$9>=$D82,L$9<=$E82),$F82/($E82+1-$D82),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D82,$F82*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E82<>\"\",IFERROR(IF(AND(M$9>=$D82,M$9<=$E82),$F82/($E82+1-$D82),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D82,$F82*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E82<>\"\",IFERROR(IF(AND(N$9>=$D82,N$9<=$E82),$F82/($E82+1-$D82),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D82,$F82*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E82<>\"\",IFERROR(IF(AND(O$9>=$D82,O$9<=$E82),$F82/($E82+1-$D82),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D82,$F82*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E82<>\"\",IFERROR(IF(AND(P$9>=$D82,P$9<=$E82),$F82/($E82+1-$D82),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D82,$F82*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E82<>\"\",IFERROR(IF(AND(Q$9>=$D82,Q$9<=$E82),$F82/($E82+1-$D82),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D82,$F82*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E82<>\"\",IFERROR(IF(AND(R$9>=$D82,R$9<=$E82),$F82/($E82+1-$D82),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D82,$F82*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E82<>\"\",IFERROR(IF(AND(S$9>=$D82,S$9<=$E82),$F82/($E82+1-$D82),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D82,$F82*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B83","v":"FRM_MC_01"},{"$f":"'Sewer - Future Infrastructure'!G83","v":"Mount Cotton"},{"$f":"'Sewer - Future Infrastructure'!M83","v":2017},{"$f":"'Sewer - Future Infrastructure'!N83","v":2017},{"$f":"'Sewer - Future Infrastructure'!Y83","v":33218},31954.840714436719,{"$f":"IF($E83<>\"\",IFERROR(IF(AND(H$9>=$D83,H$9<=$E83),$F83/($E83+1-$D83),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D83,$F83*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E83<>\"\",IFERROR(IF(AND(I$9>=$D83,I$9<=$E83),$F83/($E83+1-$D83),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D83,$F83*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":33990.364067946342},{"$f":"IF($E83<>\"\",IFERROR(IF(AND(J$9>=$D83,J$9<=$E83),$F83/($E83+1-$D83),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D83,$F83*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E83<>\"\",IFERROR(IF(AND(K$9>=$D83,K$9<=$E83),$F83/($E83+1-$D83),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D83,$F83*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E83<>\"\",IFERROR(IF(AND(L$9>=$D83,L$9<=$E83),$F83/($E83+1-$D83),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D83,$F83*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E83<>\"\",IFERROR(IF(AND(M$9>=$D83,M$9<=$E83),$F83/($E83+1-$D83),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D83,$F83*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E83<>\"\",IFERROR(IF(AND(N$9>=$D83,N$9<=$E83),$F83/($E83+1-$D83),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D83,$F83*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E83<>\"\",IFERROR(IF(AND(O$9>=$D83,O$9<=$E83),$F83/($E83+1-$D83),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D83,$F83*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E83<>\"\",IFERROR(IF(AND(P$9>=$D83,P$9<=$E83),$F83/($E83+1-$D83),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D83,$F83*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E83<>\"\",IFERROR(IF(AND(Q$9>=$D83,Q$9<=$E83),$F83/($E83+1-$D83),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D83,$F83*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E83<>\"\",IFERROR(IF(AND(R$9>=$D83,R$9<=$E83),$F83/($E83+1-$D83),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D83,$F83*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E83<>\"\",IFERROR(IF(AND(S$9>=$D83,S$9<=$E83),$F83/($E83+1-$D83),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D83,$F83*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B84","v":"FRM_MC_02"},{"$f":"'Sewer - Future Infrastructure'!G84","v":"Mount Cotton"},{"$f":"'Sewer - Future Infrastructure'!M84","v":2017},{"$f":"'Sewer - Future Infrastructure'!N84","v":2017},{"$f":"'Sewer - Future Infrastructure'!Y84","v":93510},89954.156036094209,{"$f":"IF($E84<>\"\",IFERROR(IF(AND(H$9>=$D84,H$9<=$E84),$F84/($E84+1-$D84),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D84,$F84*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E84<>\"\",IFERROR(IF(AND(I$9>=$D84,I$9<=$E84),$F84/($E84+1-$D84),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D84,$F84*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":95684.235775593421},{"$f":"IF($E84<>\"\",IFERROR(IF(AND(J$9>=$D84,J$9<=$E84),$F84/($E84+1-$D84),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D84,$F84*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E84<>\"\",IFERROR(IF(AND(K$9>=$D84,K$9<=$E84),$F84/($E84+1-$D84),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D84,$F84*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E84<>\"\",IFERROR(IF(AND(L$9>=$D84,L$9<=$E84),$F84/($E84+1-$D84),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D84,$F84*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E84<>\"\",IFERROR(IF(AND(M$9>=$D84,M$9<=$E84),$F84/($E84+1-$D84),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D84,$F84*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E84<>\"\",IFERROR(IF(AND(N$9>=$D84,N$9<=$E84),$F84/($E84+1-$D84),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D84,$F84*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E84<>\"\",IFERROR(IF(AND(O$9>=$D84,O$9<=$E84),$F84/($E84+1-$D84),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D84,$F84*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E84<>\"\",IFERROR(IF(AND(P$9>=$D84,P$9<=$E84),$F84/($E84+1-$D84),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D84,$F84*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E84<>\"\",IFERROR(IF(AND(Q$9>=$D84,Q$9<=$E84),$F84/($E84+1-$D84),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D84,$F84*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E84<>\"\",IFERROR(IF(AND(R$9>=$D84,R$9<=$E84),$F84/($E84+1-$D84),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D84,$F84*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E84<>\"\",IFERROR(IF(AND(S$9>=$D84,S$9<=$E84),$F84/($E84+1-$D84),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D84,$F84*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B85","v":"FRM_MC_03"},{"$f":"'Sewer - Future Infrastructure'!G85","v":"Mount Cotton"},{"$f":"'Sewer - Future Infrastructure'!M85","v":2017},{"$f":"'Sewer - Future Infrastructure'!N85","v":2017},{"$f":"'Sewer - Future Infrastructure'!Y85","v":274630},264186.82357173087,{"$f":"IF($E85<>\"\",IFERROR(IF(AND(H$9>=$D85,H$9<=$E85),$F85/($E85+1-$D85),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D85,$F85*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E85<>\"\",IFERROR(IF(AND(I$9>=$D85,I$9<=$E85),$F85/($E85+1-$D85),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D85,$F85*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":281015.52423325018},{"$f":"IF($E85<>\"\",IFERROR(IF(AND(J$9>=$D85,J$9<=$E85),$F85/($E85+1-$D85),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D85,$F85*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E85<>\"\",IFERROR(IF(AND(K$9>=$D85,K$9<=$E85),$F85/($E85+1-$D85),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D85,$F85*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E85<>\"\",IFERROR(IF(AND(L$9>=$D85,L$9<=$E85),$F85/($E85+1-$D85),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D85,$F85*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E85<>\"\",IFERROR(IF(AND(M$9>=$D85,M$9<=$E85),$F85/($E85+1-$D85),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D85,$F85*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E85<>\"\",IFERROR(IF(AND(N$9>=$D85,N$9<=$E85),$F85/($E85+1-$D85),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D85,$F85*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E85<>\"\",IFERROR(IF(AND(O$9>=$D85,O$9<=$E85),$F85/($E85+1-$D85),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D85,$F85*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E85<>\"\",IFERROR(IF(AND(P$9>=$D85,P$9<=$E85),$F85/($E85+1-$D85),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D85,$F85*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E85<>\"\",IFERROR(IF(AND(Q$9>=$D85,Q$9<=$E85),$F85/($E85+1-$D85),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D85,$F85*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E85<>\"\",IFERROR(IF(AND(R$9>=$D85,R$9<=$E85),$F85/($E85+1-$D85),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D85,$F85*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E85<>\"\",IFERROR(IF(AND(S$9>=$D85,S$9<=$E85),$F85/($E85+1-$D85),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D85,$F85*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B86","v":"FRM_MC_04"},{"$f":"'Sewer - Future Infrastructure'!G86","v":"Mount Cotton"},{"$f":"'Sewer - Future Infrastructure'!M86","v":2017},{"$f":"'Sewer - Future Infrastructure'!N86","v":2017},{"$f":"'Sewer - Future Infrastructure'!Y86","v":60117},57830.969932861473,{"$f":"IF($E86<>\"\",IFERROR(IF(AND(H$9>=$D86,H$9<=$E86),$F86/($E86+1-$D86),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D86,$F86*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E86<>\"\",IFERROR(IF(AND(I$9>=$D86,I$9<=$E86),$F86/($E86+1-$D86),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D86,$F86*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":61514.802717584753},{"$f":"IF($E86<>\"\",IFERROR(IF(AND(J$9>=$D86,J$9<=$E86),$F86/($E86+1-$D86),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D86,$F86*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E86<>\"\",IFERROR(IF(AND(K$9>=$D86,K$9<=$E86),$F86/($E86+1-$D86),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D86,$F86*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E86<>\"\",IFERROR(IF(AND(L$9>=$D86,L$9<=$E86),$F86/($E86+1-$D86),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D86,$F86*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E86<>\"\",IFERROR(IF(AND(M$9>=$D86,M$9<=$E86),$F86/($E86+1-$D86),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D86,$F86*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E86<>\"\",IFERROR(IF(AND(N$9>=$D86,N$9<=$E86),$F86/($E86+1-$D86),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D86,$F86*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E86<>\"\",IFERROR(IF(AND(O$9>=$D86,O$9<=$E86),$F86/($E86+1-$D86),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D86,$F86*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E86<>\"\",IFERROR(IF(AND(P$9>=$D86,P$9<=$E86),$F86/($E86+1-$D86),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D86,$F86*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E86<>\"\",IFERROR(IF(AND(Q$9>=$D86,Q$9<=$E86),$F86/($E86+1-$D86),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D86,$F86*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E86<>\"\",IFERROR(IF(AND(R$9>=$D86,R$9<=$E86),$F86/($E86+1-$D86),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D86,$F86*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E86<>\"\",IFERROR(IF(AND(S$9>=$D86,S$9<=$E86),$F86/($E86+1-$D86),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D86,$F86*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B87","v":"FGM_PT_08"},{"$f":"'Sewer - Future Infrastructure'!G87","v":"Point Lookout"},{"$f":"'Sewer - Future Infrastructure'!M87","v":2017},{"$f":"'Sewer - Future Infrastructure'!N87","v":2017},{"$f":"'Sewer - Future Infrastructure'!Y87","v":107655},103561.27331906452,{"$f":"IF($E87<>\"\",IFERROR(IF(AND(H$9>=$D87,H$9<=$E87),$F87/($E87+1-$D87),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D87,$F87*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E87<>\"\",IFERROR(IF(AND(I$9>=$D87,I$9<=$E87),$F87/($E87+1-$D87),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D87,$F87*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":110158.12642948894},{"$f":"IF($E87<>\"\",IFERROR(IF(AND(J$9>=$D87,J$9<=$E87),$F87/($E87+1-$D87),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D87,$F87*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E87<>\"\",IFERROR(IF(AND(K$9>=$D87,K$9<=$E87),$F87/($E87+1-$D87),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D87,$F87*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E87<>\"\",IFERROR(IF(AND(L$9>=$D87,L$9<=$E87),$F87/($E87+1-$D87),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D87,$F87*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E87<>\"\",IFERROR(IF(AND(M$9>=$D87,M$9<=$E87),$F87/($E87+1-$D87),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D87,$F87*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E87<>\"\",IFERROR(IF(AND(N$9>=$D87,N$9<=$E87),$F87/($E87+1-$D87),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D87,$F87*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E87<>\"\",IFERROR(IF(AND(O$9>=$D87,O$9<=$E87),$F87/($E87+1-$D87),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D87,$F87*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E87<>\"\",IFERROR(IF(AND(P$9>=$D87,P$9<=$E87),$F87/($E87+1-$D87),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D87,$F87*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E87<>\"\",IFERROR(IF(AND(Q$9>=$D87,Q$9<=$E87),$F87/($E87+1-$D87),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D87,$F87*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E87<>\"\",IFERROR(IF(AND(R$9>=$D87,R$9<=$E87),$F87/($E87+1-$D87),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D87,$F87*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E87<>\"\",IFERROR(IF(AND(S$9>=$D87,S$9<=$E87),$F87/($E87+1-$D87),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D87,$F87*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B88","v":"FGM_PT_11"},{"$f":"'Sewer - Future Infrastructure'!G88","v":"Point Lookout"},{"$f":"'Sewer - Future Infrastructure'!M88","v":2017},{"$f":"'Sewer - Future Infrastructure'!N88","v":2017},{"$f":"'Sewer - Future Infrastructure'!Y88","v":82825},79675.46758303394,{"$f":"IF($E88<>\"\",IFERROR(IF(AND(H$9>=$D88,H$9<=$E88),$F88/($E88+1-$D88),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D88,$F88*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E88<>\"\",IFERROR(IF(AND(I$9>=$D88,I$9<=$E88),$F88/($E88+1-$D88),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D88,$F88*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":84750.794868073208},{"$f":"IF($E88<>\"\",IFERROR(IF(AND(J$9>=$D88,J$9<=$E88),$F88/($E88+1-$D88),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D88,$F88*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E88<>\"\",IFERROR(IF(AND(K$9>=$D88,K$9<=$E88),$F88/($E88+1-$D88),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D88,$F88*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E88<>\"\",IFERROR(IF(AND(L$9>=$D88,L$9<=$E88),$F88/($E88+1-$D88),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D88,$F88*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E88<>\"\",IFERROR(IF(AND(M$9>=$D88,M$9<=$E88),$F88/($E88+1-$D88),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D88,$F88*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E88<>\"\",IFERROR(IF(AND(N$9>=$D88,N$9<=$E88),$F88/($E88+1-$D88),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D88,$F88*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E88<>\"\",IFERROR(IF(AND(O$9>=$D88,O$9<=$E88),$F88/($E88+1-$D88),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D88,$F88*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E88<>\"\",IFERROR(IF(AND(P$9>=$D88,P$9<=$E88),$F88/($E88+1-$D88),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D88,$F88*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E88<>\"\",IFERROR(IF(AND(Q$9>=$D88,Q$9<=$E88),$F88/($E88+1-$D88),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D88,$F88*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E88<>\"\",IFERROR(IF(AND(R$9>=$D88,R$9<=$E88),$F88/($E88+1-$D88),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D88,$F88*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E88<>\"\",IFERROR(IF(AND(S$9>=$D88,S$9<=$E88),$F88/($E88+1-$D88),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D88,$F88*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B89","v":"FGM_PT_09"},{"$f":"'Sewer - Future Infrastructure'!G89","v":"Point Lookout"},{"$f":"'Sewer - Future Infrastructure'!M89","v":2017},{"$f":"'Sewer - Future Infrastructure'!N89","v":2017},{"$f":"'Sewer - Future Infrastructure'!Y89","v":45202},43483.132939188654,{"$f":"IF($E89<>\"\",IFERROR(IF(AND(H$9>=$D89,H$9<=$E89),$F89/($E89+1-$D89),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D89,$F89*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E89<>\"\",IFERROR(IF(AND(I$9>=$D89,I$9<=$E89),$F89/($E89+1-$D89),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D89,$F89*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":46253.008507414976},{"$f":"IF($E89<>\"\",IFERROR(IF(AND(J$9>=$D89,J$9<=$E89),$F89/($E89+1-$D89),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D89,$F89*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E89<>\"\",IFERROR(IF(AND(K$9>=$D89,K$9<=$E89),$F89/($E89+1-$D89),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D89,$F89*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E89<>\"\",IFERROR(IF(AND(L$9>=$D89,L$9<=$E89),$F89/($E89+1-$D89),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D89,$F89*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E89<>\"\",IFERROR(IF(AND(M$9>=$D89,M$9<=$E89),$F89/($E89+1-$D89),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D89,$F89*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E89<>\"\",IFERROR(IF(AND(N$9>=$D89,N$9<=$E89),$F89/($E89+1-$D89),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D89,$F89*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E89<>\"\",IFERROR(IF(AND(O$9>=$D89,O$9<=$E89),$F89/($E89+1-$D89),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D89,$F89*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E89<>\"\",IFERROR(IF(AND(P$9>=$D89,P$9<=$E89),$F89/($E89+1-$D89),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D89,$F89*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E89<>\"\",IFERROR(IF(AND(Q$9>=$D89,Q$9<=$E89),$F89/($E89+1-$D89),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D89,$F89*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E89<>\"\",IFERROR(IF(AND(R$9>=$D89,R$9<=$E89),$F89/($E89+1-$D89),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D89,$F89*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E89<>\"\",IFERROR(IF(AND(S$9>=$D89,S$9<=$E89),$F89/($E89+1-$D89),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D89,$F89*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B90","v":"FGM_PT_02"},{"$f":"'Sewer - Future Infrastructure'!G90","v":"Point Lookout"},{"$f":"'Sewer - Future Infrastructure'!M90","v":2017},{"$f":"'Sewer - Future Infrastructure'!N90","v":2017},{"$f":"'Sewer - Future Infrastructure'!Y90","v":224832},216282.45973593343,{"$f":"IF($E90<>\"\",IFERROR(IF(AND(H$9>=$D90,H$9<=$E90),$F90/($E90+1-$D90),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D90,$F90*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E90<>\"\",IFERROR(IF(AND(I$9>=$D90,I$9<=$E90),$F90/($E90+1-$D90),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D90,$F90*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":230059.65242111241},{"$f":"IF($E90<>\"\",IFERROR(IF(AND(J$9>=$D90,J$9<=$E90),$F90/($E90+1-$D90),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D90,$F90*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E90<>\"\",IFERROR(IF(AND(K$9>=$D90,K$9<=$E90),$F90/($E90+1-$D90),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D90,$F90*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E90<>\"\",IFERROR(IF(AND(L$9>=$D90,L$9<=$E90),$F90/($E90+1-$D90),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D90,$F90*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E90<>\"\",IFERROR(IF(AND(M$9>=$D90,M$9<=$E90),$F90/($E90+1-$D90),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D90,$F90*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E90<>\"\",IFERROR(IF(AND(N$9>=$D90,N$9<=$E90),$F90/($E90+1-$D90),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D90,$F90*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E90<>\"\",IFERROR(IF(AND(O$9>=$D90,O$9<=$E90),$F90/($E90+1-$D90),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D90,$F90*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E90<>\"\",IFERROR(IF(AND(P$9>=$D90,P$9<=$E90),$F90/($E90+1-$D90),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D90,$F90*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E90<>\"\",IFERROR(IF(AND(Q$9>=$D90,Q$9<=$E90),$F90/($E90+1-$D90),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D90,$F90*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E90<>\"\",IFERROR(IF(AND(R$9>=$D90,R$9<=$E90),$F90/($E90+1-$D90),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D90,$F90*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E90<>\"\",IFERROR(IF(AND(S$9>=$D90,S$9<=$E90),$F90/($E90+1-$D90),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D90,$F90*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B91","v":"FGM_PT_04"},{"$f":"'Sewer - Future Infrastructure'!G91","v":"Point Lookout"},{"$f":"'Sewer - Future Infrastructure'!M91","v":2017},{"$f":"'Sewer - Future Infrastructure'!N91","v":2017},{"$f":"'Sewer - Future Infrastructure'!Y91","v":42142},40539.493569383842,{"$f":"IF($E91<>\"\",IFERROR(IF(AND(H$9>=$D91,H$9<=$E91),$F91/($E91+1-$D91),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D91,$F91*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E91<>\"\",IFERROR(IF(AND(I$9>=$D91,I$9<=$E91),$F91/($E91+1-$D91),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D91,$F91*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":43121.859309753592},{"$f":"IF($E91<>\"\",IFERROR(IF(AND(J$9>=$D91,J$9<=$E91),$F91/($E91+1-$D91),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D91,$F91*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E91<>\"\",IFERROR(IF(AND(K$9>=$D91,K$9<=$E91),$F91/($E91+1-$D91),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D91,$F91*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E91<>\"\",IFERROR(IF(AND(L$9>=$D91,L$9<=$E91),$F91/($E91+1-$D91),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D91,$F91*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E91<>\"\",IFERROR(IF(AND(M$9>=$D91,M$9<=$E91),$F91/($E91+1-$D91),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D91,$F91*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E91<>\"\",IFERROR(IF(AND(N$9>=$D91,N$9<=$E91),$F91/($E91+1-$D91),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D91,$F91*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E91<>\"\",IFERROR(IF(AND(O$9>=$D91,O$9<=$E91),$F91/($E91+1-$D91),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D91,$F91*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E91<>\"\",IFERROR(IF(AND(P$9>=$D91,P$9<=$E91),$F91/($E91+1-$D91),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D91,$F91*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E91<>\"\",IFERROR(IF(AND(Q$9>=$D91,Q$9<=$E91),$F91/($E91+1-$D91),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D91,$F91*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E91<>\"\",IFERROR(IF(AND(R$9>=$D91,R$9<=$E91),$F91/($E91+1-$D91),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D91,$F91*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E91<>\"\",IFERROR(IF(AND(S$9>=$D91,S$9<=$E91),$F91/($E91+1-$D91),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D91,$F91*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B92","v":"FGM_PT_07"},{"$f":"'Sewer - Future Infrastructure'!G92","v":"Point Lookout"},{"$f":"'Sewer - Future Infrastructure'!M92","v":2017},{"$f":"'Sewer - Future Infrastructure'!N92","v":2017},{"$f":"'Sewer - Future Infrastructure'!Y92","v":77420},74476.000003362366,{"$f":"IF($E92<>\"\",IFERROR(IF(AND(H$9>=$D92,H$9<=$E92),$F92/($E92+1-$D92),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D92,$F92*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E92<>\"\",IFERROR(IF(AND(I$9>=$D92,I$9<=$E92),$F92/($E92+1-$D92),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D92,$F92*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":79220.121203576549},{"$f":"IF($E92<>\"\",IFERROR(IF(AND(J$9>=$D92,J$9<=$E92),$F92/($E92+1-$D92),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D92,$F92*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E92<>\"\",IFERROR(IF(AND(K$9>=$D92,K$9<=$E92),$F92/($E92+1-$D92),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D92,$F92*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E92<>\"\",IFERROR(IF(AND(L$9>=$D92,L$9<=$E92),$F92/($E92+1-$D92),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D92,$F92*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E92<>\"\",IFERROR(IF(AND(M$9>=$D92,M$9<=$E92),$F92/($E92+1-$D92),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D92,$F92*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E92<>\"\",IFERROR(IF(AND(N$9>=$D92,N$9<=$E92),$F92/($E92+1-$D92),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D92,$F92*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E92<>\"\",IFERROR(IF(AND(O$9>=$D92,O$9<=$E92),$F92/($E92+1-$D92),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D92,$F92*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E92<>\"\",IFERROR(IF(AND(P$9>=$D92,P$9<=$E92),$F92/($E92+1-$D92),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D92,$F92*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E92<>\"\",IFERROR(IF(AND(Q$9>=$D92,Q$9<=$E92),$F92/($E92+1-$D92),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D92,$F92*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E92<>\"\",IFERROR(IF(AND(R$9>=$D92,R$9<=$E92),$F92/($E92+1-$D92),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D92,$F92*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E92<>\"\",IFERROR(IF(AND(S$9>=$D92,S$9<=$E92),$F92/($E92+1-$D92),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D92,$F92*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B93","v":"FGM_PT_05"},{"$f":"'Sewer - Future Infrastructure'!G93","v":"Point Lookout"},{"$f":"'Sewer - Future Infrastructure'!M93","v":2017},{"$f":"'Sewer - Future Infrastructure'!N93","v":2017},{"$f":"'Sewer - Future Infrastructure'!Y93","v":25574},24601.514131826258,{"$f":"IF($E93<>\"\",IFERROR(IF(AND(H$9>=$D93,H$9<=$E93),$F93/($E93+1-$D93),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D93,$F93*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E93<>\"\",IFERROR(IF(AND(I$9>=$D93,I$9<=$E93),$F93/($E93+1-$D93),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D93,$F93*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":26168.630582023594},{"$f":"IF($E93<>\"\",IFERROR(IF(AND(J$9>=$D93,J$9<=$E93),$F93/($E93+1-$D93),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D93,$F93*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E93<>\"\",IFERROR(IF(AND(K$9>=$D93,K$9<=$E93),$F93/($E93+1-$D93),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D93,$F93*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E93<>\"\",IFERROR(IF(AND(L$9>=$D93,L$9<=$E93),$F93/($E93+1-$D93),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D93,$F93*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E93<>\"\",IFERROR(IF(AND(M$9>=$D93,M$9<=$E93),$F93/($E93+1-$D93),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D93,$F93*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E93<>\"\",IFERROR(IF(AND(N$9>=$D93,N$9<=$E93),$F93/($E93+1-$D93),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D93,$F93*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E93<>\"\",IFERROR(IF(AND(O$9>=$D93,O$9<=$E93),$F93/($E93+1-$D93),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D93,$F93*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E93<>\"\",IFERROR(IF(AND(P$9>=$D93,P$9<=$E93),$F93/($E93+1-$D93),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D93,$F93*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E93<>\"\",IFERROR(IF(AND(Q$9>=$D93,Q$9<=$E93),$F93/($E93+1-$D93),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D93,$F93*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E93<>\"\",IFERROR(IF(AND(R$9>=$D93,R$9<=$E93),$F93/($E93+1-$D93),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D93,$F93*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E93<>\"\",IFERROR(IF(AND(S$9>=$D93,S$9<=$E93),$F93/($E93+1-$D93),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D93,$F93*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B94","v":"FGM_PT_01"},{"$f":"'Sewer - Future Infrastructure'!G94","v":"Point Lookout"},{"$f":"'Sewer - Future Infrastructure'!M94","v":2017},{"$f":"'Sewer - Future Infrastructure'!N94","v":2017},{"$f":"'Sewer - Future Infrastructure'!Y94","v":152641},146836.61994979638,{"$f":"IF($E94<>\"\",IFERROR(IF(AND(H$9>=$D94,H$9<=$E94),$F94/($E94+1-$D94),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D94,$F94*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E94<>\"\",IFERROR(IF(AND(I$9>=$D94,I$9<=$E94),$F94/($E94+1-$D94),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D94,$F94*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":156190.11264059841},{"$f":"IF($E94<>\"\",IFERROR(IF(AND(J$9>=$D94,J$9<=$E94),$F94/($E94+1-$D94),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D94,$F94*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E94<>\"\",IFERROR(IF(AND(K$9>=$D94,K$9<=$E94),$F94/($E94+1-$D94),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D94,$F94*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E94<>\"\",IFERROR(IF(AND(L$9>=$D94,L$9<=$E94),$F94/($E94+1-$D94),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D94,$F94*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E94<>\"\",IFERROR(IF(AND(M$9>=$D94,M$9<=$E94),$F94/($E94+1-$D94),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D94,$F94*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E94<>\"\",IFERROR(IF(AND(N$9>=$D94,N$9<=$E94),$F94/($E94+1-$D94),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D94,$F94*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E94<>\"\",IFERROR(IF(AND(O$9>=$D94,O$9<=$E94),$F94/($E94+1-$D94),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D94,$F94*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E94<>\"\",IFERROR(IF(AND(P$9>=$D94,P$9<=$E94),$F94/($E94+1-$D94),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D94,$F94*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E94<>\"\",IFERROR(IF(AND(Q$9>=$D94,Q$9<=$E94),$F94/($E94+1-$D94),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D94,$F94*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E94<>\"\",IFERROR(IF(AND(R$9>=$D94,R$9<=$E94),$F94/($E94+1-$D94),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D94,$F94*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E94<>\"\",IFERROR(IF(AND(S$9>=$D94,S$9<=$E94),$F94/($E94+1-$D94),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D94,$F94*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B95","v":"FGM_PT_03"},{"$f":"'Sewer - Future Infrastructure'!G95","v":"Point Lookout"},{"$f":"'Sewer - Future Infrastructure'!M95","v":2017},{"$f":"'Sewer - Future Infrastructure'!N95","v":2017},{"$f":"'Sewer - Future Infrastructure'!Y95","v":49822},47927.451203403762,{"$f":"IF($E95<>\"\",IFERROR(IF(AND(H$9>=$D95,H$9<=$E95),$F95/($E95+1-$D95),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D95,$F95*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E95<>\"\",IFERROR(IF(AND(I$9>=$D95,I$9<=$E95),$F95/($E95+1-$D95),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D95,$F95*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":50980.429845060586},{"$f":"IF($E95<>\"\",IFERROR(IF(AND(J$9>=$D95,J$9<=$E95),$F95/($E95+1-$D95),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D95,$F95*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E95<>\"\",IFERROR(IF(AND(K$9>=$D95,K$9<=$E95),$F95/($E95+1-$D95),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D95,$F95*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E95<>\"\",IFERROR(IF(AND(L$9>=$D95,L$9<=$E95),$F95/($E95+1-$D95),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D95,$F95*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E95<>\"\",IFERROR(IF(AND(M$9>=$D95,M$9<=$E95),$F95/($E95+1-$D95),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D95,$F95*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E95<>\"\",IFERROR(IF(AND(N$9>=$D95,N$9<=$E95),$F95/($E95+1-$D95),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D95,$F95*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E95<>\"\",IFERROR(IF(AND(O$9>=$D95,O$9<=$E95),$F95/($E95+1-$D95),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D95,$F95*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E95<>\"\",IFERROR(IF(AND(P$9>=$D95,P$9<=$E95),$F95/($E95+1-$D95),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D95,$F95*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E95<>\"\",IFERROR(IF(AND(Q$9>=$D95,Q$9<=$E95),$F95/($E95+1-$D95),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D95,$F95*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E95<>\"\",IFERROR(IF(AND(R$9>=$D95,R$9<=$E95),$F95/($E95+1-$D95),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D95,$F95*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E95<>\"\",IFERROR(IF(AND(S$9>=$D95,S$9<=$E95),$F95/($E95+1-$D95),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D95,$F95*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B96","v":"FGM_PT_06"},{"$f":"'Sewer - Future Infrastructure'!G96","v":"Point Lookout"},{"$f":"'Sewer - Future Infrastructure'!M96","v":2017},{"$f":"'Sewer - Future Infrastructure'!N96","v":2017},{"$f":"'Sewer - Future Infrastructure'!Y96","v":45788},44046.849498242773,{"$f":"IF($E96<>\"\",IFERROR(IF(AND(H$9>=$D96,H$9<=$E96),$F96/($E96+1-$D96),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D96,$F96*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E96<>\"\",IFERROR(IF(AND(I$9>=$D96,I$9<=$E96),$F96/($E96+1-$D96),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D96,$F96*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":46852.633811280844},{"$f":"IF($E96<>\"\",IFERROR(IF(AND(J$9>=$D96,J$9<=$E96),$F96/($E96+1-$D96),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D96,$F96*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E96<>\"\",IFERROR(IF(AND(K$9>=$D96,K$9<=$E96),$F96/($E96+1-$D96),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D96,$F96*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E96<>\"\",IFERROR(IF(AND(L$9>=$D96,L$9<=$E96),$F96/($E96+1-$D96),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D96,$F96*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E96<>\"\",IFERROR(IF(AND(M$9>=$D96,M$9<=$E96),$F96/($E96+1-$D96),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D96,$F96*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E96<>\"\",IFERROR(IF(AND(N$9>=$D96,N$9<=$E96),$F96/($E96+1-$D96),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D96,$F96*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E96<>\"\",IFERROR(IF(AND(O$9>=$D96,O$9<=$E96),$F96/($E96+1-$D96),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D96,$F96*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E96<>\"\",IFERROR(IF(AND(P$9>=$D96,P$9<=$E96),$F96/($E96+1-$D96),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D96,$F96*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E96<>\"\",IFERROR(IF(AND(Q$9>=$D96,Q$9<=$E96),$F96/($E96+1-$D96),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D96,$F96*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E96<>\"\",IFERROR(IF(AND(R$9>=$D96,R$9<=$E96),$F96/($E96+1-$D96),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D96,$F96*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E96<>\"\",IFERROR(IF(AND(S$9>=$D96,S$9<=$E96),$F96/($E96+1-$D96),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D96,$F96*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B97","v":"FGM_PT_10"},{"$f":"'Sewer - Future Infrastructure'!G97","v":"Point Lookout"},{"$f":"'Sewer - Future Infrastructure'!M97","v":2017},{"$f":"'Sewer - Future Infrastructure'!N97","v":2017},{"$f":"'Sewer - Future Infrastructure'!Y97","v":51304},49353.096153093546,{"$f":"IF($E97<>\"\",IFERROR(IF(AND(H$9>=$D97,H$9<=$E97),$F97/($E97+1-$D97),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D97,$F97*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E97<>\"\",IFERROR(IF(AND(I$9>=$D97,I$9<=$E97),$F97/($E97+1-$D97),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D97,$F97*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":52496.888378045609},{"$f":"IF($E97<>\"\",IFERROR(IF(AND(J$9>=$D97,J$9<=$E97),$F97/($E97+1-$D97),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D97,$F97*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E97<>\"\",IFERROR(IF(AND(K$9>=$D97,K$9<=$E97),$F97/($E97+1-$D97),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D97,$F97*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E97<>\"\",IFERROR(IF(AND(L$9>=$D97,L$9<=$E97),$F97/($E97+1-$D97),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D97,$F97*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E97<>\"\",IFERROR(IF(AND(M$9>=$D97,M$9<=$E97),$F97/($E97+1-$D97),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D97,$F97*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E97<>\"\",IFERROR(IF(AND(N$9>=$D97,N$9<=$E97),$F97/($E97+1-$D97),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D97,$F97*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E97<>\"\",IFERROR(IF(AND(O$9>=$D97,O$9<=$E97),$F97/($E97+1-$D97),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D97,$F97*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E97<>\"\",IFERROR(IF(AND(P$9>=$D97,P$9<=$E97),$F97/($E97+1-$D97),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D97,$F97*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E97<>\"\",IFERROR(IF(AND(Q$9>=$D97,Q$9<=$E97),$F97/($E97+1-$D97),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D97,$F97*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E97<>\"\",IFERROR(IF(AND(R$9>=$D97,R$9<=$E97),$F97/($E97+1-$D97),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D97,$F97*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E97<>\"\",IFERROR(IF(AND(S$9>=$D97,S$9<=$E97),$F97/($E97+1-$D97),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D97,$F97*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]
[null,{"$f":"'Sewer - Future Infrastructure'!B98","v":"FRM_PT_01"},{"$f":"'Sewer - Future Infrastructure'!G98","v":"Point Lookout"},{"$f":"'Sewer - Future Infrastructure'!M98","v":2023},{"$f":"'Sewer - Future Infrastructure'!N98","v":2023},{"$f":"'Sewer - Future Infrastructure'!Y98","v":1205295},918830.89382066508,{"$f":"IF($E98<>\"\",IFERROR(IF(AND(H$9>=$D98,H$9<=$E98),$F98/($E98+1-$D98),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(H$9=$D98,$F98*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E98<>\"\",IFERROR(IF(AND(I$9>=$D98,I$9<=$E98),$F98/($E98+1-$D98),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(I$9=$D98,$F98*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E98<>\"\",IFERROR(IF(AND(J$9>=$D98,J$9<=$E98),$F98/($E98+1-$D98),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(J$9=$D98,$F98*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E98<>\"\",IFERROR(IF(AND(K$9>=$D98,K$9<=$E98),$F98/($E98+1-$D98),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(K$9=$D98,$F98*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E98<>\"\",IFERROR(IF(AND(L$9>=$D98,L$9<=$E98),$F98/($E98+1-$D98),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(L$9=$D98,$F98*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E98<>\"\",IFERROR(IF(AND(M$9>=$D98,M$9<=$E98),$F98/($E98+1-$D98),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(M$9=$D98,$F98*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E98<>\"\",IFERROR(IF(AND(N$9>=$D98,N$9<=$E98),$F98/($E98+1-$D98),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(N$9=$D98,$F98*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E98<>\"\",IFERROR(IF(AND(O$9>=$D98,O$9<=$E98),$F98/($E98+1-$D98),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(O$9=$D98,$F98*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":1415695.0179834494},{"$f":"IF($E98<>\"\",IFERROR(IF(AND(P$9>=$D98,P$9<=$E98),$F98/($E98+1-$D98),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(P$9=$D98,$F98*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E98<>\"\",IFERROR(IF(AND(Q$9>=$D98,Q$9<=$E98),$F98/($E98+1-$D98),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(Q$9=$D98,$F98*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E98<>\"\",IFERROR(IF(AND(R$9>=$D98,R$9<=$E98),$F98/($E98+1-$D98),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(R$9=$D98,$F98*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0},{"$f":"IF($E98<>\"\",IFERROR(IF(AND(S$9>=$D98,S$9<=$E98),$F98/($E98+1-$D98),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0),IF(S$9=$D98,$F98*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,25,FALSE)-VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))/VLOOKUP(Sewer_MSY,'Escalation Indices'!$C$11:$AO$70,25,FALSE))),0))","v":0}]

{"sheet":"Sewer Servicing Cost","index":46,"n_rows":15,"n_cols":26,"rows_kept":15,"cut":false,"hidden":true,"merged":[[6,2,6,3],[6,24,6,25]]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Sewer Servicing Cost"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,null,"Servicing Cost Analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Establishment Costs"]
[null,null,"Average Servicing Cost","Future Servicing Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"'Average' Establishment Costs","Future Costs Only"]
[null,{"$f":"'Service Areas'!B33","v":"Capalaba"},{"$f":"IFERROR(Y9/'Annualised Sewer Demand'!C9,0)","v":1651.4770057005389},{"$f":"IFERROR(Z9/'Annualised Sewer Demand'!D9,0)","v":980.44699538254088},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B33","v":"Capalaba"},{"$f":"SUMIF('Sewer - Existing Infrastructure'!G:G,X9,'Sewer - Existing Infrastructure'!U:U)+SUMIF('Sewer - Future Infrastructure'!G:G,X9,'Sewer - Future Infrastructure'!AM:AM)","v":48852390.465216912},{"$f":"SUMIF('Sewer - Future Infrastructure'!G:G,X9,'Sewer - Future Infrastructure'!AN:AN)","v":1442266.7152169119}]
[null,{"$f":"'Service Areas'!B34","v":"Cleveland"},{"$f":"IFERROR(Y10/'Annualised Sewer Demand'!C10,0)","v":1915.7139338900433},{"$f":"IFERROR(Z10/'Annualised Sewer Demand'!D10,0)","v":1506.4670666697164},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B34","v":"Cleveland"},{"$f":"SUMIF('Sewer - Existing Infrastructure'!G:G,X10,'Sewer - Existing Infrastructure'!U:U)+SUMIF('Sewer - Future Infrastructure'!G:G,X10,'Sewer - Future Infrastructure'!AM:AM)","v":90261416.235689819},{"$f":"SUMIF('Sewer - Future Infrastructure'!G:G,X10,'Sewer - Future Infrastructure'!AN:AN)","v":9134211.9456898253}]
[null,{"$f":"'Service Areas'!B35","v":"Dunwich"},{"$f":"IFERROR(Y11/'Annualised Sewer Demand'!C11,0)","v":5386.5059825844119},{"$f":"IFERROR(Z11/'Annualised Sewer Demand'!D11,0)","v":550.43896782471893},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B35","v":"Dunwich"},{"$f":"SUMIF('Sewer - Existing Infrastructure'!G:G,X11,'Sewer - Existing Infrastructure'!U:U)+SUMIF('Sewer - Future Infrastructure'!G:G,X11,'Sewer - Future Infrastructure'!AM:AM)","v":8135501.4021535199},{"$f":"SUMIF('Sewer - Future Infrastructure'!G:G,X11,'Sewer - Future Infrastructure'!AN:AN)","v":279264.40215351986}]
[null,{"$f":"'Service Areas'!B36","v":"Mount Cotton"},{"$f":"IFERROR(Y12/'Annualised Sewer Demand'!C12,0)","v":6280.8973044104068},{"$f":"IFERROR(Z12/'Annualised Sewer Demand'!D12,0)","v":18023.917022038466},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B36","v":"Mount Cotton"},{"$f":"SUMIF('Sewer - Existing Infrastructure'!G:G,X12,'Sewer - Existing Infrastructure'!U:U)+SUMIF('Sewer - Future Infrastructure'!G:G,X12,'Sewer - Future Infrastructure'!AM:AM)","v":32850411.275588702},{"$f":"SUMIF('Sewer - Future Infrastructure'!G:G,X12,'Sewer - Future Infrastructure'!AN:AN)","v":18478298.205588702}]
[null,{"$f":"'Service Areas'!B37","v":"Point Lookout"},{"$f":"IFERROR(Y13/'Annualised Sewer Demand'!C13,0)","v":4048.4402634863695},{"$f":"IFERROR(Z13/'Annualised Sewer Demand'!D13,0)","v":1224.1545266300514},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B37","v":"Point Lookout"},{"$f":"SUMIF('Sewer - Existing Infrastructure'!G:G,X13,'Sewer - Existing Infrastructure'!U:U)+SUMIF('Sewer - Future Infrastructure'!G:G,X13,'Sewer - Future Infrastructure'!AM:AM)","v":27958009.51312932},{"$f":"SUMIF('Sewer - Future Infrastructure'!G:G,X13,'Sewer - Future Infrastructure'!AN:AN)","v":6208754.8416685862}]
[null,{"$f":"'Service Areas'!B38","v":"Thorneside"},{"$f":"IFERROR(Y14/'Annualised Sewer Demand'!C14,0)","v":1804.3796810548456},{"$f":"IFERROR(Z14/'Annualised Sewer Demand'!D14,0)","v":1539.5385486514697},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B38","v":"Thorneside"},{"$f":"SUMIF('Sewer - Existing Infrastructure'!G:G,X14,'Sewer - Existing Infrastructure'!U:U)+SUMIF('Sewer - Future Infrastructure'!G:G,X14,'Sewer - Future Infrastructure'!AM:AM)","v":81886959.860126436},{"$f":"SUMIF('Sewer - Future Infrastructure'!G:G,X14,'Sewer - Future Infrastructure'!AN:AN)","v":4260416.1001264323}]
[null,{"$f":"'Service Areas'!B39","v":"Victoria Point"},{"$f":"IFERROR(Y15/'Annualised Sewer Demand'!C15,0)","v":2066.3599141850732},{"$f":"IFERROR(Z15/'Annualised Sewer Demand'!D15,0)","v":95.464128629346447},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B39","v":"Victoria Point"},{"$f":"SUMIF('Sewer - Existing Infrastructure'!G:G,X15,'Sewer - Existing Infrastructure'!U:U)+SUMIF('Sewer - Future Infrastructure'!G:G,X15,'Sewer - Future Infrastructure'!AM:AM)","v":70813897.322232544},{"$f":"SUMIF('Sewer - Future Infrastructure'!G:G,X15,'Sewer - Future Infrastructure'!AN:AN)","v":338790.32223254547}]

{"sheet":"Sewer Summary Expenditure","index":47,"n_rows":16,"n_cols":15,"rows_kept":16,"cut":false,"hidden":true,"merged":[[7,2,8,2]]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Sewer Summary Expenditure"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"All values as at Construction or Revenue Year"]
[null,"Year","NPV",{"$f":"Sewer_MSY","v":2016},{"$f":"D8+1","v":2017},{"$f":"E8+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027]
[null,"Period",null,{"$f":"D8-Sewer_MSY","v":0},1,2,3,4,5,6,7,8,9,10,11]
[null,{"$f":"'Service Areas'!B33","v":"Capalaba"},{"$f":"NPV(Sewer_ADR,E10:WF10)+D10","v":1442266.7152169119},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B10,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!D$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B10,'Sewer Cons Cost NPV Calcs'!H:H)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B10,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!D$8)","v":0},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B10,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!E$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B10,'Sewer Cons Cost NPV Calcs'!I:I)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B10,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!E$8)","v":172964.27237826606},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B10,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!F$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B10,'Sewer Cons Cost NPV Calcs'!J:J)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B10,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!F$8)","v":1286731.4910442494},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B10,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!G$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B10,'Sewer Cons Cost NPV Calcs'!K:K)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B10,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!G$8)","v":0},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B10,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!H$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B10,'Sewer Cons Cost NPV Calcs'!L:L)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B10,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!H$8)","v":0},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B10,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!I$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B10,'Sewer Cons Cost NPV Calcs'!M:M)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B10,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!I$8)","v":0},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B10,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!J$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B10,'Sewer Cons Cost NPV Calcs'!N:N)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B10,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!J$8)","v":0},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B10,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!K$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B10,'Sewer Cons Cost NPV Calcs'!O:O)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B10,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!K$8)","v":0},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B10,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!L$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B10,'Sewer Cons Cost NPV Calcs'!P:P)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B10,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!L$8)","v":0},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B10,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!M$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B10,'Sewer Cons Cost NPV Calcs'!Q:Q)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B10,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!M$8)","v":0},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B10,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!N$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B10,'Sewer Cons Cost NPV Calcs'!R:R)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B10,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!N$8)","v":264109.5252403848},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B10,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!O$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B10,'Sewer Cons Cost NPV Calcs'!S:S)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B10,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!O$8)","v":0}]
[null,{"$f":"'Service Areas'!B34","v":"Cleveland"},9134211.9456898253,{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B11,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!D$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B11,'Sewer Cons Cost NPV Calcs'!H:H)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B11,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!D$8)","v":0},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B11,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!E$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B11,'Sewer Cons Cost NPV Calcs'!I:I)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B11,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!E$8)","v":632392.88254453614},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B11,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!F$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B11,'Sewer Cons Cost NPV Calcs'!J:J)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B11,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!F$8)","v":18061.498130074724},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B11,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!G$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B11,'Sewer Cons Cost NPV Calcs'!K:K)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B11,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!G$8)","v":166333.07464278248},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B11,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!H$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B11,'Sewer Cons Cost NPV Calcs'!L:L)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B11,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!H$8)","v":622493.28876615886},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B11,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!I$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B11,'Sewer Cons Cost NPV Calcs'!M:M)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B11,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!I$8)","v":153597.77050238359},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B11,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!J$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B11,'Sewer Cons Cost NPV Calcs'!N:N)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B11,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!J$8)","v":247510.21399285604},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B11,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!K$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B11,'Sewer Cons Cost NPV Calcs'!O:O)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B11,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!K$8)","v":8143319.8913671654},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B11,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!L$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B11,'Sewer Cons Cost NPV Calcs'!P:P)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B11,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!L$8)","v":0},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B11,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!M$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B11,'Sewer Cons Cost NPV Calcs'!Q:Q)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B11,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!M$8)","v":3829193.6099225376},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B11,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!N$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B11,'Sewer Cons Cost NPV Calcs'!R:R)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B11,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!N$8)","v":248137.74158653861},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B11,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!O$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B11,'Sewer Cons Cost NPV Calcs'!S:S)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B11,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!O$8)","v":0}]
[null,{"$f":"'Service Areas'!B35","v":"Dunwich"},279264.40215351986,{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B12,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!D$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B12,'Sewer Cons Cost NPV Calcs'!H:H)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B12,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!D$8)","v":0},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B12,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!E$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B12,'Sewer Cons Cost NPV Calcs'!I:I)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B12,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!E$8)","v":0},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B12,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!F$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B12,'Sewer Cons Cost NPV Calcs'!J:J)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B12,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!F$8)","v":0},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B12,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!G$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B12,'Sewer Cons Cost NPV Calcs'!K:K)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B12,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!G$8)","v":0},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B12,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!H$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B12,'Sewer Cons Cost NPV Calcs'!L:L)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B12,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!H$8)","v":0},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B12,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!I$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B12,'Sewer Cons Cost NPV Calcs'!M:M)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B12,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!I$8)","v":380286.90933749167},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B12,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!J$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B12,'Sewer Cons Cost NPV Calcs'!N:N)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B12,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!J$8)","v":0},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B12,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!K$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B12,'Sewer Cons Cost NPV Calcs'!O:O)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B12,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!K$8)","v":0},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B12,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!L$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B12,'Sewer Cons Cost NPV Calcs'!P:P)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B12,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!L$8)","v":0},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B12,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!M$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B12,'Sewer Cons Cost NPV Calcs'!Q:Q)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B12,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!M$8)","v":0},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B12,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!N$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B12,'Sewer Cons Cost NPV Calcs'!R:R)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B12,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!N$8)","v":0},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B12,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!O$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B12,'Sewer Cons Cost NPV Calcs'!S:S)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B12,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!O$8)","v":0}]
[null,{"$f":"'Service Areas'!B36","v":"Mount Cotton"},18478298.205588706,{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B13,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!D$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B13,'Sewer Cons Cost NPV Calcs'!H:H)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B13,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!D$8)","v":0},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B13,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!E$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B13,'Sewer Cons Cost NPV Calcs'!I:I)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B13,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!E$8)","v":472204.92679437471},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B13,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!F$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B13,'Sewer Cons Cost NPV Calcs'!J:J)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B13,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!F$8)","v":30102.496883457876},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B13,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!G$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B13,'Sewer Cons Cost NPV Calcs'!K:K)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B13,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!G$8)","v":717696.41466237628},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B13,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!H$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B13,'Sewer Cons Cost NPV Calcs'!L:L)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B13,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!H$8)","v":472779.2966705694},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B13,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!I$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B13,'Sewer Cons Cost NPV Calcs'!M:M)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B13,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!I$8)","v":4757091.9613843681},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B13,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!J$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B13,'Sewer Cons Cost NPV Calcs'!N:N)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B13,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!J$8)","v":10164419.454639954},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B13,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!K$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B13,'Sewer Cons Cost NPV Calcs'!O:O)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B13,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!K$8)","v":9218852.0423610806},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B13,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!L$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B13,'Sewer Cons Cost NPV Calcs'!P:P)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B13,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!L$8)","v":898400.28558350133},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B13,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!M$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B13,'Sewer Cons Cost NPV Calcs'!Q:Q)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B13,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!M$8)","v":0},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B13,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!N$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B13,'Sewer Cons Cost NPV Calcs'!R:R)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B13,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!N$8)","v":0},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B13,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!O$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B13,'Sewer Cons Cost NPV Calcs'!S:S)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B13,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!O$8)","v":0}]
[null,{"$f":"'Service Areas'!B37","v":"Point Lookout"},6208754.8416685862,{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B14,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!D$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B14,'Sewer Cons Cost NPV Calcs'!H:H)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B14,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!D$8)","v":0},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B14,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!E$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B14,'Sewer Cons Cost NPV Calcs'!I:I)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B14,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!E$8)","v":926252.25799642876},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B14,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!F$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B14,'Sewer Cons Cost NPV Calcs'!J:J)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B14,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!F$8)","v":0},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B14,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!G$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B14,'Sewer Cons Cost NPV Calcs'!K:K)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B14,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!G$8)","v":0},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B14,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!H$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B14,'Sewer Cons Cost NPV Calcs'!L:L)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B14,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!H$8)","v":0},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B14,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!I$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B14,'Sewer Cons Cost NPV Calcs'!M:M)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B14,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!I$8)","v":0},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B14,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!J$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B14,'Sewer Cons Cost NPV Calcs'!N:N)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B14,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!J$8)","v":0},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B14,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!K$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B14,'Sewer Cons Cost NPV Calcs'!O:O)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B14,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!K$8)","v":1415695.0179834494},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B14,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!L$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B14,'Sewer Cons Cost NPV Calcs'!P:P)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B14,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!L$8)","v":0},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B14,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!M$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B14,'Sewer Cons Cost NPV Calcs'!Q:Q)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B14,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!M$8)","v":0},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B14,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!N$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B14,'Sewer Cons Cost NPV Calcs'!R:R)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B14,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!N$8)","v":8194631.1598557746},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B14,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!O$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B14,'Sewer Cons Cost NPV Calcs'!S:S)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B14,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!O$8)","v":0}]
[null,{"$f":"'Service Areas'!B38","v":"Thorneside"},4260416.1001264332,{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B15,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!D$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B15,'Sewer Cons Cost NPV Calcs'!H:H)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B15,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!D$8)","v":0},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B15,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!E$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B15,'Sewer Cons Cost NPV Calcs'!I:I)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B15,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!E$8)","v":3859208.920708192},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B15,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!F$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B15,'Sewer Cons Cost NPV Calcs'!J:J)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B15,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!F$8)","v":0},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B15,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!G$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B15,'Sewer Cons Cost NPV Calcs'!K:K)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B15,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!G$8)","v":138610.89553565209},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B15,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!H$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B15,'Sewer Cons Cost NPV Calcs'!L:L)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B15,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!H$8)","v":559456.04921008297},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B15,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!I$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B15,'Sewer Cons Cost NPV Calcs'!M:M)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B15,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!I$8)","v":109128.88149634375},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B15,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!J$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B15,'Sewer Cons Cost NPV Calcs'!N:N)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B15,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!J$8)","v":0},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B15,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!K$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B15,'Sewer Cons Cost NPV Calcs'!O:O)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B15,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!K$8)","v":0},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B15,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!L$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B15,'Sewer Cons Cost NPV Calcs'!P:P)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B15,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!L$8)","v":0},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B15,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!M$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B15,'Sewer Cons Cost NPV Calcs'!Q:Q)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B15,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!M$8)","v":0},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B15,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!N$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B15,'Sewer Cons Cost NPV Calcs'!R:R)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B15,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!N$8)","v":0},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B15,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!O$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B15,'Sewer Cons Cost NPV Calcs'!S:S)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B15,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!O$8)","v":0}]
[null,{"$f":"'Service Areas'!B39","v":"Victoria Point"},338790.32223254559,{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B16,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!D$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B16,'Sewer Cons Cost NPV Calcs'!H:H)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B16,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!D$8)","v":0},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B16,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!E$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B16,'Sewer Cons Cost NPV Calcs'!I:I)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B16,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!E$8)","v":140105.62432751368},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B16,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!F$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B16,'Sewer Cons Cost NPV Calcs'!J:J)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B16,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!F$8)","v":0},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B16,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!G$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B16,'Sewer Cons Cost NPV Calcs'!K:K)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B16,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!G$8)","v":0},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B16,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!H$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B16,'Sewer Cons Cost NPV Calcs'!L:L)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B16,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!H$8)","v":0},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B16,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!I$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B16,'Sewer Cons Cost NPV Calcs'!M:M)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B16,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!I$8)","v":281983.30416889663},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B16,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!J$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B16,'Sewer Cons Cost NPV Calcs'!N:N)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B16,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!J$8)","v":0},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B16,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!K$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B16,'Sewer Cons Cost NPV Calcs'!O:O)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B16,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!K$8)","v":0},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B16,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!L$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B16,'Sewer Cons Cost NPV Calcs'!P:P)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B16,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!L$8)","v":0},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B16,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!M$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B16,'Sewer Cons Cost NPV Calcs'!Q:Q)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B16,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!M$8)","v":0},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B16,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!N$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B16,'Sewer Cons Cost NPV Calcs'!R:R)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B16,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!N$8)","v":0},{"$f":"SUMIFS('Sewer - Future Infrastructure'!$AC:$AC,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B16,'Sewer - Future Infrastructure'!$L:$L,'Sewer Summary Expenditure'!O$8)+SUMIF('Sewer Cons Cost NPV Calcs'!$C:$C,'Sewer Summary Expenditure'!$B16,'Sewer Cons Cost NPV Calcs'!S:S)-SUMIFS('Sewer - Future Infrastructure'!$AF:$AF,'Sewer - Future Infrastructure'!$G:$G,'Sewer Summary Expenditure'!$B16,'Sewer - Future Infrastructure'!$O:$O,'Sewer Summary Expenditure'!O$8)","v":0}]

{"sheet":"Sewer Rev - Average","index":48,"n_rows":16,"n_cols":15,"rows_kept":16,"cut":false,"hidden":true,"merged":[[7,2,8,2]]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Sewer Rev - Average"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"All values as at Construction or Revenue Year"]
[null,"Year","NPV",{"$f":"Sewer_MSY","v":2016},{"$f":"D8+1","v":2017},{"$f":"E8+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027]
[null,"Period",null,{"$f":"D8-Sewer_MSY","v":0},1,2,3,4,5,6,7,8,9,10,11]
[null,{"$f":"'Service Areas'!B33","v":"Capalaba"},{"$f":"NPV(Sewer_ADR,E10:WF10)","v":2429371.8349747667},{"$f":"'Annualised Sewer Demand'!E9*('Sewer Servicing Cost'!$C9*((1+Sewer_CE)^'Sewer Summary Expenditure'!D$9))","v":46423018.630242147},{"$f":"'Annualised Sewer Demand'!F9*('Sewer Servicing Cost'!$C9*((1+Sewer_CE)^'Sewer Summary Expenditure'!E$9))","v":267117.4876962314},{"$f":"'Annualised Sewer Demand'!G9*('Sewer Servicing Cost'!$C9*((1+Sewer_CE)^'Sewer Summary Expenditure'!F$9))","v":273448.17215463211},{"$f":"'Annualised Sewer Demand'!H9*('Sewer Servicing Cost'!$C9*((1+Sewer_CE)^'Sewer Summary Expenditure'!G$9))","v":279928.89383469691},{"$f":"'Annualised Sewer Demand'!I9*('Sewer Servicing Cost'!$C9*((1+Sewer_CE)^'Sewer Summary Expenditure'!H$9))","v":286563.20861857932},{"$f":"'Annualised Sewer Demand'!J9*('Sewer Servicing Cost'!$C9*((1+Sewer_CE)^'Sewer Summary Expenditure'!I$9))","v":293354.75666283962},{"$f":"'Annualised Sewer Demand'!K9*('Sewer Servicing Cost'!$C9*((1+Sewer_CE)^'Sewer Summary Expenditure'!J$9))","v":336800.29905649956},{"$f":"'Annualised Sewer Demand'!L9*('Sewer Servicing Cost'!$C9*((1+Sewer_CE)^'Sewer Summary Expenditure'!K$9))","v":344782.46614413866},{"$f":"'Annualised Sewer Demand'!M9*('Sewer Servicing Cost'!$C9*((1+Sewer_CE)^'Sewer Summary Expenditure'!L$9))","v":352953.81059174752},{"$f":"'Annualised Sewer Demand'!N9*('Sewer Servicing Cost'!$C9*((1+Sewer_CE)^'Sewer Summary Expenditure'!M$9))","v":361318.81590277934},{"$f":"'Annualised Sewer Demand'!O9*('Sewer Servicing Cost'!$C9*((1+Sewer_CE)^'Sewer Summary Expenditure'!N$9))","v":369882.07183967525},{"$f":"'Annualised Sewer Demand'!P9*('Sewer Servicing Cost'!$C9*((1+Sewer_CE)^'Sewer Summary Expenditure'!O$9))","v":367536.70222387777}]
[null,{"$f":"'Service Areas'!B34","v":"Cleveland"},11615612.107701881,{"$f":"'Annualised Sewer Demand'!E10*('Sewer Servicing Cost'!$C10*((1+Sewer_CE)^'Sewer Summary Expenditure'!D$9))","v":78645804.127987951},{"$f":"'Annualised Sewer Demand'!F10*('Sewer Servicing Cost'!$C10*((1+Sewer_CE)^'Sewer Summary Expenditure'!E$9))","v":1575953.1021734308},{"$f":"'Annualised Sewer Demand'!G10*('Sewer Servicing Cost'!$C10*((1+Sewer_CE)^'Sewer Summary Expenditure'!F$9))","v":1613303.1906949412},{"$f":"'Annualised Sewer Demand'!H10*('Sewer Servicing Cost'!$C10*((1+Sewer_CE)^'Sewer Summary Expenditure'!G$9))","v":1651538.4763144264},{"$f":"'Annualised Sewer Demand'!I10*('Sewer Servicing Cost'!$C10*((1+Sewer_CE)^'Sewer Summary Expenditure'!H$9))","v":1690679.9382030636},{"$f":"'Annualised Sewer Demand'!J10*('Sewer Servicing Cost'!$C10*((1+Sewer_CE)^'Sewer Summary Expenditure'!I$9))","v":1730749.0527384758},{"$f":"'Annualised Sewer Demand'!K10*('Sewer Servicing Cost'!$C10*((1+Sewer_CE)^'Sewer Summary Expenditure'!J$9))","v":1275690.4581133085},{"$f":"'Annualised Sewer Demand'!L10*('Sewer Servicing Cost'!$C10*((1+Sewer_CE)^'Sewer Summary Expenditure'!K$9))","v":1305924.3219705943},{"$f":"'Annualised Sewer Demand'!M10*('Sewer Servicing Cost'!$C10*((1+Sewer_CE)^'Sewer Summary Expenditure'!L$9))","v":1336874.7284013142},{"$f":"'Annualised Sewer Demand'!N10*('Sewer Servicing Cost'!$C10*((1+Sewer_CE)^'Sewer Summary Expenditure'!M$9))","v":1368558.6594644079},{"$f":"'Annualised Sewer Demand'!O10*('Sewer Servicing Cost'!$C10*((1+Sewer_CE)^'Sewer Summary Expenditure'!N$9))","v":1400993.4996937148},{"$f":"'Annualised Sewer Demand'!P10*('Sewer Servicing Cost'!$C10*((1+Sewer_CE)^'Sewer Summary Expenditure'!O$9))","v":1301336.7593486714}]
[null,{"$f":"'Service Areas'!B35","v":"Dunwich"},2732835.9016213561,{"$f":"'Annualised Sewer Demand'!E11*('Sewer Servicing Cost'!$C11*((1+Sewer_CE)^'Sewer Summary Expenditure'!D$9))","v":5402665.5005321652},{"$f":"'Annualised Sewer Demand'!F11*('Sewer Servicing Cost'!$C11*((1+Sewer_CE)^'Sewer Summary Expenditure'!E$9))","v":618689.44476450083},{"$f":"'Annualised Sewer Demand'!G11*('Sewer Servicing Cost'!$C11*((1+Sewer_CE)^'Sewer Summary Expenditure'!F$9))","v":633352.38460541959},{"$f":"'Annualised Sewer Demand'!H11*('Sewer Servicing Cost'!$C11*((1+Sewer_CE)^'Sewer Summary Expenditure'!G$9))","v":648362.8361205667},{"$f":"'Annualised Sewer Demand'!I11*('Sewer Servicing Cost'!$C11*((1+Sewer_CE)^'Sewer Summary Expenditure'!H$9))","v":663729.03533662553},{"$f":"'Annualised Sewer Demand'!J11*('Sewer Servicing Cost'!$C11*((1+Sewer_CE)^'Sewer Summary Expenditure'!I$9))","v":679459.41347410367},{"$f":"'Annualised Sewer Demand'!K11*('Sewer Servicing Cost'!$C11*((1+Sewer_CE)^'Sewer Summary Expenditure'!J$9))","v":9918.8962791215708},{"$f":"'Annualised Sewer Demand'!L11*('Sewer Servicing Cost'!$C11*((1+Sewer_CE)^'Sewer Summary Expenditure'!K$9))","v":10153.974120938197},{"$f":"'Annualised Sewer Demand'!M11*('Sewer Servicing Cost'!$C11*((1+Sewer_CE)^'Sewer Summary Expenditure'!L$9))","v":10394.623307602957},{"$f":"'Annualised Sewer Demand'!N11*('Sewer Servicing Cost'!$C11*((1+Sewer_CE)^'Sewer Summary Expenditure'!M$9))","v":10640.975879994658},{"$f":"'Annualised Sewer Demand'!O11*('Sewer Servicing Cost'!$C11*((1+Sewer_CE)^'Sewer Summary Expenditure'!N$9))","v":10893.167008348984},{"$f":"'Annualised Sewer Demand'!P11*('Sewer Servicing Cost'!$C11*((1+Sewer_CE)^'Sewer Summary Expenditure'!O$9))","v":6969.5844165296812}]
[null,{"$f":"'Service Areas'!B36","v":"Mount Cotton"},6439238.1105429428,{"$f":"'Annualised Sewer Demand'!E12*('Sewer Servicing Cost'!$C12*((1+Sewer_CE)^'Sewer Summary Expenditure'!D$9))","v":26411173.165045761},{"$f":"'Annualised Sewer Demand'!F12*('Sewer Servicing Cost'!$C12*((1+Sewer_CE)^'Sewer Summary Expenditure'!E$9))","v":1426119.5637424316},{"$f":"'Annualised Sewer Demand'!G12*('Sewer Servicing Cost'!$C12*((1+Sewer_CE)^'Sewer Summary Expenditure'!F$9))","v":1459918.5974031272},{"$f":"'Annualised Sewer Demand'!H12*('Sewer Servicing Cost'!$C12*((1+Sewer_CE)^'Sewer Summary Expenditure'!G$9))","v":1494518.6681615754},{"$f":"'Annualised Sewer Demand'!I12*('Sewer Servicing Cost'!$C12*((1+Sewer_CE)^'Sewer Summary Expenditure'!H$9))","v":1529938.7605970099},{"$f":"'Annualised Sewer Demand'!J12*('Sewer Servicing Cost'!$C12*((1+Sewer_CE)^'Sewer Summary Expenditure'!I$9))","v":1566198.3092231606},{"$f":"'Annualised Sewer Demand'!K12*('Sewer Servicing Cost'!$C12*((1+Sewer_CE)^'Sewer Summary Expenditure'!J$9))","v":54937.830430810951},{"$f":"'Annualised Sewer Demand'!L12*('Sewer Servicing Cost'!$C12*((1+Sewer_CE)^'Sewer Summary Expenditure'!K$9))","v":56239.85701201445},{"$f":"'Annualised Sewer Demand'!M12*('Sewer Servicing Cost'!$C12*((1+Sewer_CE)^'Sewer Summary Expenditure'!L$9))","v":57572.741623206086},{"$f":"'Annualised Sewer Demand'!N12*('Sewer Servicing Cost'!$C12*((1+Sewer_CE)^'Sewer Summary Expenditure'!M$9))","v":58937.21559966902},{"$f":"'Annualised Sewer Demand'!O12*('Sewer Servicing Cost'!$C12*((1+Sewer_CE)^'Sewer Summary Expenditure'!N$9))","v":60334.027609388402},{"$f":"'Annualised Sewer Demand'!P12*('Sewer Servicing Cost'!$C12*((1+Sewer_CE)^'Sewer Summary Expenditure'!O$9))","v":89395.182197500995}]
[null,{"$f":"'Service Areas'!B37","v":"Point Lookout"},20533170.069895323,{"$f":"'Annualised Sewer Demand'!E13*('Sewer Servicing Cost'!$C13*((1+Sewer_CE)^'Sewer Summary Expenditure'!D$9))","v":7424839.4432340013},{"$f":"'Annualised Sewer Demand'!F13*('Sewer Servicing Cost'!$C13*((1+Sewer_CE)^'Sewer Summary Expenditure'!E$9))","v":4378131.7977230251},{"$f":"'Annualised Sewer Demand'!G13*('Sewer Servicing Cost'!$C13*((1+Sewer_CE)^'Sewer Summary Expenditure'!F$9))","v":4481893.5213290621},{"$f":"'Annualised Sewer Demand'!H13*('Sewer Servicing Cost'!$C13*((1+Sewer_CE)^'Sewer Summary Expenditure'!G$9))","v":4588114.3977845591},{"$f":"'Annualised Sewer Demand'!I13*('Sewer Servicing Cost'!$C13*((1+Sewer_CE)^'Sewer Summary Expenditure'!H$9))","v":4696852.7090120576},{"$f":"'Annualised Sewer Demand'!J13*('Sewer Servicing Cost'!$C13*((1+Sewer_CE)^'Sewer Summary Expenditure'!I$9))","v":4808168.1182156391},{"$f":"'Annualised Sewer Demand'!K13*('Sewer Servicing Cost'!$C13*((1+Sewer_CE)^'Sewer Summary Expenditure'!J$9))","v":451023.64711601718},{"$f":"'Annualised Sewer Demand'!L13*('Sewer Servicing Cost'!$C13*((1+Sewer_CE)^'Sewer Summary Expenditure'!K$9))","v":461712.90755266685},{"$f":"'Annualised Sewer Demand'!M13*('Sewer Servicing Cost'!$C13*((1+Sewer_CE)^'Sewer Summary Expenditure'!L$9))","v":472655.5034616607},{"$f":"'Annualised Sewer Demand'!N13*('Sewer Servicing Cost'!$C13*((1+Sewer_CE)^'Sewer Summary Expenditure'!M$9))","v":483857.43889370654},{"$f":"'Annualised Sewer Demand'!O13*('Sewer Servicing Cost'!$C13*((1+Sewer_CE)^'Sewer Summary Expenditure'!N$9))","v":495324.8601954875},{"$f":"'Annualised Sewer Demand'!P13*('Sewer Servicing Cost'!$C13*((1+Sewer_CE)^'Sewer Summary Expenditure'!O$9))","v":0}]
[null,{"$f":"'Service Areas'!B38","v":"Thorneside"},4993319.7519741943,{"$f":"'Annualised Sewer Demand'!E14*('Sewer Servicing Cost'!$C14*((1+Sewer_CE)^'Sewer Summary Expenditure'!D$9))","v":76893640.108152241},{"$f":"'Annualised Sewer Demand'!F14*('Sewer Servicing Cost'!$C14*((1+Sewer_CE)^'Sewer Summary Expenditure'!E$9))","v":610665.63432132383},{"$f":"'Annualised Sewer Demand'!G14*('Sewer Servicing Cost'!$C14*((1+Sewer_CE)^'Sewer Summary Expenditure'!F$9))","v":625138.40985473932},{"$f":"'Annualised Sewer Demand'!H14*('Sewer Servicing Cost'!$C14*((1+Sewer_CE)^'Sewer Summary Expenditure'!G$9))","v":639954.19016831077},{"$f":"'Annualised Sewer Demand'!I14*('Sewer Servicing Cost'!$C14*((1+Sewer_CE)^'Sewer Summary Expenditure'!H$9))","v":655121.10447528539},{"$f":"'Annualised Sewer Demand'!J14*('Sewer Servicing Cost'!$C14*((1+Sewer_CE)^'Sewer Summary Expenditure'!I$9))","v":670647.47465134971},{"$f":"'Annualised Sewer Demand'!K14*('Sewer Servicing Cost'!$C14*((1+Sewer_CE)^'Sewer Summary Expenditure'!J$9))","v":652900.02463795047},{"$f":"'Annualised Sewer Demand'!L14*('Sewer Servicing Cost'!$C14*((1+Sewer_CE)^'Sewer Summary Expenditure'!K$9))","v":668373.75522187003},{"$f":"'Annualised Sewer Demand'!M14*('Sewer Servicing Cost'!$C14*((1+Sewer_CE)^'Sewer Summary Expenditure'!L$9))","v":684214.2132206125},{"$f":"'Annualised Sewer Demand'!N14*('Sewer Servicing Cost'!$C14*((1+Sewer_CE)^'Sewer Summary Expenditure'!M$9))","v":700430.09007395722},{"$f":"'Annualised Sewer Demand'!O14*('Sewer Servicing Cost'!$C14*((1+Sewer_CE)^'Sewer Summary Expenditure'!N$9))","v":717030.28320871014},{"$f":"'Annualised Sewer Demand'!P14*('Sewer Servicing Cost'!$C14*((1+Sewer_CE)^'Sewer Summary Expenditure'!O$9))","v":473940.36859705119}]
[null,{"$f":"'Service Areas'!B39","v":"Victoria Point"},7333254.3985529197,{"$f":"'Annualised Sewer Demand'!E15*('Sewer Servicing Cost'!$C15*((1+Sewer_CE)^'Sewer Summary Expenditure'!D$9))","v":63480642.923679635},{"$f":"'Annualised Sewer Demand'!F15*('Sewer Servicing Cost'!$C15*((1+Sewer_CE)^'Sewer Summary Expenditure'!E$9))","v":938784.62747432746},{"$f":"'Annualised Sewer Demand'!G15*('Sewer Servicing Cost'!$C15*((1+Sewer_CE)^'Sewer Summary Expenditure'!F$9))","v":961033.82314546918},{"$f":"'Annualised Sewer Demand'!H15*('Sewer Servicing Cost'!$C15*((1+Sewer_CE)^'Sewer Summary Expenditure'!G$9))","v":983810.32475402486},{"$f":"'Annualised Sewer Demand'!I15*('Sewer Servicing Cost'!$C15*((1+Sewer_CE)^'Sewer Summary Expenditure'!H$9))","v":1007126.6294506872},{"$f":"'Annualised Sewer Demand'!J15*('Sewer Servicing Cost'!$C15*((1+Sewer_CE)^'Sewer Summary Expenditure'!I$9))","v":1030995.5305686684},{"$f":"'Annualised Sewer Demand'!K15*('Sewer Servicing Cost'!$C15*((1+Sewer_CE)^'Sewer Summary Expenditure'!J$9))","v":890861.02904759266},{"$f":"'Annualised Sewer Demand'!L15*('Sewer Servicing Cost'!$C15*((1+Sewer_CE)^'Sewer Summary Expenditure'!K$9))","v":911974.43543602061},{"$f":"'Annualised Sewer Demand'!M15*('Sewer Servicing Cost'!$C15*((1+Sewer_CE)^'Sewer Summary Expenditure'!L$9))","v":933588.22955587262},{"$f":"'Annualised Sewer Demand'!N15*('Sewer Servicing Cost'!$C15*((1+Sewer_CE)^'Sewer Summary Expenditure'!M$9))","v":955714.27059632819},{"$f":"'Annualised Sewer Demand'!O15*('Sewer Servicing Cost'!$C15*((1+Sewer_CE)^'Sewer Summary Expenditure'!N$9))","v":978364.69880946132},{"$f":"'Annualised Sewer Demand'!P15*('Sewer Servicing Cost'!$C15*((1+Sewer_CE)^'Sewer Summary Expenditure'!O$9))","v":764665.92488248099}]

{"sheet":"Sewer Rev - Marginal","index":49,"n_rows":16,"n_cols":14,"rows_kept":16,"cut":false,"hidden":true,"merged":[[7,2,8,2]]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Sewer Rev - Marginal"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"All values as at Construction or Revenue Year"]
[null,"Year","NPV",{"$f":"'Sewer Rev - Average'!E8","v":2017},{"$f":"'Sewer Rev - Average'!F8","v":2018},{"$f":"'Sewer Rev - Average'!G8","v":2019},{"$f":"'Sewer Rev - Average'!H8","v":2020},{"$f":"'Sewer Rev - Average'!I8","v":2021},{"$f":"'Sewer Rev - Average'!J8","v":2022},{"$f":"'Sewer Rev - Average'!K8","v":2023},{"$f":"'Sewer Rev - Average'!L8","v":2024},{"$f":"'Sewer Rev - Average'!M8","v":2025},{"$f":"'Sewer Rev - Average'!N8","v":2026},{"$f":"'Sewer Rev - Average'!O8","v":2027}]
[null,"Period",null,{"$f":"'Sewer Rev - Average'!E9","v":1},{"$f":"'Sewer Rev - Average'!F9","v":2},{"$f":"'Sewer Rev - Average'!G9","v":3},{"$f":"'Sewer Rev - Average'!H9","v":4},{"$f":"'Sewer Rev - Average'!I9","v":5},{"$f":"'Sewer Rev - Average'!J9","v":6},{"$f":"'Sewer Rev - Average'!K9","v":7},{"$f":"'Sewer Rev - Average'!L9","v":8},{"$f":"'Sewer Rev - Average'!M9","v":9},{"$f":"'Sewer Rev - Average'!N9","v":10},{"$f":"'Sewer Rev - Average'!O9","v":11}]
[null,{"$f":"'Service Areas'!B33","v":"Capalaba"},{"$f":"NPV(Sewer_ADR,D10:WF10)","v":1442266.7152169133},{"$f":"'Annualised Sewer Demand'!F9*('Sewer Servicing Cost'!$D9*((1+Sewer_CE)^'Sewer Summary Expenditure'!E$9))","v":158582.00708935093},{"$f":"'Annualised Sewer Demand'!G9*('Sewer Servicing Cost'!$D9*((1+Sewer_CE)^'Sewer Summary Expenditure'!F$9))","v":162340.40065736856},{"$f":"'Annualised Sewer Demand'!H9*('Sewer Servicing Cost'!$D9*((1+Sewer_CE)^'Sewer Summary Expenditure'!G$9))","v":166187.86815294818},{"$f":"'Annualised Sewer Demand'!I9*('Sewer Servicing Cost'!$D9*((1+Sewer_CE)^'Sewer Summary Expenditure'!H$9))","v":170126.52062817311},{"$f":"'Annualised Sewer Demand'!J9*('Sewer Servicing Cost'!$D9*((1+Sewer_CE)^'Sewer Summary Expenditure'!I$9))","v":174158.51916706082},{"$f":"'Annualised Sewer Demand'!K9*('Sewer Servicing Cost'!$D9*((1+Sewer_CE)^'Sewer Summary Expenditure'!J$9))","v":199951.21949264596},{"$f":"'Annualised Sewer Demand'!L9*('Sewer Servicing Cost'!$D9*((1+Sewer_CE)^'Sewer Summary Expenditure'!K$9))","v":204690.06339462174},{"$f":"'Annualised Sewer Demand'!M9*('Sewer Servicing Cost'!$D9*((1+Sewer_CE)^'Sewer Summary Expenditure'!L$9))","v":209541.21789706996},{"$f":"'Annualised Sewer Demand'!N9*('Sewer Servicing Cost'!$D9*((1+Sewer_CE)^'Sewer Summary Expenditure'!M$9))","v":214507.34476123494},{"$f":"'Annualised Sewer Demand'!O9*('Sewer Servicing Cost'!$D9*((1+Sewer_CE)^'Sewer Summary Expenditure'!N$9))","v":219591.16883207622},{"$f":"'Annualised Sewer Demand'!P9*('Sewer Servicing Cost'!$D9*((1+Sewer_CE)^'Sewer Summary Expenditure'!O$9))","v":218198.7724590521}]
[null,{"$f":"'Service Areas'!B34","v":"Cleveland"},9134211.9456898309,{"$f":"'Annualised Sewer Demand'!F10*('Sewer Servicing Cost'!$D10*((1+Sewer_CE)^'Sewer Summary Expenditure'!E$9))","v":1239288.0821299679},{"$f":"'Annualised Sewer Demand'!G10*('Sewer Servicing Cost'!$D10*((1+Sewer_CE)^'Sewer Summary Expenditure'!F$9))","v":1268659.2096764483},{"$f":"'Annualised Sewer Demand'!H10*('Sewer Servicing Cost'!$D10*((1+Sewer_CE)^'Sewer Summary Expenditure'!G$9))","v":1298726.4329457921},{"$f":"'Annualised Sewer Demand'!I10*('Sewer Servicing Cost'!$D10*((1+Sewer_CE)^'Sewer Summary Expenditure'!H$9))","v":1329506.2494065955},{"$f":"'Annualised Sewer Demand'!J10*('Sewer Servicing Cost'!$D10*((1+Sewer_CE)^'Sewer Summary Expenditure'!I$9))","v":1361015.5475175318},{"$f":"'Annualised Sewer Demand'!K10*('Sewer Servicing Cost'!$D10*((1+Sewer_CE)^'Sewer Summary Expenditure'!J$9))","v":1003169.4338152723},{"$f":"'Annualised Sewer Demand'!L10*('Sewer Servicing Cost'!$D10*((1+Sewer_CE)^'Sewer Summary Expenditure'!K$9))","v":1026944.5493966944},{"$f":"'Annualised Sewer Demand'!M10*('Sewer Servicing Cost'!$D10*((1+Sewer_CE)^'Sewer Summary Expenditure'!L$9))","v":1051283.1352174093},{"$f":"'Annualised Sewer Demand'!N10*('Sewer Servicing Cost'!$D10*((1+Sewer_CE)^'Sewer Summary Expenditure'!M$9))","v":1076198.5455220484},{"$f":"'Annualised Sewer Demand'!O10*('Sewer Servicing Cost'!$D10*((1+Sewer_CE)^'Sewer Summary Expenditure'!N$9))","v":1101704.4510509211},{"$f":"'Annualised Sewer Demand'!P10*('Sewer Servicing Cost'!$D10*((1+Sewer_CE)^'Sewer Summary Expenditure'!O$9))","v":1023337.0107741724}]
[null,{"$f":"'Service Areas'!B35","v":"Dunwich"},279264.40215351991,{"$f":"'Annualised Sewer Demand'!F11*('Sewer Servicing Cost'!$D11*((1+Sewer_CE)^'Sewer Summary Expenditure'!E$9))","v":63222.946466834917},{"$f":"'Annualised Sewer Demand'!G11*('Sewer Servicing Cost'!$D11*((1+Sewer_CE)^'Sewer Summary Expenditure'!F$9))","v":64721.33029809891},{"$f":"'Annualised Sewer Demand'!H11*('Sewer Servicing Cost'!$D11*((1+Sewer_CE)^'Sewer Summary Expenditure'!G$9))","v":66255.225826163718},{"$f":"'Annualised Sewer Demand'!I11*('Sewer Servicing Cost'!$D11*((1+Sewer_CE)^'Sewer Summary Expenditure'!H$9))","v":67825.474678243962},{"$f":"'Annualised Sewer Demand'!J11*('Sewer Servicing Cost'!$D11*((1+Sewer_CE)^'Sewer Summary Expenditure'!I$9))","v":69432.938428118345},{"$f":"'Annualised Sewer Demand'!K11*('Sewer Servicing Cost'!$D11*((1+Sewer_CE)^'Sewer Summary Expenditure'!J$9))","v":1013.59713467181},{"$f":"'Annualised Sewer Demand'!L11*('Sewer Servicing Cost'!$D11*((1+Sewer_CE)^'Sewer Summary Expenditure'!K$9))","v":1037.6193867636796},{"$f":"'Annualised Sewer Demand'!M11*('Sewer Servicing Cost'!$D11*((1+Sewer_CE)^'Sewer Summary Expenditure'!L$9))","v":1062.2109662298278},{"$f":"'Annualised Sewer Demand'!N11*('Sewer Servicing Cost'!$D11*((1+Sewer_CE)^'Sewer Summary Expenditure'!M$9))","v":1087.3853661296293},{"$f":"'Annualised Sewer Demand'!O11*('Sewer Servicing Cost'!$D11*((1+Sewer_CE)^'Sewer Summary Expenditure'!N$9))","v":1113.1563993067437},{"$f":"'Annualised Sewer Demand'!P11*('Sewer Servicing Cost'!$D11*((1+Sewer_CE)^'Sewer Summary Expenditure'!O$9))","v":712.21137873148643}]
[null,{"$f":"'Service Areas'!B36","v":"Mount Cotton"},18478298.205588702,{"$f":"'Annualised Sewer Demand'!F12*('Sewer Servicing Cost'!$D12*((1+Sewer_CE)^'Sewer Summary Expenditure'!E$9))","v":4092450.3991412045},{"$f":"'Annualised Sewer Demand'!G12*('Sewer Servicing Cost'!$D12*((1+Sewer_CE)^'Sewer Summary Expenditure'!F$9))","v":4189441.4736008509},{"$f":"'Annualised Sewer Demand'!H12*('Sewer Servicing Cost'!$D12*((1+Sewer_CE)^'Sewer Summary Expenditure'!G$9))","v":4288731.2365251742},{"$f":"'Annualised Sewer Demand'!I12*('Sewer Servicing Cost'!$D12*((1+Sewer_CE)^'Sewer Summary Expenditure'!H$9))","v":4390374.1668308359},{"$f":"'Annualised Sewer Demand'!J12*('Sewer Servicing Cost'!$D12*((1+Sewer_CE)^'Sewer Summary Expenditure'!I$9))","v":4494426.0345847299},{"$f":"'Annualised Sewer Demand'!K12*('Sewer Servicing Cost'!$D12*((1+Sewer_CE)^'Sewer Summary Expenditure'!J$9))","v":157651.82092062669},{"$f":"'Annualised Sewer Demand'!L12*('Sewer Servicing Cost'!$D12*((1+Sewer_CE)^'Sewer Summary Expenditure'!K$9))","v":161388.16907642625},{"$f":"'Annualised Sewer Demand'!M12*('Sewer Servicing Cost'!$D12*((1+Sewer_CE)^'Sewer Summary Expenditure'!L$9))","v":165213.06868355736},{"$f":"'Annualised Sewer Demand'!N12*('Sewer Servicing Cost'!$D12*((1+Sewer_CE)^'Sewer Summary Expenditure'!M$9))","v":169128.6184113374},{"$f":"'Annualised Sewer Demand'!O12*('Sewer Servicing Cost'!$D12*((1+Sewer_CE)^'Sewer Summary Expenditure'!N$9))","v":173136.96666770685},{"$f":"'Annualised Sewer Demand'!P12*('Sewer Servicing Cost'!$D12*((1+Sewer_CE)^'Sewer Summary Expenditure'!O$9))","v":256532.03165196755}]
[null,{"$f":"'Service Areas'!B37","v":"Point Lookout"},6208754.8416685881,{"$f":"'Annualised Sewer Demand'!F13*('Sewer Servicing Cost'!$D13*((1+Sewer_CE)^'Sewer Summary Expenditure'!E$9))","v":1323845.6070857744},{"$f":"'Annualised Sewer Demand'!G13*('Sewer Servicing Cost'!$D13*((1+Sewer_CE)^'Sewer Summary Expenditure'!F$9))","v":1355220.7479737075},{"$f":"'Annualised Sewer Demand'!H13*('Sewer Servicing Cost'!$D13*((1+Sewer_CE)^'Sewer Summary Expenditure'!G$9))","v":1387339.4797006838},{"$f":"'Annualised Sewer Demand'!I13*('Sewer Servicing Cost'!$D13*((1+Sewer_CE)^'Sewer Summary Expenditure'!H$9))","v":1420219.4253695917},{"$f":"'Annualised Sewer Demand'!J13*('Sewer Servicing Cost'!$D13*((1+Sewer_CE)^'Sewer Summary Expenditure'!I$9))","v":1453878.6257508497},{"$f":"'Annualised Sewer Demand'!K13*('Sewer Servicing Cost'!$D13*((1+Sewer_CE)^'Sewer Summary Expenditure'!J$9))","v":136379.09992496701},{"$f":"'Annualised Sewer Demand'!L13*('Sewer Servicing Cost'!$D13*((1+Sewer_CE)^'Sewer Summary Expenditure'!K$9))","v":139611.28459318876},{"$f":"'Annualised Sewer Demand'!M13*('Sewer Servicing Cost'!$D13*((1+Sewer_CE)^'Sewer Summary Expenditure'!L$9))","v":142920.072038046},{"$f":"'Annualised Sewer Demand'!N13*('Sewer Servicing Cost'!$D13*((1+Sewer_CE)^'Sewer Summary Expenditure'!M$9))","v":146307.27774534904},{"$f":"'Annualised Sewer Demand'!O13*('Sewer Servicing Cost'!$D13*((1+Sewer_CE)^'Sewer Summary Expenditure'!N$9))","v":149774.76022791385},{"$f":"'Annualised Sewer Demand'!P13*('Sewer Servicing Cost'!$D13*((1+Sewer_CE)^'Sewer Summary Expenditure'!O$9))","v":0}]
[null,{"$f":"'Service Areas'!B38","v":"Thorneside"},4260416.1001264369,{"$f":"'Annualised Sewer Demand'!F14*('Sewer Servicing Cost'!$D14*((1+Sewer_CE)^'Sewer Summary Expenditure'!E$9))","v":521034.06741133856},{"$f":"'Annualised Sewer Demand'!G14*('Sewer Servicing Cost'!$D14*((1+Sewer_CE)^'Sewer Summary Expenditure'!F$9))","v":533382.57480898732},{"$f":"'Annualised Sewer Demand'!H14*('Sewer Servicing Cost'!$D14*((1+Sewer_CE)^'Sewer Summary Expenditure'!G$9))","v":546023.7418319725},{"$f":"'Annualised Sewer Demand'!I14*('Sewer Servicing Cost'!$D14*((1+Sewer_CE)^'Sewer Summary Expenditure'!H$9))","v":558964.50451337791},{"$f":"'Annualised Sewer Demand'!J14*('Sewer Servicing Cost'!$D14*((1+Sewer_CE)^'Sewer Summary Expenditure'!I$9))","v":572211.963270345},{"$f":"'Annualised Sewer Demand'!K14*('Sewer Servicing Cost'!$D14*((1+Sewer_CE)^'Sewer Summary Expenditure'!J$9))","v":557069.42773706955},{"$f":"'Annualised Sewer Demand'!L14*('Sewer Servicing Cost'!$D14*((1+Sewer_CE)^'Sewer Summary Expenditure'!K$9))","v":570271.97317443823},{"$f":"'Annualised Sewer Demand'!M14*('Sewer Servicing Cost'!$D14*((1+Sewer_CE)^'Sewer Summary Expenditure'!L$9))","v":583787.41893865902},{"$f":"'Annualised Sewer Demand'!N14*('Sewer Servicing Cost'!$D14*((1+Sewer_CE)^'Sewer Summary Expenditure'!M$9))","v":597623.18076751905},{"$f":"'Annualised Sewer Demand'!O14*('Sewer Servicing Cost'!$D14*((1+Sewer_CE)^'Sewer Summary Expenditure'!N$9))","v":611786.85015170928},{"$f":"'Annualised Sewer Demand'!P14*('Sewer Servicing Cost'!$D14*((1+Sewer_CE)^'Sewer Summary Expenditure'!O$9))","v":404376.90297570388}]
[null,{"$f":"'Service Areas'!B39","v":"Victoria Point"},338790.3222325457,{"$f":"'Annualised Sewer Demand'!F15*('Sewer Servicing Cost'!$D15*((1+Sewer_CE)^'Sewer Summary Expenditure'!E$9))","v":43371.07771847507},{"$f":"'Annualised Sewer Demand'!G15*('Sewer Servicing Cost'!$D15*((1+Sewer_CE)^'Sewer Summary Expenditure'!F$9))","v":44398.97226040293},{"$f":"'Annualised Sewer Demand'!H15*('Sewer Servicing Cost'!$D15*((1+Sewer_CE)^'Sewer Summary Expenditure'!G$9))","v":45451.227902974853},{"$f":"'Annualised Sewer Demand'!I15*('Sewer Servicing Cost'!$D15*((1+Sewer_CE)^'Sewer Summary Expenditure'!H$9))","v":46528.422004274988},{"$f":"'Annualised Sewer Demand'!J15*('Sewer Servicing Cost'!$D15*((1+Sewer_CE)^'Sewer Summary Expenditure'!I$9))","v":47631.145605776306},{"$f":"'Annualised Sewer Demand'!K15*('Sewer Servicing Cost'!$D15*((1+Sewer_CE)^'Sewer Summary Expenditure'!J$9))","v":41157.04688426038},{"$f":"'Annualised Sewer Demand'!L15*('Sewer Servicing Cost'!$D15*((1+Sewer_CE)^'Sewer Summary Expenditure'!K$9))","v":42132.468895417362},{"$f":"'Annualised Sewer Demand'!M15*('Sewer Servicing Cost'!$D15*((1+Sewer_CE)^'Sewer Summary Expenditure'!L$9))","v":43131.008408239599},{"$f":"'Annualised Sewer Demand'!N15*('Sewer Servicing Cost'!$D15*((1+Sewer_CE)^'Sewer Summary Expenditure'!M$9))","v":44153.213307514015},{"$f":"'Annualised Sewer Demand'!O15*('Sewer Servicing Cost'!$D15*((1+Sewer_CE)^'Sewer Summary Expenditure'!N$9))","v":45199.644462902099},{"$f":"'Annualised Sewer Demand'!P15*('Sewer Servicing Cost'!$D15*((1+Sewer_CE)^'Sewer Summary Expenditure'!O$9))","v":35326.936856616383}]

{"sheet":"Sewer - Schedule of Works Table","index":50,"n_rows":98,"n_cols":7,"rows_kept":98,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Sewer - Schedule of Works Table"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"Table SC3.2:2—Wastewater network schedule of works"]
[null,"Column 1","Column 2","Column 3","Column 4","Column 5","Column 6"]
[null,"Item ID","Map Sheet Number","Description","Infrastructure Type","Estimated timing","Establishment Cost"]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O10,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Sewer - Future Infrastructure'!B10=\"\",\"\",'Sewer - Future Infrastructure'!B10)","v":"SPS25"},{"$f":"IF(B10=\"\",\"\",'Sewer - Future Infrastructure'!C10)","v":""},{"$f":"IF(B10=\"\",\"\",'Sewer - Future Infrastructure'!F10)","v":"Pump station upgrade"},{"$f":"IF(B10=\"\",\"\",'Sewer - Future Infrastructure'!D10)","v":"Pump Station"},{"$f":"IF('Sewer - Future Infrastructure'!O10='Sewer - Future Infrastructure'!N10,'Sewer - Future Infrastructure'!O10,'Sewer - Future Infrastructure'!O10&\" - \"&'Sewer - Future Infrastructure'!N10)","v":2036},{"$f":"IF(B10=\"\",\"\",'Sewer - Future Infrastructure'!Z10)","v":136922}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O11,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Sewer - Future Infrastructure'!B11=\"\",\"\",'Sewer - Future Infrastructure'!B11)","v":"SPS53"},{"$f":"IF(B11=\"\",\"\",'Sewer - Future Infrastructure'!C11)","v":""},{"$f":"IF(B11=\"\",\"\",'Sewer - Future Infrastructure'!F11)","v":"Pump station upgrade"},{"$f":"IF(B11=\"\",\"\",'Sewer - Future Infrastructure'!D11)","v":"Pump Station"},{"$f":"IF('Sewer - Future Infrastructure'!O11='Sewer - Future Infrastructure'!N11,'Sewer - Future Infrastructure'!O11,'Sewer - Future Infrastructure'!O11&\" - \"&'Sewer - Future Infrastructure'!N11)","v":2036},{"$f":"IF(B11=\"\",\"\",'Sewer - Future Infrastructure'!Z11)","v":90922}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O12,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Sewer - Future Infrastructure'!B12=\"\",\"\",'Sewer - Future Infrastructure'!B12)","v":"SPS65"},{"$f":"IF(B12=\"\",\"\",'Sewer - Future Infrastructure'!C12)","v":""},{"$f":"IF(B12=\"\",\"\",'Sewer - Future Infrastructure'!F12)","v":"Pump station upgrade"},{"$f":"IF(B12=\"\",\"\",'Sewer - Future Infrastructure'!D12)","v":"Pump Station"},{"$f":"IF('Sewer - Future Infrastructure'!O12='Sewer - Future Infrastructure'!N12,'Sewer - Future Infrastructure'!O12,'Sewer - Future Infrastructure'!O12&\" - \"&'Sewer - Future Infrastructure'!N12)","v":2036},{"$f":"IF(B12=\"\",\"\",'Sewer - Future Infrastructure'!Z12)","v":136922}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O13,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B13=\"\",\"\",'Sewer - Future Infrastructure'!B13)","v":"SPS12"},{"$f":"IF(B13=\"\",\"\",'Sewer - Future Infrastructure'!C13)","v":""},{"$f":"IF(B13=\"\",\"\",'Sewer - Future Infrastructure'!F13)","v":"Pump station upgrade"},{"$f":"IF(B13=\"\",\"\",'Sewer - Future Infrastructure'!D13)","v":"Pump Station"},{"$f":"IF('Sewer - Future Infrastructure'!O13='Sewer - Future Infrastructure'!N13,'Sewer - Future Infrastructure'!O13,'Sewer - Future Infrastructure'!O13&\" - \"&'Sewer - Future Infrastructure'!N13)","v":2017},{"$f":"IF(B13=\"\",\"\",'Sewer - Future Infrastructure'!Z13)","v":130813}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O14,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Sewer - Future Infrastructure'!B14=\"\",\"\",'Sewer - Future Infrastructure'!B14)","v":"SPS100"},{"$f":"IF(B14=\"\",\"\",'Sewer - Future Infrastructure'!C14)","v":""},{"$f":"IF(B14=\"\",\"\",'Sewer - Future Infrastructure'!F14)","v":"Pump station upgrade"},{"$f":"IF(B14=\"\",\"\",'Sewer - Future Infrastructure'!D14)","v":"Pump Station"},{"$f":"IF('Sewer - Future Infrastructure'!O14='Sewer - Future Infrastructure'!N14,'Sewer - Future Infrastructure'!O14,'Sewer - Future Infrastructure'!O14&\" - \"&'Sewer - Future Infrastructure'!N14)","v":2036},{"$f":"IF(B14=\"\",\"\",'Sewer - Future Infrastructure'!Z14)","v":199094}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O15,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Sewer - Future Infrastructure'!B15=\"\",\"\",'Sewer - Future Infrastructure'!B15)","v":"SPS33"},{"$f":"IF(B15=\"\",\"\",'Sewer - Future Infrastructure'!C15)","v":""},{"$f":"IF(B15=\"\",\"\",'Sewer - Future Infrastructure'!F15)","v":"Pump station upgrade"},{"$f":"IF(B15=\"\",\"\",'Sewer - Future Infrastructure'!D15)","v":"Pump Station"},{"$f":"IF('Sewer - Future Infrastructure'!O15='Sewer - Future Infrastructure'!N15,'Sewer - Future Infrastructure'!O15,'Sewer - Future Infrastructure'!O15&\" - \"&'Sewer - Future Infrastructure'!N15)","v":2036},{"$f":"IF(B15=\"\",\"\",'Sewer - Future Infrastructure'!Z15)","v":637158}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O16,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B16=\"\",\"\",'Sewer - Future Infrastructure'!B16)","v":"SPS35"},{"$f":"IF(B16=\"\",\"\",'Sewer - Future Infrastructure'!C16)","v":""},{"$f":"IF(B16=\"\",\"\",'Sewer - Future Infrastructure'!F16)","v":"Pump station upgrade"},{"$f":"IF(B16=\"\",\"\",'Sewer - Future Infrastructure'!D16)","v":"Pump Station"},{"$f":"IF('Sewer - Future Infrastructure'!O16='Sewer - Future Infrastructure'!N16,'Sewer - Future Infrastructure'!O16,'Sewer - Future Infrastructure'!O16&\" - \"&'Sewer - Future Infrastructure'!N16)","v":2017},{"$f":"IF(B16=\"\",\"\",'Sewer - Future Infrastructure'!Z16)","v":3162500}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O17,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Sewer - Future Infrastructure'!B17=\"\",\"\",'Sewer - Future Infrastructure'!B17)","v":"SPS42"},{"$f":"IF(B17=\"\",\"\",'Sewer - Future Infrastructure'!C17)","v":""},{"$f":"IF(B17=\"\",\"\",'Sewer - Future Infrastructure'!F17)","v":"Pump station upgrade"},{"$f":"IF(B17=\"\",\"\",'Sewer - Future Infrastructure'!D17)","v":"Pump Station"},{"$f":"IF('Sewer - Future Infrastructure'!O17='Sewer - Future Infrastructure'!N17,'Sewer - Future Infrastructure'!O17,'Sewer - Future Infrastructure'!O17&\" - \"&'Sewer - Future Infrastructure'!N17)","v":2036},{"$f":"IF(B17=\"\",\"\",'Sewer - Future Infrastructure'!Z17)","v":177531}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O18,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B18=\"\",\"\",'Sewer - Future Infrastructure'!B18)","v":"SPS68"},{"$f":"IF(B18=\"\",\"\",'Sewer - Future Infrastructure'!C18)","v":""},{"$f":"IF(B18=\"\",\"\",'Sewer - Future Infrastructure'!F18)","v":"Pump station upgrade"},{"$f":"IF(B18=\"\",\"\",'Sewer - Future Infrastructure'!D18)","v":"Pump Station"},{"$f":"IF('Sewer - Future Infrastructure'!O18='Sewer - Future Infrastructure'!N18,'Sewer - Future Infrastructure'!O18,'Sewer - Future Infrastructure'!O18&\" - \"&'Sewer - Future Infrastructure'!N18)","v":2021},{"$f":"IF(B18=\"\",\"\",'Sewer - Future Infrastructure'!Z18)","v":136922}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O19,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B19=\"\",\"\",'Sewer - Future Infrastructure'!B19)","v":"SPS138"},{"$f":"IF(B19=\"\",\"\",'Sewer - Future Infrastructure'!C19)","v":""},{"$f":"IF(B19=\"\",\"\",'Sewer - Future Infrastructure'!F19)","v":"Pump station upgrade"},{"$f":"IF(B19=\"\",\"\",'Sewer - Future Infrastructure'!D19)","v":"Pump Station"},{"$f":"IF('Sewer - Future Infrastructure'!O19='Sewer - Future Infrastructure'!N19,'Sewer - Future Infrastructure'!O19,'Sewer - Future Infrastructure'!O19&\" - \"&'Sewer - Future Infrastructure'!N19)","v":2017},{"$f":"IF(B19=\"\",\"\",'Sewer - Future Infrastructure'!Z19)","v":136922}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O20,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B20=\"\",\"\",'Sewer - Future Infrastructure'!B20)","v":"SPS69"},{"$f":"IF(B20=\"\",\"\",'Sewer - Future Infrastructure'!C20)","v":""},{"$f":"IF(B20=\"\",\"\",'Sewer - Future Infrastructure'!F20)","v":"Pump station upgrade"},{"$f":"IF(B20=\"\",\"\",'Sewer - Future Infrastructure'!D20)","v":"Pump Station"},{"$f":"IF('Sewer - Future Infrastructure'!O20='Sewer - Future Infrastructure'!N20,'Sewer - Future Infrastructure'!O20,'Sewer - Future Infrastructure'!O20&\" - \"&'Sewer - Future Infrastructure'!N20)","v":2026},{"$f":"IF(B20=\"\",\"\",'Sewer - Future Infrastructure'!Z20)","v":71875}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O21,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B21=\"\",\"\",'Sewer - Future Infrastructure'!B21)","v":"SPS70"},{"$f":"IF(B21=\"\",\"\",'Sewer - Future Infrastructure'!C21)","v":""},{"$f":"IF(B21=\"\",\"\",'Sewer - Future Infrastructure'!F21)","v":"Pump station upgrade"},{"$f":"IF(B21=\"\",\"\",'Sewer - Future Infrastructure'!D21)","v":"Pump Station"},{"$f":"IF('Sewer - Future Infrastructure'!O21='Sewer - Future Infrastructure'!N21,'Sewer - Future Infrastructure'!O21,'Sewer - Future Infrastructure'!O21&\" - \"&'Sewer - Future Infrastructure'!N21)","v":2026},{"$f":"IF(B21=\"\",\"\",'Sewer - Future Infrastructure'!Z21)","v":71875}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O22,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B22=\"\",\"\",'Sewer - Future Infrastructure'!B22)","v":"SPS71"},{"$f":"IF(B22=\"\",\"\",'Sewer - Future Infrastructure'!C22)","v":""},{"$f":"IF(B22=\"\",\"\",'Sewer - Future Infrastructure'!F22)","v":"Pump station upgrade"},{"$f":"IF(B22=\"\",\"\",'Sewer - Future Infrastructure'!D22)","v":"Pump Station"},{"$f":"IF('Sewer - Future Infrastructure'!O22='Sewer - Future Infrastructure'!N22,'Sewer - Future Infrastructure'!O22,'Sewer - Future Infrastructure'!O22&\" - \"&'Sewer - Future Infrastructure'!N22)","v":2026},{"$f":"IF(B22=\"\",\"\",'Sewer - Future Infrastructure'!Z22)","v":6296250}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O23,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B23=\"\",\"\",'Sewer - Future Infrastructure'!B23)","v":"SPS72"},{"$f":"IF(B23=\"\",\"\",'Sewer - Future Infrastructure'!C23)","v":""},{"$f":"IF(B23=\"\",\"\",'Sewer - Future Infrastructure'!F23)","v":"Pump station upgrade"},{"$f":"IF(B23=\"\",\"\",'Sewer - Future Infrastructure'!D23)","v":"Pump Station"},{"$f":"IF('Sewer - Future Infrastructure'!O23='Sewer - Future Infrastructure'!N23,'Sewer - Future Infrastructure'!O23,'Sewer - Future Infrastructure'!O23&\" - \"&'Sewer - Future Infrastructure'!N23)","v":2026},{"$f":"IF(B23=\"\",\"\",'Sewer - Future Infrastructure'!Z23)","v":71875}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O24,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Sewer - Future Infrastructure'!B24=\"\",\"\",'Sewer - Future Infrastructure'!B24)","v":"SPS103"},{"$f":"IF(B24=\"\",\"\",'Sewer - Future Infrastructure'!C24)","v":""},{"$f":"IF(B24=\"\",\"\",'Sewer - Future Infrastructure'!F24)","v":"Pump station upgrade"},{"$f":"IF(B24=\"\",\"\",'Sewer - Future Infrastructure'!D24)","v":"Pump Station"},{"$f":"IF('Sewer - Future Infrastructure'!O24='Sewer - Future Infrastructure'!N24,'Sewer - Future Infrastructure'!O24,'Sewer - Future Infrastructure'!O24&\" - \"&'Sewer - Future Infrastructure'!N24)","v":2036},{"$f":"IF(B24=\"\",\"\",'Sewer - Future Infrastructure'!Z24)","v":71875}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O25,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B25=\"\",\"\",'Sewer - Future Infrastructure'!B25)","v":"CAP_STP_17"},{"$f":"IF(B25=\"\",\"\",'Sewer - Future Infrastructure'!C25)","v":""},{"$f":"IF(B25=\"\",\"\",'Sewer - Future Infrastructure'!F25)","v":"STP upgrade"},{"$f":"IF(B25=\"\",\"\",'Sewer - Future Infrastructure'!D25)","v":"Treatment Plant"},{"$f":"IF('Sewer - Future Infrastructure'!O25='Sewer - Future Infrastructure'!N25,'Sewer - Future Infrastructure'!O25,'Sewer - Future Infrastructure'!O25&\" - \"&'Sewer - Future Infrastructure'!N25)","v":2017},{"$f":"IF(B25=\"\",\"\",'Sewer - Future Infrastructure'!Z25)","v":133759}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O26,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B26=\"\",\"\",'Sewer - Future Infrastructure'!B26)","v":"CAP_STP_18"},{"$f":"IF(B26=\"\",\"\",'Sewer - Future Infrastructure'!C26)","v":""},{"$f":"IF(B26=\"\",\"\",'Sewer - Future Infrastructure'!F26)","v":"STP upgrade"},{"$f":"IF(B26=\"\",\"\",'Sewer - Future Infrastructure'!D26)","v":"Treatment Plant"},{"$f":"IF('Sewer - Future Infrastructure'!O26='Sewer - Future Infrastructure'!N26,'Sewer - Future Infrastructure'!O26,'Sewer - Future Infrastructure'!O26&\" - \"&'Sewer - Future Infrastructure'!N26)","v":2018},{"$f":"IF(B26=\"\",\"\",'Sewer - Future Infrastructure'!Z26)","v":1228919}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O27,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B27=\"\",\"\",'Sewer - Future Infrastructure'!B27)","v":"CAP_STP_26"},{"$f":"IF(B27=\"\",\"\",'Sewer - Future Infrastructure'!C27)","v":""},{"$f":"IF(B27=\"\",\"\",'Sewer - Future Infrastructure'!F27)","v":"STP upgrade"},{"$f":"IF(B27=\"\",\"\",'Sewer - Future Infrastructure'!D27)","v":"Treatment Plant"},{"$f":"IF('Sewer - Future Infrastructure'!O27='Sewer - Future Infrastructure'!N27,'Sewer - Future Infrastructure'!O27,'Sewer - Future Infrastructure'!O27&\" - \"&'Sewer - Future Infrastructure'!N27)","v":2026},{"$f":"IF(B27=\"\",\"\",'Sewer - Future Infrastructure'!Z27)","v":209875}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O28,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B28=\"\",\"\",'Sewer - Future Infrastructure'!B28)","v":"CLE_STP_18"},{"$f":"IF(B28=\"\",\"\",'Sewer - Future Infrastructure'!C28)","v":""},{"$f":"IF(B28=\"\",\"\",'Sewer - Future Infrastructure'!F28)","v":"STP upgrade"},{"$f":"IF(B28=\"\",\"\",'Sewer - Future Infrastructure'!D28)","v":"Treatment Plant"},{"$f":"IF('Sewer - Future Infrastructure'!O28='Sewer - Future Infrastructure'!N28,'Sewer - Future Infrastructure'!O28,'Sewer - Future Infrastructure'!O28&\" - \"&'Sewer - Future Infrastructure'!N28)","v":2018},{"$f":"IF(B28=\"\",\"\",'Sewer - Future Infrastructure'!Z28)","v":17250}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O29,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B29=\"\",\"\",'Sewer - Future Infrastructure'!B29)","v":"CLE_STP_19"},{"$f":"IF(B29=\"\",\"\",'Sewer - Future Infrastructure'!C29)","v":""},{"$f":"IF(B29=\"\",\"\",'Sewer - Future Infrastructure'!F29)","v":"STP upgrade"},{"$f":"IF(B29=\"\",\"\",'Sewer - Future Infrastructure'!D29)","v":"Treatment Plant"},{"$f":"IF('Sewer - Future Infrastructure'!O29='Sewer - Future Infrastructure'!N29,'Sewer - Future Infrastructure'!O29,'Sewer - Future Infrastructure'!O29&\" - \"&'Sewer - Future Infrastructure'!N29)","v":2019},{"$f":"IF(B29=\"\",\"\",'Sewer - Future Infrastructure'!Z29)","v":155250}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O30,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B30=\"\",\"\",'Sewer - Future Infrastructure'!B30)","v":"CLE_STP_20"},{"$f":"IF(B30=\"\",\"\",'Sewer - Future Infrastructure'!C30)","v":""},{"$f":"IF(B30=\"\",\"\",'Sewer - Future Infrastructure'!F30)","v":"STP upgrade"},{"$f":"IF(B30=\"\",\"\",'Sewer - Future Infrastructure'!D30)","v":"Treatment Plant"},{"$f":"IF('Sewer - Future Infrastructure'!O30='Sewer - Future Infrastructure'!N30,'Sewer - Future Infrastructure'!O30,'Sewer - Future Infrastructure'!O30&\" - \"&'Sewer - Future Infrastructure'!N30)","v":2020},{"$f":"IF(B30=\"\",\"\",'Sewer - Future Infrastructure'!Z30)","v":567813}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O31,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B31=\"\",\"\",'Sewer - Future Infrastructure'!B31)","v":"CLE_STP_22"},{"$f":"IF(B31=\"\",\"\",'Sewer - Future Infrastructure'!C31)","v":""},{"$f":"IF(B31=\"\",\"\",'Sewer - Future Infrastructure'!F31)","v":"STP upgrade"},{"$f":"IF(B31=\"\",\"\",'Sewer - Future Infrastructure'!D31)","v":"Treatment Plant"},{"$f":"IF('Sewer - Future Infrastructure'!O31='Sewer - Future Infrastructure'!N31,'Sewer - Future Infrastructure'!O31,'Sewer - Future Infrastructure'!O31&\" - \"&'Sewer - Future Infrastructure'!N31)","v":2022},{"$f":"IF(B31=\"\",\"\",'Sewer - Future Infrastructure'!Z31)","v":215625}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O32,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B32=\"\",\"\",'Sewer - Future Infrastructure'!B32)","v":"CLE_STP_23"},{"$f":"IF(B32=\"\",\"\",'Sewer - Future Infrastructure'!C32)","v":""},{"$f":"IF(B32=\"\",\"\",'Sewer - Future Infrastructure'!F32)","v":"STP upgrade"},{"$f":"IF(B32=\"\",\"\",'Sewer - Future Infrastructure'!D32)","v":"Treatment Plant"},{"$f":"IF('Sewer - Future Infrastructure'!O32='Sewer - Future Infrastructure'!N32,'Sewer - Future Infrastructure'!O32,'Sewer - Future Infrastructure'!O32&\" - \"&'Sewer - Future Infrastructure'!N32)","v":2023},{"$f":"IF(B32=\"\",\"\",'Sewer - Future Infrastructure'!Z32)","v":6933063}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O33,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B33=\"\",\"\",'Sewer - Future Infrastructure'!B33)","v":"CLE_STP_25"},{"$f":"IF(B33=\"\",\"\",'Sewer - Future Infrastructure'!C33)","v":""},{"$f":"IF(B33=\"\",\"\",'Sewer - Future Infrastructure'!F33)","v":"STP upgrade"},{"$f":"IF(B33=\"\",\"\",'Sewer - Future Infrastructure'!D33)","v":"Treatment Plant"},{"$f":"IF('Sewer - Future Infrastructure'!O33='Sewer - Future Infrastructure'!N33,'Sewer - Future Infrastructure'!O33,'Sewer - Future Infrastructure'!O33&\" - \"&'Sewer - Future Infrastructure'!N33)","v":2025},{"$f":"IF(B33=\"\",\"\",'Sewer - Future Infrastructure'!Z33)","v":3113625}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O34,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B34=\"\",\"\",'Sewer - Future Infrastructure'!B34)","v":"THORNE_STP_19"},{"$f":"IF(B34=\"\",\"\",'Sewer - Future Infrastructure'!C34)","v":""},{"$f":"IF(B34=\"\",\"\",'Sewer - Future Infrastructure'!F34)","v":"STP upgrade"},{"$f":"IF(B34=\"\",\"\",'Sewer - Future Infrastructure'!D34)","v":"Treatment Plant"},{"$f":"IF('Sewer - Future Infrastructure'!O34='Sewer - Future Infrastructure'!N34,'Sewer - Future Infrastructure'!O34,'Sewer - Future Infrastructure'!O34&\" - \"&'Sewer - Future Infrastructure'!N34)","v":2019},{"$f":"IF(B34=\"\",\"\",'Sewer - Future Infrastructure'!Z34)","v":129375}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O35,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B35=\"\",\"\",'Sewer - Future Infrastructure'!B35)","v":"THORNE_STP_20"},{"$f":"IF(B35=\"\",\"\",'Sewer - Future Infrastructure'!C35)","v":""},{"$f":"IF(B35=\"\",\"\",'Sewer - Future Infrastructure'!F35)","v":"STP upgrade"},{"$f":"IF(B35=\"\",\"\",'Sewer - Future Infrastructure'!D35)","v":"Treatment Plant"},{"$f":"IF('Sewer - Future Infrastructure'!O35='Sewer - Future Infrastructure'!N35,'Sewer - Future Infrastructure'!O35,'Sewer - Future Infrastructure'!O35&\" - \"&'Sewer - Future Infrastructure'!N35)","v":2020},{"$f":"IF(B35=\"\",\"\",'Sewer - Future Infrastructure'!Z35)","v":510313}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O36,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B36=\"\",\"\",'Sewer - Future Infrastructure'!B36)","v":"MC_STP_18"},{"$f":"IF(B36=\"\",\"\",'Sewer - Future Infrastructure'!C36)","v":""},{"$f":"IF(B36=\"\",\"\",'Sewer - Future Infrastructure'!F36)","v":"STP upgrade"},{"$f":"IF(B36=\"\",\"\",'Sewer - Future Infrastructure'!D36)","v":"Treatment Plant"},{"$f":"IF('Sewer - Future Infrastructure'!O36='Sewer - Future Infrastructure'!N36,'Sewer - Future Infrastructure'!O36,'Sewer - Future Infrastructure'!O36&\" - \"&'Sewer - Future Infrastructure'!N36)","v":2018},{"$f":"IF(B36=\"\",\"\",'Sewer - Future Infrastructure'!Z36)","v":28750}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O37,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B37=\"\",\"\",'Sewer - Future Infrastructure'!B37)","v":"MC_STP_19"},{"$f":"IF(B37=\"\",\"\",'Sewer - Future Infrastructure'!C37)","v":""},{"$f":"IF(B37=\"\",\"\",'Sewer - Future Infrastructure'!F37)","v":"STP upgrade"},{"$f":"IF(B37=\"\",\"\",'Sewer - Future Infrastructure'!D37)","v":"Treatment Plant"},{"$f":"IF('Sewer - Future Infrastructure'!O37='Sewer - Future Infrastructure'!N37,'Sewer - Future Infrastructure'!O37,'Sewer - Future Infrastructure'!O37&\" - \"&'Sewer - Future Infrastructure'!N37)","v":2019},{"$f":"IF(B37=\"\",\"\",'Sewer - Future Infrastructure'!Z37)","v":669875}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O38,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B38=\"\",\"\",'Sewer - Future Infrastructure'!B38)","v":"MC_STP_20"},{"$f":"IF(B38=\"\",\"\",'Sewer - Future Infrastructure'!C38)","v":""},{"$f":"IF(B38=\"\",\"\",'Sewer - Future Infrastructure'!F38)","v":"STP upgrade"},{"$f":"IF(B38=\"\",\"\",'Sewer - Future Infrastructure'!D38)","v":"Treatment Plant"},{"$f":"IF('Sewer - Future Infrastructure'!O38='Sewer - Future Infrastructure'!N38,'Sewer - Future Infrastructure'!O38,'Sewer - Future Infrastructure'!O38&\" - \"&'Sewer - Future Infrastructure'!N38)","v":2020},{"$f":"IF(B38=\"\",\"\",'Sewer - Future Infrastructure'!Z38)","v":431250}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O39,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B39=\"\",\"\",'Sewer - Future Infrastructure'!B39)","v":"MC_STP_21"},{"$f":"IF(B39=\"\",\"\",'Sewer - Future Infrastructure'!C39)","v":""},{"$f":"IF(B39=\"\",\"\",'Sewer - Future Infrastructure'!F39)","v":"STP upgrade"},{"$f":"IF(B39=\"\",\"\",'Sewer - Future Infrastructure'!D39)","v":"Treatment Plant"},{"$f":"IF('Sewer - Future Infrastructure'!O39='Sewer - Future Infrastructure'!N39,'Sewer - Future Infrastructure'!O39,'Sewer - Future Infrastructure'!O39&\" - \"&'Sewer - Future Infrastructure'!N39)","v":2021},{"$f":"IF(B39=\"\",\"\",'Sewer - Future Infrastructure'!Z39)","v":4240625}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O40,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B40=\"\",\"\",'Sewer - Future Infrastructure'!B40)","v":"MC_STP_22"},{"$f":"IF(B40=\"\",\"\",'Sewer - Future Infrastructure'!C40)","v":""},{"$f":"IF(B40=\"\",\"\",'Sewer - Future Infrastructure'!F40)","v":"STP upgrade"},{"$f":"IF(B40=\"\",\"\",'Sewer - Future Infrastructure'!D40)","v":"Treatment Plant"},{"$f":"IF('Sewer - Future Infrastructure'!O40='Sewer - Future Infrastructure'!N40,'Sewer - Future Infrastructure'!O40,'Sewer - Future Infrastructure'!O40&\" - \"&'Sewer - Future Infrastructure'!N40)","v":2022},{"$f":"IF(B40=\"\",\"\",'Sewer - Future Infrastructure'!Z40)","v":8855000}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O41,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B41=\"\",\"\",'Sewer - Future Infrastructure'!B41)","v":"MC_STP_23"},{"$f":"IF(B41=\"\",\"\",'Sewer - Future Infrastructure'!C41)","v":""},{"$f":"IF(B41=\"\",\"\",'Sewer - Future Infrastructure'!F41)","v":"STP upgrade"},{"$f":"IF(B41=\"\",\"\",'Sewer - Future Infrastructure'!D41)","v":"Treatment Plant"},{"$f":"IF('Sewer - Future Infrastructure'!O41='Sewer - Future Infrastructure'!N41,'Sewer - Future Infrastructure'!O41,'Sewer - Future Infrastructure'!O41&\" - \"&'Sewer - Future Infrastructure'!N41)","v":2023},{"$f":"IF(B41=\"\",\"\",'Sewer - Future Infrastructure'!Z41)","v":7848750}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O42,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B42=\"\",\"\",'Sewer - Future Infrastructure'!B42)","v":"MC_STP_24"},{"$f":"IF(B42=\"\",\"\",'Sewer - Future Infrastructure'!C42)","v":""},{"$f":"IF(B42=\"\",\"\",'Sewer - Future Infrastructure'!F42)","v":"STP upgrade"},{"$f":"IF(B42=\"\",\"\",'Sewer - Future Infrastructure'!D42)","v":"Treatment Plant"},{"$f":"IF('Sewer - Future Infrastructure'!O42='Sewer - Future Infrastructure'!N42,'Sewer - Future Infrastructure'!O42,'Sewer - Future Infrastructure'!O42&\" - \"&'Sewer - Future Infrastructure'!N42)","v":2024},{"$f":"IF(B42=\"\",\"\",'Sewer - Future Infrastructure'!Z42)","v":747500}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O43,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B43=\"\",\"\",'Sewer - Future Infrastructure'!B43)","v":"DUN_STP_21"},{"$f":"IF(B43=\"\",\"\",'Sewer - Future Infrastructure'!C43)","v":""},{"$f":"IF(B43=\"\",\"\",'Sewer - Future Infrastructure'!F43)","v":"STP upgrade"},{"$f":"IF(B43=\"\",\"\",'Sewer - Future Infrastructure'!D43)","v":"Treatment Plant"},{"$f":"IF('Sewer - Future Infrastructure'!O43='Sewer - Future Infrastructure'!N43,'Sewer - Future Infrastructure'!O43,'Sewer - Future Infrastructure'!O43&\" - \"&'Sewer - Future Infrastructure'!N43)","v":2021},{"$f":"IF(B43=\"\",\"\",'Sewer - Future Infrastructure'!Z43)","v":339000}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O44,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Sewer - Future Infrastructure'!B44=\"\",\"\",'Sewer - Future Infrastructure'!B44)","v":"FGM_CA_01"},{"$f":"IF(B44=\"\",\"\",'Sewer - Future Infrastructure'!C44)","v":""},{"$f":"IF(B44=\"\",\"\",'Sewer - Future Infrastructure'!F44)","v":"DN300 GOOD SOIL Rural 0.9m"},{"$f":"IF(B44=\"\",\"\",'Sewer - Future Infrastructure'!D44)","v":"Gravity Main"},{"$f":"IF('Sewer - Future Infrastructure'!O44='Sewer - Future Infrastructure'!N44,'Sewer - Future Infrastructure'!O44,'Sewer - Future Infrastructure'!O44&\" - \"&'Sewer - Future Infrastructure'!N44)","v":2036},{"$f":"IF(B44=\"\",\"\",'Sewer - Future Infrastructure'!Z44)","v":29788}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O45,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Sewer - Future Infrastructure'!B45=\"\",\"\",'Sewer - Future Infrastructure'!B45)","v":"FGM_CA_02"},{"$f":"IF(B45=\"\",\"\",'Sewer - Future Infrastructure'!C45)","v":""},{"$f":"IF(B45=\"\",\"\",'Sewer - Future Infrastructure'!F45)","v":"DN300 GOOD SOIL Rural 2.2m"},{"$f":"IF(B45=\"\",\"\",'Sewer - Future Infrastructure'!D45)","v":"Gravity Main"},{"$f":"IF('Sewer - Future Infrastructure'!O45='Sewer - Future Infrastructure'!N45,'Sewer - Future Infrastructure'!O45,'Sewer - Future Infrastructure'!O45&\" - \"&'Sewer - Future Infrastructure'!N45)","v":2036},{"$f":"IF(B45=\"\",\"\",'Sewer - Future Infrastructure'!Z45)","v":37447}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O46,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B46=\"\",\"\",'Sewer - Future Infrastructure'!B46)","v":"FGM_CA_03"},{"$f":"IF(B46=\"\",\"\",'Sewer - Future Infrastructure'!C46)","v":""},{"$f":"IF(B46=\"\",\"\",'Sewer - Future Infrastructure'!F46)","v":"DN225 GOOD SOIL Rural 0.9m"},{"$f":"IF(B46=\"\",\"\",'Sewer - Future Infrastructure'!D46)","v":"Gravity Main"},{"$f":"IF('Sewer - Future Infrastructure'!O46='Sewer - Future Infrastructure'!N46,'Sewer - Future Infrastructure'!O46,'Sewer - Future Infrastructure'!O46&\" - \"&'Sewer - Future Infrastructure'!N46)","v":2017},{"$f":"IF(B46=\"\",\"\",'Sewer - Future Infrastructure'!Z46)","v":2871}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O47,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B47=\"\",\"\",'Sewer - Future Infrastructure'!B47)","v":"FGM_CA_04"},{"$f":"IF(B47=\"\",\"\",'Sewer - Future Infrastructure'!C47)","v":""},{"$f":"IF(B47=\"\",\"\",'Sewer - Future Infrastructure'!F47)","v":"DN225 GOOD SOIL Rural 2.1m"},{"$f":"IF(B47=\"\",\"\",'Sewer - Future Infrastructure'!D47)","v":"Gravity Main"},{"$f":"IF('Sewer - Future Infrastructure'!O47='Sewer - Future Infrastructure'!N47,'Sewer - Future Infrastructure'!O47,'Sewer - Future Infrastructure'!O47&\" - \"&'Sewer - Future Infrastructure'!N47)","v":2017},{"$f":"IF(B47=\"\",\"\",'Sewer - Future Infrastructure'!Z47)","v":32404}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O48,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Sewer - Future Infrastructure'!B48=\"\",\"\",'Sewer - Future Infrastructure'!B48)","v":"FGM_CA_05"},{"$f":"IF(B48=\"\",\"\",'Sewer - Future Infrastructure'!C48)","v":""},{"$f":"IF(B48=\"\",\"\",'Sewer - Future Infrastructure'!F48)","v":"DN300 GOOD SOIL Rural 2.7m"},{"$f":"IF(B48=\"\",\"\",'Sewer - Future Infrastructure'!D48)","v":"Gravity Main"},{"$f":"IF('Sewer - Future Infrastructure'!O48='Sewer - Future Infrastructure'!N48,'Sewer - Future Infrastructure'!O48,'Sewer - Future Infrastructure'!O48&\" - \"&'Sewer - Future Infrastructure'!N48)","v":2036},{"$f":"IF(B48=\"\",\"\",'Sewer - Future Infrastructure'!Z48)","v":2340}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O49,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Sewer - Future Infrastructure'!B49=\"\",\"\",'Sewer - Future Infrastructure'!B49)","v":"FGM_CA_07"},{"$f":"IF(B49=\"\",\"\",'Sewer - Future Infrastructure'!C49)","v":""},{"$f":"IF(B49=\"\",\"\",'Sewer - Future Infrastructure'!F49)","v":"DN150 GOOD SOIL Urban 2.0m"},{"$f":"IF(B49=\"\",\"\",'Sewer - Future Infrastructure'!D49)","v":"Gravity Main"},{"$f":"IF('Sewer - Future Infrastructure'!O49='Sewer - Future Infrastructure'!N49,'Sewer - Future Infrastructure'!O49,'Sewer - Future Infrastructure'!O49&\" - \"&'Sewer - Future Infrastructure'!N49)","v":2036},{"$f":"IF(B49=\"\",\"\",'Sewer - Future Infrastructure'!Z49)","v":19188}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O50,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Sewer - Future Infrastructure'!B50=\"\",\"\",'Sewer - Future Infrastructure'!B50)","v":"FGM_CA_08"},{"$f":"IF(B50=\"\",\"\",'Sewer - Future Infrastructure'!C50)","v":""},{"$f":"IF(B50=\"\",\"\",'Sewer - Future Infrastructure'!F50)","v":"DN150 GOOD SOIL Urban 3.9m"},{"$f":"IF(B50=\"\",\"\",'Sewer - Future Infrastructure'!D50)","v":"Gravity Main"},{"$f":"IF('Sewer - Future Infrastructure'!O50='Sewer - Future Infrastructure'!N50,'Sewer - Future Infrastructure'!O50,'Sewer - Future Infrastructure'!O50&\" - \"&'Sewer - Future Infrastructure'!N50)","v":2036},{"$f":"IF(B50=\"\",\"\",'Sewer - Future Infrastructure'!Z50)","v":78044}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O51,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Sewer - Future Infrastructure'!B51=\"\",\"\",'Sewer - Future Infrastructure'!B51)","v":"FGM_CA_11"},{"$f":"IF(B51=\"\",\"\",'Sewer - Future Infrastructure'!C51)","v":""},{"$f":"IF(B51=\"\",\"\",'Sewer - Future Infrastructure'!F51)","v":"DN150 GOOD SOIL CBD 2.2m"},{"$f":"IF(B51=\"\",\"\",'Sewer - Future Infrastructure'!D51)","v":"Gravity Main"},{"$f":"IF('Sewer - Future Infrastructure'!O51='Sewer - Future Infrastructure'!N51,'Sewer - Future Infrastructure'!O51,'Sewer - Future Infrastructure'!O51&\" - \"&'Sewer - Future Infrastructure'!N51)","v":2036},{"$f":"IF(B51=\"\",\"\",'Sewer - Future Infrastructure'!Z51)","v":78655}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O52,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Sewer - Future Infrastructure'!B52=\"\",\"\",'Sewer - Future Infrastructure'!B52)","v":"FGM_CA_12"},{"$f":"IF(B52=\"\",\"\",'Sewer - Future Infrastructure'!C52)","v":""},{"$f":"IF(B52=\"\",\"\",'Sewer - Future Infrastructure'!F52)","v":"DN225 GOOD SOIL CBD 2.8m"},{"$f":"IF(B52=\"\",\"\",'Sewer - Future Infrastructure'!D52)","v":"Gravity Main"},{"$f":"IF('Sewer - Future Infrastructure'!O52='Sewer - Future Infrastructure'!N52,'Sewer - Future Infrastructure'!O52,'Sewer - Future Infrastructure'!O52&\" - \"&'Sewer - Future Infrastructure'!N52)","v":2036},{"$f":"IF(B52=\"\",\"\",'Sewer - Future Infrastructure'!Z52)","v":134750}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O53,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Sewer - Future Infrastructure'!B53=\"\",\"\",'Sewer - Future Infrastructure'!B53)","v":"FGM_CA_09"},{"$f":"IF(B53=\"\",\"\",'Sewer - Future Infrastructure'!C53)","v":""},{"$f":"IF(B53=\"\",\"\",'Sewer - Future Infrastructure'!F53)","v":"DN300 GOOD SOIL Urban 3.8m"},{"$f":"IF(B53=\"\",\"\",'Sewer - Future Infrastructure'!D53)","v":"Gravity Main"},{"$f":"IF('Sewer - Future Infrastructure'!O53='Sewer - Future Infrastructure'!N53,'Sewer - Future Infrastructure'!O53,'Sewer - Future Infrastructure'!O53&\" - \"&'Sewer - Future Infrastructure'!N53)","v":2036},{"$f":"IF(B53=\"\",\"\",'Sewer - Future Infrastructure'!Z53)","v":36351}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O54,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Sewer - Future Infrastructure'!B54=\"\",\"\",'Sewer - Future Infrastructure'!B54)","v":"FGM_CA_10"},{"$f":"IF(B54=\"\",\"\",'Sewer - Future Infrastructure'!C54)","v":""},{"$f":"IF(B54=\"\",\"\",'Sewer - Future Infrastructure'!F54)","v":"DN300 GOOD SOIL Urban 4.0m"},{"$f":"IF(B54=\"\",\"\",'Sewer - Future Infrastructure'!D54)","v":"Gravity Main"},{"$f":"IF('Sewer - Future Infrastructure'!O54='Sewer - Future Infrastructure'!N54,'Sewer - Future Infrastructure'!O54,'Sewer - Future Infrastructure'!O54&\" - \"&'Sewer - Future Infrastructure'!N54)","v":2036},{"$f":"IF(B54=\"\",\"\",'Sewer - Future Infrastructure'!Z54)","v":56003}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O55,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Sewer - Future Infrastructure'!B55=\"\",\"\",'Sewer - Future Infrastructure'!B55)","v":"FGM_CA_06"},{"$f":"IF(B55=\"\",\"\",'Sewer - Future Infrastructure'!C55)","v":""},{"$f":"IF(B55=\"\",\"\",'Sewer - Future Infrastructure'!F55)","v":"DN225 GOOD SOIL HDU 1.5m"},{"$f":"IF(B55=\"\",\"\",'Sewer - Future Infrastructure'!D55)","v":"Gravity Main"},{"$f":"IF('Sewer - Future Infrastructure'!O55='Sewer - Future Infrastructure'!N55,'Sewer - Future Infrastructure'!O55,'Sewer - Future Infrastructure'!O55&\" - \"&'Sewer - Future Infrastructure'!N55)","v":2036},{"$f":"IF(B55=\"\",\"\",'Sewer - Future Infrastructure'!Z55)","v":17893}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O56,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Sewer - Future Infrastructure'!B56=\"\",\"\",'Sewer - Future Infrastructure'!B56)","v":"FGM_CL_06"},{"$f":"IF(B56=\"\",\"\",'Sewer - Future Infrastructure'!C56)","v":""},{"$f":"IF(B56=\"\",\"\",'Sewer - Future Infrastructure'!F56)","v":"DN225 POOR SOIL Rural 2.59m"},{"$f":"IF(B56=\"\",\"\",'Sewer - Future Infrastructure'!D56)","v":"Gravity Main"},{"$f":"IF('Sewer - Future Infrastructure'!O56='Sewer - Future Infrastructure'!N56,'Sewer - Future Infrastructure'!O56,'Sewer - Future Infrastructure'!O56&\" - \"&'Sewer - Future Infrastructure'!N56)","v":2036},{"$f":"IF(B56=\"\",\"\",'Sewer - Future Infrastructure'!Z56)","v":62223}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O57,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B57=\"\",\"\",'Sewer - Future Infrastructure'!B57)","v":"FGM_CL_03"},{"$f":"IF(B57=\"\",\"\",'Sewer - Future Infrastructure'!C57)","v":""},{"$f":"IF(B57=\"\",\"\",'Sewer - Future Infrastructure'!F57)","v":"DN300 GOOD SOIL Rural 3.5m"},{"$f":"IF(B57=\"\",\"\",'Sewer - Future Infrastructure'!D57)","v":"Gravity Main"},{"$f":"IF('Sewer - Future Infrastructure'!O57='Sewer - Future Infrastructure'!N57,'Sewer - Future Infrastructure'!O57,'Sewer - Future Infrastructure'!O57&\" - \"&'Sewer - Future Infrastructure'!N57)","v":2017},{"$f":"IF(B57=\"\",\"\",'Sewer - Future Infrastructure'!Z57)","v":123267}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O58,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B58=\"\",\"\",'Sewer - Future Infrastructure'!B58)","v":"FGM_CL_04"},{"$f":"IF(B58=\"\",\"\",'Sewer - Future Infrastructure'!C58)","v":""},{"$f":"IF(B58=\"\",\"\",'Sewer - Future Infrastructure'!F58)","v":"DN300 GOOD SOIL Rural 5.1m"},{"$f":"IF(B58=\"\",\"\",'Sewer - Future Infrastructure'!D58)","v":"Gravity Main"},{"$f":"IF('Sewer - Future Infrastructure'!O58='Sewer - Future Infrastructure'!N58,'Sewer - Future Infrastructure'!O58,'Sewer - Future Infrastructure'!O58&\" - \"&'Sewer - Future Infrastructure'!N58)","v":2017},{"$f":"IF(B58=\"\",\"\",'Sewer - Future Infrastructure'!Z58)","v":246379}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O59,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B59=\"\",\"\",'Sewer - Future Infrastructure'!B59)","v":"FGM_CL_07"},{"$f":"IF(B59=\"\",\"\",'Sewer - Future Infrastructure'!C59)","v":""},{"$f":"IF(B59=\"\",\"\",'Sewer - Future Infrastructure'!F59)","v":"DN300 GOOD SOIL Rural 3.5m"},{"$f":"IF(B59=\"\",\"\",'Sewer - Future Infrastructure'!D59)","v":"Gravity Main"},{"$f":"IF('Sewer - Future Infrastructure'!O59='Sewer - Future Infrastructure'!N59,'Sewer - Future Infrastructure'!O59,'Sewer - Future Infrastructure'!O59&\" - \"&'Sewer - Future Infrastructure'!N59)","v":2017},{"$f":"IF(B59=\"\",\"\",'Sewer - Future Infrastructure'!Z59)","v":93850}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O60,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Sewer - Future Infrastructure'!B60=\"\",\"\",'Sewer - Future Infrastructure'!B60)","v":"FRM_CL_01"},{"$f":"IF(B60=\"\",\"\",'Sewer - Future Infrastructure'!C60)","v":""},{"$f":"IF(B60=\"\",\"\",'Sewer - Future Infrastructure'!F60)","v":"DN150 GOOD SOIL Rural 2.1m"},{"$f":"IF(B60=\"\",\"\",'Sewer - Future Infrastructure'!D60)","v":"Rising Main"},{"$f":"IF('Sewer - Future Infrastructure'!O60='Sewer - Future Infrastructure'!N60,'Sewer - Future Infrastructure'!O60,'Sewer - Future Infrastructure'!O60&\" - \"&'Sewer - Future Infrastructure'!N60)","v":2036},{"$f":"IF(B60=\"\",\"\",'Sewer - Future Infrastructure'!Z60)","v":11476}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O61,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Sewer - Future Infrastructure'!B61=\"\",\"\",'Sewer - Future Infrastructure'!B61)","v":"FGM_CL_01"},{"$f":"IF(B61=\"\",\"\",'Sewer - Future Infrastructure'!C61)","v":""},{"$f":"IF(B61=\"\",\"\",'Sewer - Future Infrastructure'!F61)","v":"DN375 GOOD SOIL Urban 2.5m"},{"$f":"IF(B61=\"\",\"\",'Sewer - Future Infrastructure'!D61)","v":"Gravity Main"},{"$f":"IF('Sewer - Future Infrastructure'!O61='Sewer - Future Infrastructure'!N61,'Sewer - Future Infrastructure'!O61,'Sewer - Future Infrastructure'!O61&\" - \"&'Sewer - Future Infrastructure'!N61)","v":2036},{"$f":"IF(B61=\"\",\"\",'Sewer - Future Infrastructure'!Z61)","v":127477}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O62,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Sewer - Future Infrastructure'!B62=\"\",\"\",'Sewer - Future Infrastructure'!B62)","v":"FGM_CL_05"},{"$f":"IF(B62=\"\",\"\",'Sewer - Future Infrastructure'!C62)","v":""},{"$f":"IF(B62=\"\",\"\",'Sewer - Future Infrastructure'!F62)","v":"DN225 POOR SOIL Rural 3.8m"},{"$f":"IF(B62=\"\",\"\",'Sewer - Future Infrastructure'!D62)","v":"Gravity Main"},{"$f":"IF('Sewer - Future Infrastructure'!O62='Sewer - Future Infrastructure'!N62,'Sewer - Future Infrastructure'!O62,'Sewer - Future Infrastructure'!O62&\" - \"&'Sewer - Future Infrastructure'!N62)","v":2036},{"$f":"IF(B62=\"\",\"\",'Sewer - Future Infrastructure'!Z62)","v":3170}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O63,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B63=\"\",\"\",'Sewer - Future Infrastructure'!B63)","v":"FGM_CL_08"},{"$f":"IF(B63=\"\",\"\",'Sewer - Future Infrastructure'!C63)","v":""},{"$f":"IF(B63=\"\",\"\",'Sewer - Future Infrastructure'!F63)","v":"DN150 GOOD SOIL CBD 2.1m"},{"$f":"IF(B63=\"\",\"\",'Sewer - Future Infrastructure'!D63)","v":"Gravity Main"},{"$f":"IF('Sewer - Future Infrastructure'!O63='Sewer - Future Infrastructure'!N63,'Sewer - Future Infrastructure'!O63,'Sewer - Future Infrastructure'!O63&\" - \"&'Sewer - Future Infrastructure'!N63)","v":2026},{"$f":"IF(B63=\"\",\"\",'Sewer - Future Infrastructure'!Z63)","v":53669}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O64,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Sewer - Future Infrastructure'!B64=\"\",\"\",'Sewer - Future Infrastructure'!B64)","v":"FGM_CL_02"},{"$f":"IF(B64=\"\",\"\",'Sewer - Future Infrastructure'!C64)","v":""},{"$f":"IF(B64=\"\",\"\",'Sewer - Future Infrastructure'!F64)","v":"DN375 GOOD SOIL Rural 3.0m"},{"$f":"IF(B64=\"\",\"\",'Sewer - Future Infrastructure'!D64)","v":"Gravity Main"},{"$f":"IF('Sewer - Future Infrastructure'!O64='Sewer - Future Infrastructure'!N64,'Sewer - Future Infrastructure'!O64,'Sewer - Future Infrastructure'!O64&\" - \"&'Sewer - Future Infrastructure'!N64)","v":2036},{"$f":"IF(B64=\"\",\"\",'Sewer - Future Infrastructure'!Z64)","v":138801}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O65,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B65=\"\",\"\",'Sewer - Future Infrastructure'!B65)","v":"FGM_CL_13"},{"$f":"IF(B65=\"\",\"\",'Sewer - Future Infrastructure'!C65)","v":""},{"$f":"IF(B65=\"\",\"\",'Sewer - Future Infrastructure'!F65)","v":"DN150 GOOD SOIL Rural 2.8m"},{"$f":"IF(B65=\"\",\"\",'Sewer - Future Infrastructure'!D65)","v":"Gravity Main"},{"$f":"IF('Sewer - Future Infrastructure'!O65='Sewer - Future Infrastructure'!N65,'Sewer - Future Infrastructure'!O65,'Sewer - Future Infrastructure'!O65&\" - \"&'Sewer - Future Infrastructure'!N65)","v":2016},{"$f":"IF(B65=\"\",\"\",'Sewer - Future Infrastructure'!Z65)","v":13300}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O66,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Sewer - Future Infrastructure'!B66=\"\",\"\",'Sewer - Future Infrastructure'!B66)","v":"FGM_CL_09"},{"$f":"IF(B66=\"\",\"\",'Sewer - Future Infrastructure'!C66)","v":""},{"$f":"IF(B66=\"\",\"\",'Sewer - Future Infrastructure'!F66)","v":"DN150 POOR SOIL HDU 1.3m"},{"$f":"IF(B66=\"\",\"\",'Sewer - Future Infrastructure'!D66)","v":"Gravity Main"},{"$f":"IF('Sewer - Future Infrastructure'!O66='Sewer - Future Infrastructure'!N66,'Sewer - Future Infrastructure'!O66,'Sewer - Future Infrastructure'!O66&\" - \"&'Sewer - Future Infrastructure'!N66)","v":2036},{"$f":"IF(B66=\"\",\"\",'Sewer - Future Infrastructure'!Z66)","v":6299}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O67,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B67=\"\",\"\",'Sewer - Future Infrastructure'!B67)","v":"FGM_CL_10"},{"$f":"IF(B67=\"\",\"\",'Sewer - Future Infrastructure'!C67)","v":""},{"$f":"IF(B67=\"\",\"\",'Sewer - Future Infrastructure'!F67)","v":"DN150 GOOD SOIL HDU 2.4m"},{"$f":"IF(B67=\"\",\"\",'Sewer - Future Infrastructure'!D67)","v":"Gravity Main"},{"$f":"IF('Sewer - Future Infrastructure'!O67='Sewer - Future Infrastructure'!N67,'Sewer - Future Infrastructure'!O67,'Sewer - Future Infrastructure'!O67&\" - \"&'Sewer - Future Infrastructure'!N67)","v":2016},{"$f":"IF(B67=\"\",\"\",'Sewer - Future Infrastructure'!Z67)","v":20137}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O68,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B68=\"\",\"\",'Sewer - Future Infrastructure'!B68)","v":"FGM_CL_11"},{"$f":"IF(B68=\"\",\"\",'Sewer - Future Infrastructure'!C68)","v":""},{"$f":"IF(B68=\"\",\"\",'Sewer - Future Infrastructure'!F68)","v":"DN150 GOOD SOIL HDU 2.2m"},{"$f":"IF(B68=\"\",\"\",'Sewer - Future Infrastructure'!D68)","v":"Gravity Main"},{"$f":"IF('Sewer - Future Infrastructure'!O68='Sewer - Future Infrastructure'!N68,'Sewer - Future Infrastructure'!O68,'Sewer - Future Infrastructure'!O68&\" - \"&'Sewer - Future Infrastructure'!N68)","v":2016},{"$f":"IF(B68=\"\",\"\",'Sewer - Future Infrastructure'!Z68)","v":15245}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O69,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B69=\"\",\"\",'Sewer - Future Infrastructure'!B69)","v":"FGM_CL_12"},{"$f":"IF(B69=\"\",\"\",'Sewer - Future Infrastructure'!C69)","v":""},{"$f":"IF(B69=\"\",\"\",'Sewer - Future Infrastructure'!F69)","v":"DN150 GOOD SOIL HDU 2.1m"},{"$f":"IF(B69=\"\",\"\",'Sewer - Future Infrastructure'!D69)","v":"Gravity Main"},{"$f":"IF('Sewer - Future Infrastructure'!O69='Sewer - Future Infrastructure'!N69,'Sewer - Future Infrastructure'!O69,'Sewer - Future Infrastructure'!O69&\" - \"&'Sewer - Future Infrastructure'!N69)","v":2017},{"$f":"IF(B69=\"\",\"\",'Sewer - Future Infrastructure'!Z69)","v":23714}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O70,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B70=\"\",\"\",'Sewer - Future Infrastructure'!B70)","v":"FGM_CL_14"},{"$f":"IF(B70=\"\",\"\",'Sewer - Future Infrastructure'!C70)","v":""},{"$f":"IF(B70=\"\",\"\",'Sewer - Future Infrastructure'!F70)","v":"DN225 GOODSOIL  Urban 4.7m"},{"$f":"IF(B70=\"\",\"\",'Sewer - Future Infrastructure'!D70)","v":"Gravity Main"},{"$f":"IF('Sewer - Future Infrastructure'!O70='Sewer - Future Infrastructure'!N70,'Sewer - Future Infrastructure'!O70,'Sewer - Future Infrastructure'!O70&\" - \"&'Sewer - Future Infrastructure'!N70)","v":2026},{"$f":"IF(B70=\"\",\"\",'Sewer - Future Infrastructure'!Z70)","v":143514}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O71,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B71=\"\",\"\",'Sewer - Future Infrastructure'!B71)","v":"FRM_TH_03"},{"$f":"IF(B71=\"\",\"\",'Sewer - Future Infrastructure'!C71)","v":""},{"$f":"IF(B71=\"\",\"\",'Sewer - Future Infrastructure'!F71)","v":"DN300 GOOD SOIL Urban 2.2m"},{"$f":"IF(B71=\"\",\"\",'Sewer - Future Infrastructure'!D71)","v":"Rising Main"},{"$f":"IF('Sewer - Future Infrastructure'!O71='Sewer - Future Infrastructure'!N71,'Sewer - Future Infrastructure'!O71,'Sewer - Future Infrastructure'!O71&\" - \"&'Sewer - Future Infrastructure'!N71)","v":2017},{"$f":"IF(B71=\"\",\"\",'Sewer - Future Infrastructure'!Z71)","v":3017}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O72,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B72=\"\",\"\",'Sewer - Future Infrastructure'!B72)","v":"FGM_TH_02"},{"$f":"IF(B72=\"\",\"\",'Sewer - Future Infrastructure'!C72)","v":""},{"$f":"IF(B72=\"\",\"\",'Sewer - Future Infrastructure'!F72)","v":"DN525 GOOD SOIL Urban 2.0m"},{"$f":"IF(B72=\"\",\"\",'Sewer - Future Infrastructure'!D72)","v":"Gravity Main"},{"$f":"IF('Sewer - Future Infrastructure'!O72='Sewer - Future Infrastructure'!N72,'Sewer - Future Infrastructure'!O72,'Sewer - Future Infrastructure'!O72&\" - \"&'Sewer - Future Infrastructure'!N72)","v":2021},{"$f":"IF(B72=\"\",\"\",'Sewer - Future Infrastructure'!Z72)","v":97281}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O73,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B73=\"\",\"\",'Sewer - Future Infrastructure'!B73)","v":"FRM_TH_01"},{"$f":"IF(B73=\"\",\"\",'Sewer - Future Infrastructure'!C73)","v":""},{"$f":"IF(B73=\"\",\"\",'Sewer - Future Infrastructure'!F73)","v":"DN450 GOOD SOIL Rural 1.5m"},{"$f":"IF(B73=\"\",\"\",'Sewer - Future Infrastructure'!D73)","v":"Rising Main"},{"$f":"IF('Sewer - Future Infrastructure'!O73='Sewer - Future Infrastructure'!N73,'Sewer - Future Infrastructure'!O73,'Sewer - Future Infrastructure'!O73&\" - \"&'Sewer - Future Infrastructure'!N73)","v":2017},{"$f":"IF(B73=\"\",\"\",'Sewer - Future Infrastructure'!Z73)","v":582327}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O74,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Sewer - Future Infrastructure'!B74=\"\",\"\",'Sewer - Future Infrastructure'!B74)","v":"FGM_TH_03"},{"$f":"IF(B74=\"\",\"\",'Sewer - Future Infrastructure'!C74)","v":""},{"$f":"IF(B74=\"\",\"\",'Sewer - Future Infrastructure'!F74)","v":"DN525 GOOD SOIL Rural 2.6m"},{"$f":"IF(B74=\"\",\"\",'Sewer - Future Infrastructure'!D74)","v":"Gravity Main"},{"$f":"IF('Sewer - Future Infrastructure'!O74='Sewer - Future Infrastructure'!N74,'Sewer - Future Infrastructure'!O74,'Sewer - Future Infrastructure'!O74&\" - \"&'Sewer - Future Infrastructure'!N74)","v":2036},{"$f":"IF(B74=\"\",\"\",'Sewer - Future Infrastructure'!Z74)","v":134972}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O75,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B75=\"\",\"\",'Sewer - Future Infrastructure'!B75)","v":"FRM_TH_02"},{"$f":"IF(B75=\"\",\"\",'Sewer - Future Infrastructure'!C75)","v":""},{"$f":"IF(B75=\"\",\"\",'Sewer - Future Infrastructure'!F75)","v":"DN200 GOOD SOIL Rural 2.4m"},{"$f":"IF(B75=\"\",\"\",'Sewer - Future Infrastructure'!D75)","v":"Rising Main"},{"$f":"IF('Sewer - Future Infrastructure'!O75='Sewer - Future Infrastructure'!N75,'Sewer - Future Infrastructure'!O75,'Sewer - Future Infrastructure'!O75&\" - \"&'Sewer - Future Infrastructure'!N75)","v":2017},{"$f":"IF(B75=\"\",\"\",'Sewer - Future Infrastructure'!Z75)","v":4126}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O76,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B76=\"\",\"\",'Sewer - Future Infrastructure'!B76)","v":"FGM_TH_01"},{"$f":"IF(B76=\"\",\"\",'Sewer - Future Infrastructure'!C76)","v":""},{"$f":"IF(B76=\"\",\"\",'Sewer - Future Infrastructure'!F76)","v":"DN675 POOR SOIL Rural 5.7m"},{"$f":"IF(B76=\"\",\"\",'Sewer - Future Infrastructure'!D76)","v":"Gravity Main"},{"$f":"IF('Sewer - Future Infrastructure'!O76='Sewer - Future Infrastructure'!N76,'Sewer - Future Infrastructure'!O76,'Sewer - Future Infrastructure'!O76&\" - \"&'Sewer - Future Infrastructure'!N76)","v":2017},{"$f":"IF(B76=\"\",\"\",'Sewer - Future Infrastructure'!Z76)","v":19546}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O77,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B77=\"\",\"\",'Sewer - Future Infrastructure'!B77)","v":"FGM_VP_22"},{"$f":"IF(B77=\"\",\"\",'Sewer - Future Infrastructure'!C77)","v":""},{"$f":"IF(B77=\"\",\"\",'Sewer - Future Infrastructure'!F77)","v":"DN450 HDU Good Soil 3.1m"},{"$f":"IF(B77=\"\",\"\",'Sewer - Future Infrastructure'!D77)","v":"Gravity Main"},{"$f":"IF('Sewer - Future Infrastructure'!O77='Sewer - Future Infrastructure'!N77,'Sewer - Future Infrastructure'!O77,'Sewer - Future Infrastructure'!O77&\" - \"&'Sewer - Future Infrastructure'!N77)","v":2021},{"$f":"IF(B77=\"\",\"\",'Sewer - Future Infrastructure'!Z77)","v":45119}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O78,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B78=\"\",\"\",'Sewer - Future Infrastructure'!B78)","v":"FGM_VP_23"},{"$f":"IF(B78=\"\",\"\",'Sewer - Future Infrastructure'!C78)","v":""},{"$f":"IF(B78=\"\",\"\",'Sewer - Future Infrastructure'!F78)","v":"DN450 HDU Good Soil 2.3m"},{"$f":"IF(B78=\"\",\"\",'Sewer - Future Infrastructure'!D78)","v":"Gravity Main"},{"$f":"IF('Sewer - Future Infrastructure'!O78='Sewer - Future Infrastructure'!N78,'Sewer - Future Infrastructure'!O78,'Sewer - Future Infrastructure'!O78&\" - \"&'Sewer - Future Infrastructure'!N78)","v":2021},{"$f":"IF(B78=\"\",\"\",'Sewer - Future Infrastructure'!Z78)","v":32295}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O79,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B79=\"\",\"\",'Sewer - Future Infrastructure'!B79)","v":"FGM_VP_24"},{"$f":"IF(B79=\"\",\"\",'Sewer - Future Infrastructure'!C79)","v":""},{"$f":"IF(B79=\"\",\"\",'Sewer - Future Infrastructure'!F79)","v":"DN375 HDU Good Soil 3.3m"},{"$f":"IF(B79=\"\",\"\",'Sewer - Future Infrastructure'!D79)","v":"Gravity Main"},{"$f":"IF('Sewer - Future Infrastructure'!O79='Sewer - Future Infrastructure'!N79,'Sewer - Future Infrastructure'!O79,'Sewer - Future Infrastructure'!O79&\" - \"&'Sewer - Future Infrastructure'!N79)","v":2021},{"$f":"IF(B79=\"\",\"\",'Sewer - Future Infrastructure'!Z79)","v":173955}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O80,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Sewer - Future Infrastructure'!B80=\"\",\"\",'Sewer - Future Infrastructure'!B80)","v":"FGM_VP_25"},{"$f":"IF(B80=\"\",\"\",'Sewer - Future Infrastructure'!C80)","v":""},{"$f":"IF(B80=\"\",\"\",'Sewer - Future Infrastructure'!F80)","v":"DN200 Urban Poor Soil 2.5m"},{"$f":"IF(B80=\"\",\"\",'Sewer - Future Infrastructure'!D80)","v":"Gravity Main"},{"$f":"IF('Sewer - Future Infrastructure'!O80='Sewer - Future Infrastructure'!N80,'Sewer - Future Infrastructure'!O80,'Sewer - Future Infrastructure'!O80&\" - \"&'Sewer - Future Infrastructure'!N80)","v":2036},{"$f":"IF(B80=\"\",\"\",'Sewer - Future Infrastructure'!Z80)","v":6088}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O81,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Sewer - Future Infrastructure'!B81=\"\",\"\",'Sewer - Future Infrastructure'!B81)","v":"FGM_VP_26"},{"$f":"IF(B81=\"\",\"\",'Sewer - Future Infrastructure'!C81)","v":""},{"$f":"IF(B81=\"\",\"\",'Sewer - Future Infrastructure'!F81)","v":"DN200 Urban Poor Soil 5.1m"},{"$f":"IF(B81=\"\",\"\",'Sewer - Future Infrastructure'!D81)","v":"Gravity Main"},{"$f":"IF('Sewer - Future Infrastructure'!O81='Sewer - Future Infrastructure'!N81,'Sewer - Future Infrastructure'!O81,'Sewer - Future Infrastructure'!O81&\" - \"&'Sewer - Future Infrastructure'!N81)","v":2036},{"$f":"IF(B81=\"\",\"\",'Sewer - Future Infrastructure'!Z81)","v":8378}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O82,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Sewer - Future Infrastructure'!B82=\"\",\"\",'Sewer - Future Infrastructure'!B82)","v":"FGM_VP_27"},{"$f":"IF(B82=\"\",\"\",'Sewer - Future Infrastructure'!C82)","v":""},{"$f":"IF(B82=\"\",\"\",'Sewer - Future Infrastructure'!F82)","v":"DN250 Urban Poor Soil 5.3m"},{"$f":"IF(B82=\"\",\"\",'Sewer - Future Infrastructure'!D82)","v":"Gravity Main"},{"$f":"IF('Sewer - Future Infrastructure'!O82='Sewer - Future Infrastructure'!N82,'Sewer - Future Infrastructure'!O82,'Sewer - Future Infrastructure'!O82&\" - \"&'Sewer - Future Infrastructure'!N82)","v":2036},{"$f":"IF(B82=\"\",\"\",'Sewer - Future Infrastructure'!Z82)","v":2698}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O83,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B83=\"\",\"\",'Sewer - Future Infrastructure'!B83)","v":"FRM_MC_01"},{"$f":"IF(B83=\"\",\"\",'Sewer - Future Infrastructure'!C83)","v":""},{"$f":"IF(B83=\"\",\"\",'Sewer - Future Infrastructure'!F83)","v":"DN225 GOOD SOIL Rural 2.1m"},{"$f":"IF(B83=\"\",\"\",'Sewer - Future Infrastructure'!D83)","v":"Rising Main"},{"$f":"IF('Sewer - Future Infrastructure'!O83='Sewer - Future Infrastructure'!N83,'Sewer - Future Infrastructure'!O83,'Sewer - Future Infrastructure'!O83&\" - \"&'Sewer - Future Infrastructure'!N83)","v":2017},{"$f":"IF(B83=\"\",\"\",'Sewer - Future Infrastructure'!Z83)","v":33218}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O84,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B84=\"\",\"\",'Sewer - Future Infrastructure'!B84)","v":"FRM_MC_02"},{"$f":"IF(B84=\"\",\"\",'Sewer - Future Infrastructure'!C84)","v":""},{"$f":"IF(B84=\"\",\"\",'Sewer - Future Infrastructure'!F84)","v":"DN225 GOOD SOIL Rural 2.1m"},{"$f":"IF(B84=\"\",\"\",'Sewer - Future Infrastructure'!D84)","v":"Rising Main"},{"$f":"IF('Sewer - Future Infrastructure'!O84='Sewer - Future Infrastructure'!N84,'Sewer - Future Infrastructure'!O84,'Sewer - Future Infrastructure'!O84&\" - \"&'Sewer - Future Infrastructure'!N84)","v":2017},{"$f":"IF(B84=\"\",\"\",'Sewer - Future Infrastructure'!Z84)","v":93510}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O85,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B85=\"\",\"\",'Sewer - Future Infrastructure'!B85)","v":"FRM_MC_03"},{"$f":"IF(B85=\"\",\"\",'Sewer - Future Infrastructure'!C85)","v":""},{"$f":"IF(B85=\"\",\"\",'Sewer - Future Infrastructure'!F85)","v":"DN225 GOOD SOIL Rural 2.2m"},{"$f":"IF(B85=\"\",\"\",'Sewer - Future Infrastructure'!D85)","v":"Rising Main"},{"$f":"IF('Sewer - Future Infrastructure'!O85='Sewer - Future Infrastructure'!N85,'Sewer - Future Infrastructure'!O85,'Sewer - Future Infrastructure'!O85&\" - \"&'Sewer - Future Infrastructure'!N85)","v":2017},{"$f":"IF(B85=\"\",\"\",'Sewer - Future Infrastructure'!Z85)","v":274630}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O86,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B86=\"\",\"\",'Sewer - Future Infrastructure'!B86)","v":"FRM_MC_04"},{"$f":"IF(B86=\"\",\"\",'Sewer - Future Infrastructure'!C86)","v":""},{"$f":"IF(B86=\"\",\"\",'Sewer - Future Infrastructure'!F86)","v":"DN225 GOOD SOIL Urban 0.3m"},{"$f":"IF(B86=\"\",\"\",'Sewer - Future Infrastructure'!D86)","v":"Rising Main"},{"$f":"IF('Sewer - Future Infrastructure'!O86='Sewer - Future Infrastructure'!N86,'Sewer - Future Infrastructure'!O86,'Sewer - Future Infrastructure'!O86&\" - \"&'Sewer - Future Infrastructure'!N86)","v":2017},{"$f":"IF(B86=\"\",\"\",'Sewer - Future Infrastructure'!Z86)","v":60117}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O87,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B87=\"\",\"\",'Sewer - Future Infrastructure'!B87)","v":"FGM_PT_08"},{"$f":"IF(B87=\"\",\"\",'Sewer - Future Infrastructure'!C87)","v":""},{"$f":"IF(B87=\"\",\"\",'Sewer - Future Infrastructure'!F87)","v":"DN150 Urban Sand Island 2.5m"},{"$f":"IF(B87=\"\",\"\",'Sewer - Future Infrastructure'!D87)","v":"Gravity Main"},{"$f":"IF('Sewer - Future Infrastructure'!O87='Sewer - Future Infrastructure'!N87,'Sewer - Future Infrastructure'!O87,'Sewer - Future Infrastructure'!O87&\" - \"&'Sewer - Future Infrastructure'!N87)","v":2017},{"$f":"IF(B87=\"\",\"\",'Sewer - Future Infrastructure'!Z87)","v":107655}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O88,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B88=\"\",\"\",'Sewer - Future Infrastructure'!B88)","v":"FGM_PT_11"},{"$f":"IF(B88=\"\",\"\",'Sewer - Future Infrastructure'!C88)","v":""},{"$f":"IF(B88=\"\",\"\",'Sewer - Future Infrastructure'!F88)","v":"DN150 Urban Sand Island 2.5m"},{"$f":"IF(B88=\"\",\"\",'Sewer - Future Infrastructure'!D88)","v":"Gravity Main"},{"$f":"IF('Sewer - Future Infrastructure'!O88='Sewer - Future Infrastructure'!N88,'Sewer - Future Infrastructure'!O88,'Sewer - Future Infrastructure'!O88&\" - \"&'Sewer - Future Infrastructure'!N88)","v":2017},{"$f":"IF(B88=\"\",\"\",'Sewer - Future Infrastructure'!Z88)","v":82825}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O89,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B89=\"\",\"\",'Sewer - Future Infrastructure'!B89)","v":"FGM_PT_09"},{"$f":"IF(B89=\"\",\"\",'Sewer - Future Infrastructure'!C89)","v":""},{"$f":"IF(B89=\"\",\"\",'Sewer - Future Infrastructure'!F89)","v":"DN150 Urban Sand Island 2.5m"},{"$f":"IF(B89=\"\",\"\",'Sewer - Future Infrastructure'!D89)","v":"Gravity Main"},{"$f":"IF('Sewer - Future Infrastructure'!O89='Sewer - Future Infrastructure'!N89,'Sewer - Future Infrastructure'!O89,'Sewer - Future Infrastructure'!O89&\" - \"&'Sewer - Future Infrastructure'!N89)","v":2017},{"$f":"IF(B89=\"\",\"\",'Sewer - Future Infrastructure'!Z89)","v":45202}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O90,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B90=\"\",\"\",'Sewer - Future Infrastructure'!B90)","v":"FGM_PT_02"},{"$f":"IF(B90=\"\",\"\",'Sewer - Future Infrastructure'!C90)","v":""},{"$f":"IF(B90=\"\",\"\",'Sewer - Future Infrastructure'!F90)","v":"DN225 Urban Sand Island 2.5m"},{"$f":"IF(B90=\"\",\"\",'Sewer - Future Infrastructure'!D90)","v":"Gravity Main"},{"$f":"IF('Sewer - Future Infrastructure'!O90='Sewer - Future Infrastructure'!N90,'Sewer - Future Infrastructure'!O90,'Sewer - Future Infrastructure'!O90&\" - \"&'Sewer - Future Infrastructure'!N90)","v":2017},{"$f":"IF(B90=\"\",\"\",'Sewer - Future Infrastructure'!Z90)","v":224832}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O91,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B91=\"\",\"\",'Sewer - Future Infrastructure'!B91)","v":"FGM_PT_04"},{"$f":"IF(B91=\"\",\"\",'Sewer - Future Infrastructure'!C91)","v":""},{"$f":"IF(B91=\"\",\"\",'Sewer - Future Infrastructure'!F91)","v":"DN150 Urban Sand Island 2.5m"},{"$f":"IF(B91=\"\",\"\",'Sewer - Future Infrastructure'!D91)","v":"Gravity Main"},{"$f":"IF('Sewer - Future Infrastructure'!O91='Sewer - Future Infrastructure'!N91,'Sewer - Future Infrastructure'!O91,'Sewer - Future Infrastructure'!O91&\" - \"&'Sewer - Future Infrastructure'!N91)","v":2017},{"$f":"IF(B91=\"\",\"\",'Sewer - Future Infrastructure'!Z91)","v":42142}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O92,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B92=\"\",\"\",'Sewer - Future Infrastructure'!B92)","v":"FGM_PT_07"},{"$f":"IF(B92=\"\",\"\",'Sewer - Future Infrastructure'!C92)","v":""},{"$f":"IF(B92=\"\",\"\",'Sewer - Future Infrastructure'!F92)","v":"DN150 Urban Sand Island 2.5m"},{"$f":"IF(B92=\"\",\"\",'Sewer - Future Infrastructure'!D92)","v":"Gravity Main"},{"$f":"IF('Sewer - Future Infrastructure'!O92='Sewer - Future Infrastructure'!N92,'Sewer - Future Infrastructure'!O92,'Sewer - Future Infrastructure'!O92&\" - \"&'Sewer - Future Infrastructure'!N92)","v":2017},{"$f":"IF(B92=\"\",\"\",'Sewer - Future Infrastructure'!Z92)","v":77420}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O93,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B93=\"\",\"\",'Sewer - Future Infrastructure'!B93)","v":"FGM_PT_05"},{"$f":"IF(B93=\"\",\"\",'Sewer - Future Infrastructure'!C93)","v":""},{"$f":"IF(B93=\"\",\"\",'Sewer - Future Infrastructure'!F93)","v":"DN150 Urban Sand Island 2.5m"},{"$f":"IF(B93=\"\",\"\",'Sewer - Future Infrastructure'!D93)","v":"Gravity Main"},{"$f":"IF('Sewer - Future Infrastructure'!O93='Sewer - Future Infrastructure'!N93,'Sewer - Future Infrastructure'!O93,'Sewer - Future Infrastructure'!O93&\" - \"&'Sewer - Future Infrastructure'!N93)","v":2017},{"$f":"IF(B93=\"\",\"\",'Sewer - Future Infrastructure'!Z93)","v":25574}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O94,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B94=\"\",\"\",'Sewer - Future Infrastructure'!B94)","v":"FGM_PT_01"},{"$f":"IF(B94=\"\",\"\",'Sewer - Future Infrastructure'!C94)","v":""},{"$f":"IF(B94=\"\",\"\",'Sewer - Future Infrastructure'!F94)","v":"DN225 Urban Sand Island 2.5m"},{"$f":"IF(B94=\"\",\"\",'Sewer - Future Infrastructure'!D94)","v":"Gravity Main"},{"$f":"IF('Sewer - Future Infrastructure'!O94='Sewer - Future Infrastructure'!N94,'Sewer - Future Infrastructure'!O94,'Sewer - Future Infrastructure'!O94&\" - \"&'Sewer - Future Infrastructure'!N94)","v":2017},{"$f":"IF(B94=\"\",\"\",'Sewer - Future Infrastructure'!Z94)","v":152641}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O95,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B95=\"\",\"\",'Sewer - Future Infrastructure'!B95)","v":"FGM_PT_03"},{"$f":"IF(B95=\"\",\"\",'Sewer - Future Infrastructure'!C95)","v":""},{"$f":"IF(B95=\"\",\"\",'Sewer - Future Infrastructure'!F95)","v":"DN225 Urban Sand Island 2.5m"},{"$f":"IF(B95=\"\",\"\",'Sewer - Future Infrastructure'!D95)","v":"Gravity Main"},{"$f":"IF('Sewer - Future Infrastructure'!O95='Sewer - Future Infrastructure'!N95,'Sewer - Future Infrastructure'!O95,'Sewer - Future Infrastructure'!O95&\" - \"&'Sewer - Future Infrastructure'!N95)","v":2017},{"$f":"IF(B95=\"\",\"\",'Sewer - Future Infrastructure'!Z95)","v":49822}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O96,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B96=\"\",\"\",'Sewer - Future Infrastructure'!B96)","v":"FGM_PT_06"},{"$f":"IF(B96=\"\",\"\",'Sewer - Future Infrastructure'!C96)","v":""},{"$f":"IF(B96=\"\",\"\",'Sewer - Future Infrastructure'!F96)","v":"DN150 Urban Sand Island 2.5m"},{"$f":"IF(B96=\"\",\"\",'Sewer - Future Infrastructure'!D96)","v":"Gravity Main"},{"$f":"IF('Sewer - Future Infrastructure'!O96='Sewer - Future Infrastructure'!N96,'Sewer - Future Infrastructure'!O96,'Sewer - Future Infrastructure'!O96&\" - \"&'Sewer - Future Infrastructure'!N96)","v":2017},{"$f":"IF(B96=\"\",\"\",'Sewer - Future Infrastructure'!Z96)","v":45788}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O97,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B97=\"\",\"\",'Sewer - Future Infrastructure'!B97)","v":"FGM_PT_10"},{"$f":"IF(B97=\"\",\"\",'Sewer - Future Infrastructure'!C97)","v":""},{"$f":"IF(B97=\"\",\"\",'Sewer - Future Infrastructure'!F97)","v":"DN150 Urban Sand Island 2.5m"},{"$f":"IF(B97=\"\",\"\",'Sewer - Future Infrastructure'!D97)","v":"Gravity Main"},{"$f":"IF('Sewer - Future Infrastructure'!O97='Sewer - Future Infrastructure'!N97,'Sewer - Future Infrastructure'!O97,'Sewer - Future Infrastructure'!O97&\" - \"&'Sewer - Future Infrastructure'!N97)","v":2017},{"$f":"IF(B97=\"\",\"\",'Sewer - Future Infrastructure'!Z97)","v":51304}]
[{"$f":"IF(MEY<'Sewer - Future Infrastructure'!O98,\"Hide\",\"\")","v":""},{"$f":"IF('Sewer - Future Infrastructure'!B98=\"\",\"\",'Sewer - Future Infrastructure'!B98)","v":"FRM_PT_01"},{"$f":"IF(B98=\"\",\"\",'Sewer - Future Infrastructure'!C98)","v":""},{"$f":"IF(B98=\"\",\"\",'Sewer - Future Infrastructure'!F98)","v":"DN225 Urban Sand Island 1.0m"},{"$f":"IF(B98=\"\",\"\",'Sewer - Future Infrastructure'!D98)","v":"Rising Main"},{"$f":"IF('Sewer - Future Infrastructure'!O98='Sewer - Future Infrastructure'!N98,'Sewer - Future Infrastructure'!O98,'Sewer - Future Infrastructure'!O98&\" - \"&'Sewer - Future Infrastructure'!N98)","v":2023},{"$f":"IF(B98=\"\",\"\",'Sewer - Future Infrastructure'!Z98)","v":1205295}]

{"sheet":"Annualised Stormwater Demand","index":51,"n_rows":17,"n_cols":16,"rows_kept":17,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Annualised Stormwater Demand"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"Annualised Stormwater Demand - Growth"]
[null,"Stormwater Charge Area","NPV Average Demand","NPV Marginal Demand",{"$f":"Storm_MSY","v":2016},{"$f":"E8+1","v":2017},{"$f":"F8+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027]
[null,{"$f":"'Service Areas'!B56","v":"Cleveland CBD"},{"$f":"NPV(Storm_DemD,F9:ZZ9)+E9","v":140.35079310316445},{"$f":"NPV(Storm_DemD,F9:ZZ9)","v":18.470793103164439},121.88,2.2000000000000028,2.2000000000000028,2.1999999999999886,2.2000000000000171,2.1999999999999886,2.0699999999999932,2.0700000000000216,2.0699999999999932,2.0699999999999932,2.0699999999999932,1.5600000000000023]
[null,{"$f":"'Service Areas'!B57","v":"Kinross Road Precinct"},35.872771358898191,7.5127713588981893,28.36,0.83600000000000207,0.83599999999999852,0.83599999999999852,0.83600000000000207,0.83599999999999852,0.91400000000000148,0.91400000000000148,0.91399999999999437,0.91400000000000148,0.91400000000000148,0.63000000000000256]
[null,{"$f":"'Service Areas'!B58","v":"Lower Tingalpa Creek"},38.198501906478725,3.5885019064787271,34.61,0.41000000000000369,0.40999999999999659,0.41000000000000369,0.40999999999999659,0.40999999999999659,0.40600000000000591,0.40599999999999881,0.40599999999999881,0.40599999999999881,0.40599999999999881,0.40000000000000568]
[null,{"$f":"'Service Areas'!B59","v":"Native Dog Creek"},34.019603050091533,5.2296030500915309,28.79,0.88599999999999923,0.88600000000000279,0.88599999999999923,0.88600000000000279,0.88599999999999568,0.34600000000000364,0.34599999999999653,0.34600000000000364,0.34599999999999653,0.34600000000000364,0]
[null,{"$f":"'Service Areas'!B60","v":"SE Thornlands Precinct"},25.624302467544091,5.3743024675440925,20.25,0.59799999999999898,0.59800000000000253,0.59799999999999898,0.59799999999999898,0.59799999999999898,0.65399999999999991,0.65399999999999991,0.65400000000000347,0.65399999999999991,0.65399999999999991,0.44999999999999929]
[null,{"$f":"'Service Areas'!B61","v":"Torquay Creek"},32.229126942901388,4.8691269429013868,27.36,0.49399999999999977,0.49399999999999977,0.49399999999999977,0.49399999999999977,0.49399999999999977,0.65000000000000213,0.64999999999999858,0.65000000000000213,0.64999999999999858,0.64999999999999858,0.41000000000000369]
[null,{"$f":"'Service Areas'!B62","v":"Upper Eprapah Creek"},31.52659940111192,1.0965994011119209,30.43,0.10000000000000142,9.9999999999997868E-2,0.10000000000000142,9.9999999999997868E-2,0.10000000000000142,0.16400000000000148,0.16399999999999793,0.16400000000000148,0.16399999999999793,0.16400000000000148,7.0000000000000284E-2]
[null,{"$f":"'Service Areas'!B63","v":"Weinam Creek"},68.335477366213652,10.325477366213658,58.01,1.0480000000000018,1.0480000000000018,1.0480000000000018,1.0479999999999947,1.0480000000000018,1.3760000000000048,1.3759999999999906,1.3760000000000048,1.3760000000000048,1.3759999999999906,0.88000000000000966]
[null,{"$f":"'Service Areas'!B64","v":"Redlands Balance"},2348.6238009085396,259.45380090853945,2089.17,25.244000000000142,25.243999999999687,25.244000000000142,25.244000000000142,25.243999999999687,28.882000000000062,28.882000000000062,28.882000000000062,28.882000000000062,28.882000000000062,61.509999999999764]

{"sheet":"Storm - Existing Infrastructure","index":52,"n_rows":27,"n_cols":21,"rows_kept":27,"cut":false,"hidden":true,"merged":[[7,1,7,6],[7,7,7,10],[7,11,7,13],[7,14,7,15],[7,17,7,20]]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Storm - Existing Infrastructure"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"Stormwater Network - Existing Trunk Infrastructure"]
[null,"Asset Information",null,null,null,null,null,"Asset Specification",null,null,null,"Asset Valuation",null,null,"Item Capacity Specification",null,null,"Financial Calculations"]
[null,"Item ID","Map Sheet Number","Infrastructure Type","Project Name","Description","Apportionment Grouping","Length (m)","Land Area (m²)","Asset Size (value)","Asset Size  (measurement)","Year of Valuation","Total Land Value","Construction Value","Spare Capacity at Model Start","Spare Capacity at Model End",null,"Land Value - Model Start","Construction Value - Model Start","Total Asset Value - Model Start","PV Total Asset Value - Average"]
[null,1,null,"Stormwater pipes, associated pits and fittings",null,"Summarised from GIS layer saved in ISM","Cleveland CBD",null,null,null,null,2016,null,5487574.540039802,null,null,null,{"$f":"IF(B10=\"\",\"\",M10*(1+((VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(L10,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(L10,'Escalation Indices'!$C$11:$AO$70,28,FALSE))))","v":0},{"$f":"IF(B10=\"\",\"\",N10*(1+((VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(L10,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(L10,'Escalation Indices'!$C$11:$AO$70,29,FALSE))))","v":5487574.540039802},{"$f":"IF(B10=\"\",\"\",R10+S10)","v":5487574.540039802},{"$f":"IF(B10=\"\",\"\",T10*(1-P10))","v":5487574.540039802}]
[null,2,null,"Stormwater pipes, associated pits and fittings",null,"Summarised from GIS layer saved in ISM","Kinross Road Precinct",null,null,null,null,2016,null,381420.99414080003,null,null,null,{"$f":"IF(B11=\"\",\"\",M11*(1+((VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(L11,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(L11,'Escalation Indices'!$C$11:$AO$70,28,FALSE))))","v":0},{"$f":"IF(B11=\"\",\"\",N11*(1+((VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(L11,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(L11,'Escalation Indices'!$C$11:$AO$70,29,FALSE))))","v":381420.99414080003},381420.99414080003,381420.99414080003]
[null,3,null,"Stormwater pipes, associated pits and fittings",null,"Summarised from GIS layer saved in ISM","Lower Tingalpa Creek",null,null,null,null,2016,null,20892905.354492199,null,null,null,{"$f":"IF(B12=\"\",\"\",M12*(1+((VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(L12,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(L12,'Escalation Indices'!$C$11:$AO$70,28,FALSE))))","v":0},{"$f":"IF(B12=\"\",\"\",N12*(1+((VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(L12,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(L12,'Escalation Indices'!$C$11:$AO$70,29,FALSE))))","v":20892905.354492199},20892905.354492199,20892905.354492199]
[null,4,null,"Stormwater pipes, associated pits and fittings",null,"Summarised from GIS layer saved in ISM","Native Dog Creek",null,null,null,null,2016,null,3902450.1679697987,null,null,null,{"$f":"IF(B13=\"\",\"\",M13*(1+((VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(L13,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(L13,'Escalation Indices'!$C$11:$AO$70,28,FALSE))))","v":0},{"$f":"IF(B13=\"\",\"\",N13*(1+((VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(L13,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(L13,'Escalation Indices'!$C$11:$AO$70,29,FALSE))))","v":3902450.1679697987},3902450.1679697987,3902450.1679697987]
[null,5,null,"Stormwater pipes, associated pits and fittings",null,"Summarised from GIS layer saved in ISM","SE Thornlands Precinct",null,null,null,null,2016,null,65033.679931700004,null,null,null,{"$f":"IF(B14=\"\",\"\",M14*(1+((VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(L14,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(L14,'Escalation Indices'!$C$11:$AO$70,28,FALSE))))","v":0},{"$f":"IF(B14=\"\",\"\",N14*(1+((VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(L14,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(L14,'Escalation Indices'!$C$11:$AO$70,29,FALSE))))","v":65033.679931700004},65033.679931700004,65033.679931700004]
[null,6,null,"Stormwater pipes, associated pits and fittings",null,"Summarised from GIS layer saved in ISM","Torquay Creek",null,null,null,null,2016,null,671412.09375,null,null,null,{"$f":"IF(B15=\"\",\"\",M15*(1+((VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(L15,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(L15,'Escalation Indices'!$C$11:$AO$70,28,FALSE))))","v":0},{"$f":"IF(B15=\"\",\"\",N15*(1+((VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(L15,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(L15,'Escalation Indices'!$C$11:$AO$70,29,FALSE))))","v":671412.09375},671412.09375,671412.09375]
[null,7,null,"Stormwater pipes, associated pits and fittings",null,"Summarised from GIS layer saved in ISM","Upper Eprapah Creek",null,null,null,null,2016,null,1009010.1032108002,null,null,null,{"$f":"IF(B16=\"\",\"\",M16*(1+((VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(L16,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(L16,'Escalation Indices'!$C$11:$AO$70,28,FALSE))))","v":0},{"$f":"IF(B16=\"\",\"\",N16*(1+((VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(L16,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(L16,'Escalation Indices'!$C$11:$AO$70,29,FALSE))))","v":1009010.1032108002},1009010.1032108002,1009010.1032108002]
[null,8,null,"Stormwater pipes, associated pits and fittings",null,"Summarised from GIS layer saved in ISM","Weinam Creek",null,null,null,null,2016,null,635834.171875,null,null,null,{"$f":"IF(B17=\"\",\"\",M17*(1+((VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(L17,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(L17,'Escalation Indices'!$C$11:$AO$70,28,FALSE))))","v":0},{"$f":"IF(B17=\"\",\"\",N17*(1+((VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(L17,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(L17,'Escalation Indices'!$C$11:$AO$70,29,FALSE))))","v":635834.171875},635834.171875,635834.171875]
[null,9,null,"Stormwater pipes, associated pits and fittings",null,"Summarised from GIS layer saved in ISM","Redlands Balance",null,null,null,null,2016,null,142645693.20588687,null,null,null,{"$f":"IF(B18=\"\",\"\",M18*(1+((VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(L18,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(L18,'Escalation Indices'!$C$11:$AO$70,28,FALSE))))","v":0},{"$f":"IF(B18=\"\",\"\",N18*(1+((VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(L18,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(L18,'Escalation Indices'!$C$11:$AO$70,29,FALSE))))","v":142645693.20588687},142645693.20588687,142645693.20588687]
[null,10,null,"Stormwater Manhole",null,"Summarised from GIS layer saved in ISM","Cleveland CBD",null,null,null,null,2016,null,386560.42993200023,null,null,null,{"$f":"IF(B19=\"\",\"\",M19*(1+((VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(L19,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(L19,'Escalation Indices'!$C$11:$AO$70,28,FALSE))))","v":0},{"$f":"IF(B19=\"\",\"\",N19*(1+((VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(L19,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(L19,'Escalation Indices'!$C$11:$AO$70,29,FALSE))))","v":386560.42993200023},386560.42993200023,386560.42993200023]
[null,11,null,"Stormwater Manhole",null,"Summarised from GIS layer saved in ISM","Kinross Road Precinct",null,null,null,null,2016,null,0,null,null,null,{"$f":"IF(B20=\"\",\"\",M20*(1+((VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(L20,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(L20,'Escalation Indices'!$C$11:$AO$70,28,FALSE))))","v":0},{"$f":"IF(B20=\"\",\"\",N20*(1+((VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(L20,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(L20,'Escalation Indices'!$C$11:$AO$70,29,FALSE))))","v":0},0,0]
[null,12,null,"Stormwater Manhole",null,"Summarised from GIS layer saved in ISM","Lower Tingalpa Creek",null,null,null,null,2016,null,74055.610717699994,null,null,null,{"$f":"IF(B21=\"\",\"\",M21*(1+((VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(L21,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(L21,'Escalation Indices'!$C$11:$AO$70,28,FALSE))))","v":0},{"$f":"IF(B21=\"\",\"\",N21*(1+((VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(L21,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(L21,'Escalation Indices'!$C$11:$AO$70,29,FALSE))))","v":74055.610717699994},74055.610717699994,74055.610717699994]
[null,13,null,"Stormwater Manhole",null,"Summarised from GIS layer saved in ISM","Native Dog Creek",null,null,null,null,2016,null,85383.770751899996,null,null,null,{"$f":"IF(B22=\"\",\"\",M22*(1+((VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(L22,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(L22,'Escalation Indices'!$C$11:$AO$70,28,FALSE))))","v":0},{"$f":"IF(B22=\"\",\"\",N22*(1+((VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(L22,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(L22,'Escalation Indices'!$C$11:$AO$70,29,FALSE))))","v":85383.770751899996},85383.770751899996,85383.770751899996]
[null,14,null,"Stormwater Manhole",null,"Summarised from GIS layer saved in ISM","SE Thornlands Precinct",null,null,null,null,2016,null,0,null,null,null,{"$f":"IF(B23=\"\",\"\",M23*(1+((VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(L23,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(L23,'Escalation Indices'!$C$11:$AO$70,28,FALSE))))","v":0},{"$f":"IF(B23=\"\",\"\",N23*(1+((VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(L23,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(L23,'Escalation Indices'!$C$11:$AO$70,29,FALSE))))","v":0},0,0]
[null,15,null,"Stormwater Manhole",null,"Summarised from GIS layer saved in ISM","Torquay Creek",null,null,null,null,2016,null,22652.049804800001,null,null,null,{"$f":"IF(B24=\"\",\"\",M24*(1+((VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(L24,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(L24,'Escalation Indices'!$C$11:$AO$70,28,FALSE))))","v":0},{"$f":"IF(B24=\"\",\"\",N24*(1+((VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(L24,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(L24,'Escalation Indices'!$C$11:$AO$70,29,FALSE))))","v":22652.049804800001},22652.049804800001,22652.049804800001]
[null,16,null,"Stormwater Manhole",null,"Summarised from GIS layer saved in ISM","Upper Eprapah Creek",null,null,null,null,2016,null,104906.04992690001,null,null,null,{"$f":"IF(B25=\"\",\"\",M25*(1+((VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(L25,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(L25,'Escalation Indices'!$C$11:$AO$70,28,FALSE))))","v":0},{"$f":"IF(B25=\"\",\"\",N25*(1+((VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(L25,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(L25,'Escalation Indices'!$C$11:$AO$70,29,FALSE))))","v":104906.04992690001},104906.04992690001,104906.04992690001]
[null,17,null,"Stormwater Manhole",null,"Summarised from GIS layer saved in ISM","Weinam Creek",null,null,null,null,2016,null,0,null,null,null,{"$f":"IF(B26=\"\",\"\",M26*(1+((VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(L26,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(L26,'Escalation Indices'!$C$11:$AO$70,28,FALSE))))","v":0},{"$f":"IF(B26=\"\",\"\",N26*(1+((VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(L26,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(L26,'Escalation Indices'!$C$11:$AO$70,29,FALSE))))","v":0},0,0]
[null,18,null,"Stormwater Manhole",null,"Summarised from GIS layer saved in ISM","Redlands Balance",null,null,null,null,2016,null,6660101.9071153132,null,null,null,{"$f":"IF(B27=\"\",\"\",M27*(1+((VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(L27,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(L27,'Escalation Indices'!$C$11:$AO$70,28,FALSE))))","v":0},{"$f":"IF(B27=\"\",\"\",N27*(1+((VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(L27,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(L27,'Escalation Indices'!$C$11:$AO$70,29,FALSE))))","v":6660101.9071153132},6660101.9071153132,6660101.9071153132]

{"sheet":"Storm - Future Infrastructure","index":53,"n_rows":118,"n_cols":40,"rows_kept":118,"cut":false,"hidden":true,"merged":[[7,23,7,39],[7,1,7,6],[7,7,7,10],[7,11,7,13],[7,16,7,19],[7,20,7,21]]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Storm - Future Infrastructure"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"Stormwater Network - Future Trunk Infrastructure"]
[null,"Asset Information",null,null,null,null,null,"Asset Specification",null,null,null,"Timing Information",null,null,null,null,"Asset Valuation",null,null,null,"Item Capacity Specification",null,null,"Financial Calculations"]
[null,"Item ID","Map Sheet Number","Infrastructure Type","Project Name","Description","Apportionment Grouping","Length (m)","Land Area (m²)","Asset Size (value)","Asset Size  (measurement)","Acquisition Year","Construction Start Year","Construction End Year","ASSET START YEAR","Year Subsidy Received","Year of Valuation","Land Value","Construction Value","Subsidy Value","Spare Capacity at Model Start","Spare Capacity at Model End",null,"Land Value - Model Start","Construction Value - Model Start","Total Asset Value - Model Start","Subsidy Value - Model Start","Total Asset Value (LG expense) - Model Start","Land Value - At Acquistion","Construction Value - At Construction","Total Asset Value - At Acquisition","Subsidy Value - At Acquisition","Total Asset Value (LG expense) - Subsidy","Land Value - Present Value","Construction Value - Present Value","Total Asset Value - Present Value","Subsidy Value - Present Value","Total Asset Value (LG expense) - PV","Average Establishment Cost - PV","Marginal Establishmnent Cost - PV"]
[null,"SW-P-3","","Gross pollutant trap","","South East Thornlands GPT D","SE Thornlands Precinct","",null,null,null,"",2022,2026,2022,2022,2016,0,62123,0,null,null,null,{"$f":"IFERROR(R10*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q10*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q10*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S10*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q10*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q10*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":62123},{"$f":"IF(B10=\"\",\"\",SUM(X10:Y10))","v":62123},{"$f":"IFERROR(T10*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q10*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q10*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},{"$f":"IFERROR(Z10-AA10,\"\")","v":62123},{"$f":"IFERROR((X10*(1+((VLOOKUP(L10*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H10:VR10)","v":74703.426757252251},{"$f":"SUM(AC10:AD10)","v":74703.426757252251},{"$f":"IFERROR((AA10*(1+((VLOOKUP(P10*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},{"$f":"IFERROR(AE10-AF10,\"\")","v":74703.426757252251},{"$f":"IFERROR(AC10*((1+Storm_ADR)^(Storm_MSY*1-L10*1)),0)","v":0},{"$f":"'Storm Cons Cost NPV Calcs'!G10","v":45625.785229184963},{"$f":"SUM(AH10:AI10)","v":45625.785229184963},{"$f":"IFERROR(AF10*((1+Storm_ADR)^(Storm_MSY*1-P10*1)),0)","v":0},{"$f":"IFERROR(AJ10-AK10,\"\")","v":45625.785229184963},{"$f":"AL10*(1-V10)","v":45625.785229184963},{"$f":"AL10*(1-V10+U10)","v":45625.785229184963}]
[null,"SW-P-8","","Gross pollutant trap","","Kinross GPT D","Kinross Road Precinct","",null,null,null,"",2017,2020,2017,2017,2016,0,71172,0,null,null,null,{"$f":"IFERROR(R11*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q11*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q11*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S11*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q11*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q11*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":71172},71172,{"$f":"IFERROR(T11*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q11*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q11*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},{"$f":"IFERROR(Z11-AA11,\"\")","v":71172},{"$f":"IFERROR((X11*(1+((VLOOKUP(L11*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H11:VR11)","v":75406.433734895501},{"$f":"SUM(AC11:AD11)","v":75406.433734895501},{"$f":"IFERROR((AA11*(1+((VLOOKUP(P11*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},{"$f":"IFERROR(AE11-AF11,\"\")","v":75406.433734895501},0,{"$f":"'Storm Cons Cost NPV Calcs'!G11","v":64658.404308117686},{"$f":"SUM(AH11:AI11)","v":64658.404308117686},0,{"$f":"IFERROR(AJ11-AK11,\"\")","v":64658.404308117686},64658.404308117686,64658.404308117686]
[null,"SW-P-16","","Gross pollutant trap","","South East Thornlands Scour Protection Works","SE Thornlands Precinct","",null,null,null,"",2022,2026,2022,2022,2016,0,20471,0,null,null,null,{"$f":"IFERROR(R12*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q12*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q12*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S12*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q12*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q12*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":20471},20471,{"$f":"IFERROR(T12*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q12*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q12*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},20471,{"$f":"IFERROR((X12*(1+((VLOOKUP(L12*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H12:VR12)","v":24616.548607564197},24616.548607564197,{"$f":"IFERROR((AA12*(1+((VLOOKUP(P12*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},24616.548607564197,0,{"$f":"'Storm Cons Cost NPV Calcs'!G12","v":15034.776965482115},15034.776965482115,0,15034.776965482115,15034.776965482115,15034.776965482115]
[null,"SW-P-25","","Gross pollutant trap","","Kinross GPT C","Kinross Road Precinct","",null,null,null,"",2017,2017,2017,2017,2016,0,51376,0,null,null,null,{"$f":"IFERROR(R13*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q13*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q13*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S13*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q13*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q13*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":51376},51376,{"$f":"IFERROR(T13*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q13*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q13*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},51376,{"$f":"IFERROR((X13*(1+((VLOOKUP(L13*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H13:VR13)","v":52570.562476814113},52570.562476814113,{"$f":"IFERROR((AA13*(1+((VLOOKUP(P13*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},52570.562476814113,0,{"$f":"'Storm Cons Cost NPV Calcs'!G13","v":49422.358255912484},49422.358255912484,0,49422.358255912484,49422.358255912484,49422.358255912484]
[null,"SW-P-26","","Gross pollutant trap","","Kinross GPT J","Kinross Road Precinct","",null,null,null,"",2019,2019,2019,2019,2016,0,51376,0,null,null,null,{"$f":"IFERROR(R14*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q14*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q14*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S14*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q14*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q14*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":51376},51376,{"$f":"IFERROR(T14*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q14*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q14*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},51376,{"$f":"IFERROR((X14*(1+((VLOOKUP(L14*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H14:VR14)","v":55043.658891127816},55043.658891127816,{"$f":"IFERROR((AA14*(1+((VLOOKUP(P14*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},55043.658891127816,0,{"$f":"'Storm Cons Cost NPV Calcs'!G14","v":45735.119388043015},45735.119388043015,0,45735.119388043015,45735.119388043015,45735.119388043015]
[null,"SW-L-6","","Stormwater Pipe","","Middle Street (Police Stn) Pipe Duplication","Cleveland CBD",94.478868652376406,null,null,null,"",2031,2036,2031,2031,2016,0,61782,0,null,null,null,{"$f":"IFERROR(R15*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q15*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q15*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S15*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q15*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q15*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":61782},61782,{"$f":"IFERROR(T15*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q15*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q15*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},61782,{"$f":"IFERROR((X15*(1+((VLOOKUP(L15*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H15:VR15)","v":0},0,{"$f":"IFERROR((AA15*(1+((VLOOKUP(P15*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G15","v":0},0,0,0,0,0]
[null,"SW-L-7","","Stormwater Pipe","","Russell Street and Lexen Street Pipe Upgrade / Replacement","Cleveland CBD",168.48293693387899,null,null,null,"",2031,2036,2031,2031,2016,0,161059,0,null,null,null,{"$f":"IFERROR(R16*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q16*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q16*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S16*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q16*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q16*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":161059},161059,{"$f":"IFERROR(T16*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q16*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q16*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},161059,{"$f":"IFERROR((X16*(1+((VLOOKUP(L16*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H16:VR16)","v":0},0,{"$f":"IFERROR((AA16*(1+((VLOOKUP(P16*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G16","v":0},0,0,0,0,0]
[null,"SW-L-8","","Stormwater Pipe","","Waterloo Street Pipe Upgrade / Replacement","Cleveland CBD",33.920716492230099,null,null,null,"",2031,2036,2031,2031,2016,0,28590,0,null,null,null,{"$f":"IFERROR(R17*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q17*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q17*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S17*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q17*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q17*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":28590},28590,{"$f":"IFERROR(T17*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q17*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q17*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},28590,{"$f":"IFERROR((X17*(1+((VLOOKUP(L17*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H17:VR17)","v":0},0,{"$f":"IFERROR((AA17*(1+((VLOOKUP(P17*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G17","v":0},0,0,0,0,0]
[null,"SW-L-9","","Stormwater Pipe","","Ross Court Pipe Duplication","Cleveland CBD",102.138603700437,null,null,null,"",2031,2036,2031,2031,2016,0,47177,0,null,null,null,{"$f":"IFERROR(R18*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q18*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q18*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S18*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q18*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q18*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":47177},47177,{"$f":"IFERROR(T18*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q18*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q18*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},47177,{"$f":"IFERROR((X18*(1+((VLOOKUP(L18*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H18:VR18)","v":0},0,{"$f":"IFERROR((AA18*(1+((VLOOKUP(P18*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G18","v":0},0,0,0,0,0]
[null,"SW-L-10","","Stormwater Pipe","","Yarrow Court Pipe Duplication","Cleveland CBD",70.484144328739603,null,null,null,"",2031,2036,2031,2031,2016,0,95042,0,null,null,null,{"$f":"IFERROR(R19*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q19*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q19*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S19*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q19*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q19*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":95042},95042,{"$f":"IFERROR(T19*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q19*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q19*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},95042,{"$f":"IFERROR((X19*(1+((VLOOKUP(L19*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H19:VR19)","v":0},0,{"$f":"IFERROR((AA19*(1+((VLOOKUP(P19*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G19","v":0},0,0,0,0,0]
[null,"SW-L-11","","Stormwater Pipe","","Russell Street (east) Pipe Duplication and Upgrade / Replacement","Cleveland CBD",89.741081242856296,null,null,null,"",2031,2036,2031,2031,2016,0,120835,0,null,null,null,{"$f":"IFERROR(R20*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q20*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q20*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S20*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q20*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q20*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":120835},120835,{"$f":"IFERROR(T20*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q20*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q20*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},120835,{"$f":"IFERROR((X20*(1+((VLOOKUP(L20*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H20:VR20)","v":0},0,{"$f":"IFERROR((AA20*(1+((VLOOKUP(P20*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G20","v":0},0,0,0,0,0]
[null,"SW-L-12","","Stormwater Pipe","","Shore Street West Pipe Duplication","Cleveland CBD",57.3922315736435,null,null,null,"",2031,2036,2031,2031,2016,0,121991,0,null,null,null,{"$f":"IFERROR(R21*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q21*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q21*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S21*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q21*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q21*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":121991},121991,{"$f":"IFERROR(T21*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q21*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q21*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},121991,{"$f":"IFERROR((X21*(1+((VLOOKUP(L21*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H21:VR21)","v":0},0,{"$f":"IFERROR((AA21*(1+((VLOOKUP(P21*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G21","v":0},0,0,0,0,0]
[null,"SW-L-14","","Stormwater Pipe","","Fitzroy Street Pipe Duplication","Cleveland CBD",199.28462932146201,null,null,null,"",2031,2036,2031,2031,2016,0,177649,0,null,null,null,{"$f":"IFERROR(R22*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q22*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q22*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S22*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q22*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q22*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":177649},177649,{"$f":"IFERROR(T22*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q22*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q22*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},177649,{"$f":"IFERROR((X22*(1+((VLOOKUP(L22*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H22:VR22)","v":0},0,{"$f":"IFERROR((AA22*(1+((VLOOKUP(P22*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G22","v":0},0,0,0,0,0]
[null,"SW-L-15","","Stormwater Pipe","","Channel Street Pipe Duplication","Cleveland CBD",150.44627362640099,null,null,null,"",2031,2036,2031,2031,2016,0,167671,0,null,null,null,{"$f":"IFERROR(R23*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q23*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q23*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S23*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q23*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q23*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":167671},167671,{"$f":"IFERROR(T23*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q23*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q23*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},167671,{"$f":"IFERROR((X23*(1+((VLOOKUP(L23*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H23:VR23)","v":0},0,{"$f":"IFERROR((AA23*(1+((VLOOKUP(P23*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G23","v":0},0,0,0,0,0]
[null,"SW-L-16","","Stormwater Pipe","","Middle Street (Wharf St Intersection) Pipe Duplication","Cleveland CBD",144.299391796783,null,null,null,"",2031,2036,2031,2031,2016,0,151814,0,null,null,null,{"$f":"IFERROR(R24*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q24*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q24*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S24*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q24*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q24*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":151814},151814,{"$f":"IFERROR(T24*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q24*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q24*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},151814,{"$f":"IFERROR((X24*(1+((VLOOKUP(L24*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H24:VR24)","v":0},0,{"$f":"IFERROR((AA24*(1+((VLOOKUP(P24*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G24","v":0},0,0,0,0,0]
[null,"SW-L-17","","Stormwater Pipe","","South East Thornlands Drainage System 1 (pipes, pits & headwall)","SE Thornlands Precinct",363.20809890864803,null,null,null,"",2021,2026,2021,2021,2016,0,1216650,0,null,null,null,{"$f":"IFERROR(R25*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q25*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q25*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S25*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q25*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q25*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":1216650},1216650,{"$f":"IFERROR(T25*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q25*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q25*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},1216650,{"$f":"IFERROR((X25*(1+((VLOOKUP(L25*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H25:VR25)","v":1446664.1886787373},1446664.1886787373,{"$f":"IFERROR((AA25*(1+((VLOOKUP(P25*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},1446664.1886787373,0,{"$f":"'Storm Cons Cost NPV Calcs'!G25","v":911676.88823118049},911676.88823118049,0,911676.88823118049,911676.88823118049,911676.88823118049]
[null,"SW-A-184","","Bio-Retention Basin","","Bioretention A","Cleveland CBD",898.25059976221701,null,null,null,"",2031,2036,2031,2031,2016,0,254220,0,null,null,null,{"$f":"IFERROR(R26*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q26*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q26*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S26*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q26*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q26*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":254220},254220,{"$f":"IFERROR(T26*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q26*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q26*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},254220,{"$f":"IFERROR((X26*(1+((VLOOKUP(L26*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H26:VR26)","v":0},0,{"$f":"IFERROR((AA26*(1+((VLOOKUP(P26*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G26","v":0},0,0,0,0,0]
[null,"SW-A-185","","Wetland","","Wetland A","Cleveland CBD",12988.2378611727,null,null,null,"",2031,2036,2031,2031,2016,0,2300369,0,null,null,null,{"$f":"IFERROR(R27*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q27*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q27*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S27*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q27*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q27*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":2300369},2300369,{"$f":"IFERROR(T27*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q27*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q27*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},2300369,{"$f":"IFERROR((X27*(1+((VLOOKUP(L27*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H27:VR27)","v":0},0,{"$f":"IFERROR((AA27*(1+((VLOOKUP(P27*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G27","v":0},0,0,0,0,0]
[null,"SW-A-186","","Wetland","","Wetland B","Cleveland CBD",2220.8746151677501,null,null,null,"",2031,2036,2031,2031,2016,0,715780,0,null,null,null,{"$f":"IFERROR(R28*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q28*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q28*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S28*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q28*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q28*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":715780},715780,{"$f":"IFERROR(T28*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q28*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q28*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},715780,{"$f":"IFERROR((X28*(1+((VLOOKUP(L28*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H28:VR28)","v":0},0,{"$f":"IFERROR((AA28*(1+((VLOOKUP(P28*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G28","v":0},0,0,0,0,0]
[null,"SW-A-187","","Bio-Retention Basin","","Bioretention B","Cleveland CBD",77.155384262536799,null,null,null,"",2031,2036,2031,2031,2016,0,21138,0,null,null,null,{"$f":"IFERROR(R29*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q29*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q29*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S29*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q29*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q29*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":21138},21138,{"$f":"IFERROR(T29*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q29*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q29*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},21138,{"$f":"IFERROR((X29*(1+((VLOOKUP(L29*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H29:VR29)","v":0},0,{"$f":"IFERROR((AA29*(1+((VLOOKUP(P29*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G29","v":0},0,0,0,0,0]
[null,"SW-A-188","","Bio-Retention Basin","","Bioretention B","Cleveland CBD",27.356076048107699,null,null,null,"",2031,2036,2031,2031,2016,0,21138,0,null,null,null,{"$f":"IFERROR(R30*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q30*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q30*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S30*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q30*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q30*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":21138},21138,{"$f":"IFERROR(T30*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q30*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q30*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},21138,{"$f":"IFERROR((X30*(1+((VLOOKUP(L30*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H30:VR30)","v":0},0,{"$f":"IFERROR((AA30*(1+((VLOOKUP(P30*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G30","v":0},0,0,0,0,0]
[null,"SW-A-189","","Bio-Retention Basin","","Bioretention B","Cleveland CBD",41.5690687223385,null,null,null,"",2031,2036,2031,2031,2016,0,21138,0,null,null,null,{"$f":"IFERROR(R31*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q31*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q31*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S31*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q31*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q31*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":21138},21138,{"$f":"IFERROR(T31*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q31*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q31*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},21138,{"$f":"IFERROR((X31*(1+((VLOOKUP(L31*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H31:VR31)","v":0},0,{"$f":"IFERROR((AA31*(1+((VLOOKUP(P31*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G31","v":0},0,0,0,0,0]
[null,"SW-A-190","","Sediment Basin","","Bioretention C","Cleveland CBD",112.806394354852,null,null,null,"",2031,2036,2031,2031,2016,0,56098,0,null,null,null,{"$f":"IFERROR(R32*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q32*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q32*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S32*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q32*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q32*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":56098},56098,{"$f":"IFERROR(T32*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q32*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q32*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},56098,{"$f":"IFERROR((X32*(1+((VLOOKUP(L32*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H32:VR32)","v":0},0,{"$f":"IFERROR((AA32*(1+((VLOOKUP(P32*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G32","v":0},0,0,0,0,0]
[null,"SW-A-191","","Bio-Retention Basin","","Bioretention B","Cleveland CBD",70.251048976510603,null,null,null,"",2031,2036,2031,2031,2016,0,21138,0,null,null,null,{"$f":"IFERROR(R33*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q33*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q33*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S33*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q33*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q33*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":21138},21138,{"$f":"IFERROR(T33*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q33*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q33*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},21138,{"$f":"IFERROR((X33*(1+((VLOOKUP(L33*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H33:VR33)","v":0},0,{"$f":"IFERROR((AA33*(1+((VLOOKUP(P33*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G33","v":0},0,0,0,0,0]
[null,"SW-A-192","","Bio-Retention Basin","","Bioretention B","Cleveland CBD",105.426447626867,null,null,null,"",2031,2036,2031,2031,2016,0,21138,0,null,null,null,{"$f":"IFERROR(R34*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q34*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q34*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S34*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q34*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q34*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":21138},21138,{"$f":"IFERROR(T34*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q34*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q34*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},21138,{"$f":"IFERROR((X34*(1+((VLOOKUP(L34*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H34:VR34)","v":0},0,{"$f":"IFERROR((AA34*(1+((VLOOKUP(P34*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G34","v":0},0,0,0,0,0]
[null,"SW-A-193","","Bio-Retention Basin","","Bioretention B","Cleveland CBD",95.275420293150205,null,null,null,"",2031,2036,2031,2031,2016,0,21138,0,null,null,null,{"$f":"IFERROR(R35*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q35*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q35*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S35*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q35*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q35*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":21138},21138,{"$f":"IFERROR(T35*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q35*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q35*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},21138,{"$f":"IFERROR((X35*(1+((VLOOKUP(L35*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H35:VR35)","v":0},0,{"$f":"IFERROR((AA35*(1+((VLOOKUP(P35*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G35","v":0},0,0,0,0,0]
[null,"SW-A-194","","Bio-Retention Basin","","Bioretention B","Cleveland CBD",147.36840368393899,null,null,null,"",2031,2036,2031,2031,2016,0,21138,0,null,null,null,{"$f":"IFERROR(R36*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q36*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q36*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S36*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q36*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q36*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":21138},21138,{"$f":"IFERROR(T36*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q36*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q36*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},21138,{"$f":"IFERROR((X36*(1+((VLOOKUP(L36*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H36:VR36)","v":0},0,{"$f":"IFERROR((AA36*(1+((VLOOKUP(P36*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G36","v":0},0,0,0,0,0]
[null,"SW-A-195","","Bio-Retention Basin","","Bioretention C","Cleveland CBD",101.783304815737,null,null,null,"",2031,2036,2031,2031,2016,0,56098,0,null,null,null,{"$f":"IFERROR(R37*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q37*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q37*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S37*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q37*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q37*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":56098},56098,{"$f":"IFERROR(T37*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q37*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q37*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},56098,{"$f":"IFERROR((X37*(1+((VLOOKUP(L37*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H37:VR37)","v":0},0,{"$f":"IFERROR((AA37*(1+((VLOOKUP(P37*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G37","v":0},0,0,0,0,0]
[null,"SW-A-196","","Bio-Retention Basin","","Bioretention B","Cleveland CBD",113.68707716602501,null,null,null,"",2031,2036,2031,2031,2016,0,21138,0,null,null,null,{"$f":"IFERROR(R38*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q38*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q38*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S38*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q38*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q38*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":21138},21138,{"$f":"IFERROR(T38*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q38*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q38*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},21138,{"$f":"IFERROR((X38*(1+((VLOOKUP(L38*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H38:VR38)","v":0},0,{"$f":"IFERROR((AA38*(1+((VLOOKUP(P38*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G38","v":0},0,0,0,0,0]
[null,"SW-A-197","","Bio-Retention Basin","","Bioretention B","Cleveland CBD",342.564799773939,null,null,null,"",2031,2036,2031,2031,2016,0,21138,0,null,null,null,{"$f":"IFERROR(R39*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q39*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q39*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S39*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q39*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q39*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":21138},21138,{"$f":"IFERROR(T39*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q39*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q39*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},21138,{"$f":"IFERROR((X39*(1+((VLOOKUP(L39*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H39:VR39)","v":0},0,{"$f":"IFERROR((AA39*(1+((VLOOKUP(P39*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G39","v":0},0,0,0,0,0]
[null,"SW-A-198","","Wetland","","Wetland System","Upper Eprapah Creek",8145.8360177156701,null,null,null,"",2021,2026,2021,2021,2016,0,1442477,0,null,null,null,{"$f":"IFERROR(R40*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q40*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q40*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S40*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q40*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q40*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":1442477},1442477,{"$f":"IFERROR(T40*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q40*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q40*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},1442477,{"$f":"IFERROR((X40*(1+((VLOOKUP(L40*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H40:VR40)","v":1715184.9906651371},1715184.9906651371,{"$f":"IFERROR((AA40*(1+((VLOOKUP(P40*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},1715184.9906651371,0,{"$f":"'Storm Cons Cost NPV Calcs'!G40","v":1080896.67752028},1080896.67752028,0,1080896.67752028,1080896.67752028,1080896.67752028]
[null,"SW-A-199","","Wetland","","Wetland System","Upper Eprapah Creek",15628.8047198065,null,null,null,"",2017,2021,2017,2017,2016,0,2243426,0,null,null,null,{"$f":"IFERROR(R41*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q41*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q41*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S41*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q41*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q41*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":2243426},2243426,{"$f":"IFERROR(T41*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q41*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q41*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},2243426,{"$f":"IFERROR((X41*(1+((VLOOKUP(L41*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H41:VR41)","v":2404851.0078163771},2404851.0078163771,{"$f":"IFERROR((AA41*(1+((VLOOKUP(P41*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},2404851.0078163771,0,{"$f":"'Storm Cons Cost NPV Calcs'!G41","v":2000109.6210517145},2000109.6210517145,0,2000109.6210517145,2000109.6210517145,2000109.6210517145]
[null,"SW-A-200","","Bio-Retention Basin","","Bioretention Basin System","Upper Eprapah Creek",2546.5402453635102,null,null,null,"",2026,2031,2026,2026,2016,0,375392,0,null,null,null,{"$f":"IFERROR(R42*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q42*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q42*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S42*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q42*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q42*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":375392},{"$f":"IF(B42=\"\",\"\",SUM(X42:Y42))","v":375392},{"$f":"IFERROR(T42*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q42*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q42*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},375392,{"$f":"IFERROR((X42*(1+((VLOOKUP(L42*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H42:VR42)","v":159296.76698077074},159296.76698077074,{"$f":"IFERROR((AA42*(1+((VLOOKUP(P42*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},159296.76698077074,{"$f":"IFERROR(AC42*((1+Storm_ADR)^(Storm_MSY*1-L42*1)),0)","v":0},{"$f":"'Storm Cons Cost NPV Calcs'!G42","v":83302.626759533232},83302.626759533232,{"$f":"IFERROR(AF42*((1+Storm_ADR)^(Storm_MSY*1-P42*1)),0)","v":0},83302.626759533232,{"$f":"AL42*(1-V42)","v":83302.626759533232},{"$f":"AL42*(1-V42+U42)","v":83302.626759533232}]
[null,"SW-A-201","","Bio-Retention Basin","","Bioretention Basin System","Upper Eprapah Creek",1521.4056300689699,null,null,null,2026,2026,2031,2026,2026,2016,86520,222045,0,null,null,null,{"$f":"IFERROR(R43*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q43*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q43*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":86520},{"$f":"IFERROR(S43*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q43*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q43*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":222045},308565,{"$f":"IFERROR(T43*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q43*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q43*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},308565,{"$f":"IFERROR((X43*(1+((VLOOKUP(L43*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":108773.70242214542},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H43:VR43)","v":94224.305856931518},202998.00827907695,{"$f":"IFERROR((AA43*(1+((VLOOKUP(P43*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},202998.00827907695,58658.684460035147,{"$f":"'Storm Cons Cost NPV Calcs'!G43","v":49273.643974353618},107932.32843438876,0,107932.32843438876,107932.32843438876,107932.32843438876]
[null,"SW-A-202","","Bio-Retention Basin","","Bioretention Basin System","Upper Eprapah Creek",4488.2120890298702,null,null,null,2026,2026,2031,2026,2026,2016,145230,550368,0,null,null,null,{"$f":"IFERROR(R44*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q44*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q44*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":145230},{"$f":"IFERROR(S44*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q44*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q44*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":550368},695598,{"$f":"IFERROR(T44*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q44*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q44*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},695598,{"$f":"IFERROR((X44*(1+((VLOOKUP(L44*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":182584.4290657441},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H44:VR44)","v":233547.44653501626},416131.87560076034,{"$f":"IFERROR((AA44*(1+((VLOOKUP(P44*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},416131.87560076034,98462.791772201861,{"$f":"'Storm Cons Cost NPV Calcs'!G44","v":122131.26567532281},220594.05744752468,0,220594.05744752468,220594.05744752468,220594.05744752468]
[null,"SW-A-203","","Bio-Retention Basin","","Bioretention C","Lower Tingalpa Creek",83.865042882684705,null,null,null,"",2031,2036,2031,2031,2016,0,33803,0,null,null,null,{"$f":"IFERROR(R45*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q45*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q45*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S45*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q45*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q45*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":33803},33803,{"$f":"IFERROR(T45*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q45*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q45*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},33803,{"$f":"IFERROR((X45*(1+((VLOOKUP(L45*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H45:VR45)","v":0},0,{"$f":"IFERROR((AA45*(1+((VLOOKUP(P45*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G45","v":0},0,0,0,0,0]
[null,"SW-A-204","","Bio-Retention Basin","","Bioretention D","Lower Tingalpa Creek",82.138700690114007,null,null,null,2031,2031,2036,2031,2031,2016,12206,26861,0,null,null,null,{"$f":"IFERROR(R46*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q46*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q46*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":12206},{"$f":"IFERROR(S46*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q46*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q46*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":26861},39067,{"$f":"IFERROR(T46*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q46*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q46*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},39067,{"$f":"IFERROR((X46*(1+((VLOOKUP(L46*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H46:VR46)","v":0},0,{"$f":"IFERROR((AA46*(1+((VLOOKUP(P46*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G46","v":0},0,0,0,0,0]
[null,"SW-A-205","","Bio-Retention Basin","","Bioretention C","Lower Tingalpa Creek",84.022125879174197,null,null,null,"",2031,2036,2031,2031,2016,0,33803,0,null,null,null,{"$f":"IFERROR(R47*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q47*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q47*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S47*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q47*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q47*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":33803},33803,{"$f":"IFERROR(T47*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q47*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q47*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},33803,{"$f":"IFERROR((X47*(1+((VLOOKUP(L47*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H47:VR47)","v":0},0,{"$f":"IFERROR((AA47*(1+((VLOOKUP(P47*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G47","v":0},0,0,0,0,0]
[null,"SW-A-206","","Bio-Retention Basin","","Bioretention D","Lower Tingalpa Creek",83.865042868055198,null,null,null,2031,2031,2036,2031,2031,2016,12206,26861,0,null,null,null,{"$f":"IFERROR(R48*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q48*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q48*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":12206},{"$f":"IFERROR(S48*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q48*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q48*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":26861},39067,{"$f":"IFERROR(T48*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q48*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q48*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},39067,{"$f":"IFERROR((X48*(1+((VLOOKUP(L48*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H48:VR48)","v":0},0,{"$f":"IFERROR((AA48*(1+((VLOOKUP(P48*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G48","v":0},0,0,0,0,0]
[null,"SW-A-207","","Bio-Retention Basin","","Bioretention E","Lower Tingalpa Creek",84.022125879174197,null,null,null,2031,2031,2036,2031,2031,2016,30158,35940,0,null,null,null,{"$f":"IFERROR(R49*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q49*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q49*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":30158},{"$f":"IFERROR(S49*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q49*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q49*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":35940},66098,{"$f":"IFERROR(T49*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q49*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q49*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},66098,{"$f":"IFERROR((X49*(1+((VLOOKUP(L49*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H49:VR49)","v":0},0,{"$f":"IFERROR((AA49*(1+((VLOOKUP(P49*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G49","v":0},0,0,0,0,0]
[null,"SW-A-208","","Bio-Retention Basin","","Bioretention D","Lower Tingalpa Creek",83.865042882684705,null,null,null,2031,2031,2036,2031,2031,2016,12206,26861,0,null,null,null,{"$f":"IFERROR(R50*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q50*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q50*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":12206},{"$f":"IFERROR(S50*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q50*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q50*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":26861},39067,{"$f":"IFERROR(T50*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q50*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q50*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},39067,{"$f":"IFERROR((X50*(1+((VLOOKUP(L50*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H50:VR50)","v":0},0,{"$f":"IFERROR((AA50*(1+((VLOOKUP(P50*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G50","v":0},0,0,0,0,0]
[null,"SW-A-209","","Bio-Retention Basin","","Bioretention E","Lower Tingalpa Creek",83.337025669591597,null,null,null,2031,2031,2036,2031,2031,2016,15079,35940,0,null,null,null,{"$f":"IFERROR(R51*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q51*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q51*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":15079},{"$f":"IFERROR(S51*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q51*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q51*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":35940},51019,{"$f":"IFERROR(T51*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q51*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q51*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},51019,{"$f":"IFERROR((X51*(1+((VLOOKUP(L51*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H51:VR51)","v":0},0,{"$f":"IFERROR((AA51*(1+((VLOOKUP(P51*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G51","v":0},0,0,0,0,0]
[null,"SW-A-210","","Bio-Retention Basin","","Bioretention E","Lower Tingalpa Creek",83.865576757148304,null,null,null,2031,2031,2036,2031,2031,2016,15079,35940,0,null,null,null,{"$f":"IFERROR(R52*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q52*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q52*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":15079},{"$f":"IFERROR(S52*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q52*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q52*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":35940},51019,{"$f":"IFERROR(T52*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q52*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q52*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},51019,{"$f":"IFERROR((X52*(1+((VLOOKUP(L52*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H52:VR52)","v":0},0,{"$f":"IFERROR((AA52*(1+((VLOOKUP(P52*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G52","v":0},0,0,0,0,0]
[null,"SW-A-211","","Bio-Retention Basin","","Bioretention E","Lower Tingalpa Creek",84.022125879174197,null,null,null,2031,2031,2036,2031,2031,2016,15079,35940,0,null,null,null,{"$f":"IFERROR(R53*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q53*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q53*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":15079},{"$f":"IFERROR(S53*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q53*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q53*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":35940},51019,{"$f":"IFERROR(T53*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q53*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q53*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},51019,{"$f":"IFERROR((X53*(1+((VLOOKUP(L53*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H53:VR53)","v":0},0,{"$f":"IFERROR((AA53*(1+((VLOOKUP(P53*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G53","v":0},0,0,0,0,0]
[null,"SW-A-212","","Bio-Retention Basin","","Bioretention F","Lower Tingalpa Creek",84.022660768265595,null,null,null,2031,2031,2036,2031,2031,2016,13046,26566,0,null,null,null,{"$f":"IFERROR(R54*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q54*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q54*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":13046},{"$f":"IFERROR(S54*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q54*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q54*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":26566},39612,{"$f":"IFERROR(T54*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q54*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q54*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},39612,{"$f":"IFERROR((X54*(1+((VLOOKUP(L54*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H54:VR54)","v":0},0,{"$f":"IFERROR((AA54*(1+((VLOOKUP(P54*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G54","v":0},0,0,0,0,0]
[null,"SW-A-213","","Bio-Retention Basin","","Bioretention E","Lower Tingalpa Creek",82.181578504956207,null,null,null,2031,2031,2036,2031,2031,2016,15079,35940,0,null,null,null,{"$f":"IFERROR(R55*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q55*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q55*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":15079},{"$f":"IFERROR(S55*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q55*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q55*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":35940},51019,{"$f":"IFERROR(T55*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q55*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q55*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},51019,{"$f":"IFERROR((X55*(1+((VLOOKUP(L55*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H55:VR55)","v":0},0,{"$f":"IFERROR((AA55*(1+((VLOOKUP(P55*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G55","v":0},0,0,0,0,0]
[null,"SW-A-214","","Bio-Retention Basin","","Bioretention C","Lower Tingalpa Creek",93.888125762783204,null,null,null,"",2031,2036,2031,2031,2016,0,33803,0,null,null,null,{"$f":"IFERROR(R56*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q56*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q56*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S56*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q56*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q56*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":33803},33803,{"$f":"IFERROR(T56*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q56*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q56*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},33803,{"$f":"IFERROR((X56*(1+((VLOOKUP(L56*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H56:VR56)","v":0},0,{"$f":"IFERROR((AA56*(1+((VLOOKUP(P56*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G56","v":0},0,0,0,0,0]
[null,"SW-A-215","","Bio-Retention Basin","","Bioretention C","Lower Tingalpa Creek",82.813349882623697,null,null,null,"",2031,2036,2031,2031,2016,0,33803,0,null,null,null,{"$f":"IFERROR(R57*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q57*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q57*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S57*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q57*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q57*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":33803},33803,{"$f":"IFERROR(T57*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q57*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q57*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},33803,{"$f":"IFERROR((X57*(1+((VLOOKUP(L57*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H57:VR57)","v":0},0,{"$f":"IFERROR((AA57*(1+((VLOOKUP(P57*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G57","v":0},0,0,0,0,0]
[null,"SW-A-216","","Bio-Retention Basin","","Bioretention I","Lower Tingalpa Creek",82.846124081626201,null,null,null,2031,2031,2036,2031,2031,2016,13102,26674,0,null,null,null,{"$f":"IFERROR(R58*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q58*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q58*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":13102},{"$f":"IFERROR(S58*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q58*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q58*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":26674},39776,{"$f":"IFERROR(T58*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q58*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q58*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},39776,{"$f":"IFERROR((X58*(1+((VLOOKUP(L58*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H58:VR58)","v":0},0,{"$f":"IFERROR((AA58*(1+((VLOOKUP(P58*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G58","v":0},0,0,0,0,0]
[null,"SW-A-217","","Bio-Retention Basin","","Bioretention H","Lower Tingalpa Creek",83.000380542154403,null,null,null,"",2031,2036,2031,2031,2016,0,26804,0,null,null,null,{"$f":"IFERROR(R59*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q59*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q59*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S59*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q59*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q59*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":26804},26804,{"$f":"IFERROR(T59*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q59*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q59*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},26804,{"$f":"IFERROR((X59*(1+((VLOOKUP(L59*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H59:VR59)","v":0},0,{"$f":"IFERROR((AA59*(1+((VLOOKUP(P59*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G59","v":0},0,0,0,0,0]
[null,"SW-A-218","","Bio-Retention Basin","","Bioretention H","Lower Tingalpa Creek",82.276155500151802,null,null,null,"",2031,2036,2031,2031,2016,0,26542,0,null,null,null,{"$f":"IFERROR(R60*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q60*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q60*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S60*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q60*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q60*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":26542},26542,{"$f":"IFERROR(T60*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q60*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q60*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},26542,{"$f":"IFERROR((X60*(1+((VLOOKUP(L60*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H60:VR60)","v":0},0,{"$f":"IFERROR((AA60*(1+((VLOOKUP(P60*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G60","v":0},0,0,0,0,0]
[null,"SW-A-219","","Bio-Retention Basin","","Bioretention H","Lower Tingalpa Creek",81.538097218310895,null,null,null,"",2031,2036,2031,2031,2016,0,26804,0,null,null,null,{"$f":"IFERROR(R61*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q61*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q61*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S61*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q61*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q61*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":26804},26804,{"$f":"IFERROR(T61*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q61*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q61*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},26804,{"$f":"IFERROR((X61*(1+((VLOOKUP(L61*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H61:VR61)","v":0},0,{"$f":"IFERROR((AA61*(1+((VLOOKUP(P61*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G61","v":0},0,0,0,0,0]
[null,"SW-A-220","","Bio-Retention Basin","","Bioretention H","Lower Tingalpa Creek",82.194291657134499,null,null,null,"",2031,2036,2031,2031,2016,0,26804,0,null,null,null,{"$f":"IFERROR(R62*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q62*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q62*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S62*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q62*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q62*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":26804},26804,{"$f":"IFERROR(T62*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q62*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q62*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},26804,{"$f":"IFERROR((X62*(1+((VLOOKUP(L62*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H62:VR62)","v":0},0,{"$f":"IFERROR((AA62*(1+((VLOOKUP(P62*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G62","v":0},0,0,0,0,0]
[null,"SW-A-221","","Bio-Retention Basin","","Bioretention H","Lower Tingalpa Creek",82.953551627725503,null,null,null,"",2031,2036,2031,2031,2016,0,26804,0,null,null,null,{"$f":"IFERROR(R63*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q63*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q63*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S63*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q63*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q63*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":26804},26804,{"$f":"IFERROR(T63*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q63*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q63*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},26804,{"$f":"IFERROR((X63*(1+((VLOOKUP(L63*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H63:VR63)","v":0},0,{"$f":"IFERROR((AA63*(1+((VLOOKUP(P63*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G63","v":0},0,0,0,0,0]
[null,"SW-A-222","","Bio-Retention Basin","","Bioretention I","Lower Tingalpa Creek",83.001038196994102,null,null,null,2031,2031,2036,2031,2031,2016,13102,26674,0,null,null,null,{"$f":"IFERROR(R64*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q64*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q64*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":13102},{"$f":"IFERROR(S64*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q64*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q64*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":26674},39776,{"$f":"IFERROR(T64*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q64*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q64*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},39776,{"$f":"IFERROR((X64*(1+((VLOOKUP(L64*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H64:VR64)","v":0},0,{"$f":"IFERROR((AA64*(1+((VLOOKUP(P64*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G64","v":0},0,0,0,0,0]
[null,"SW-A-223","","Bio-Retention Basin","","Bioretention I","Lower Tingalpa Creek",81.476020276054797,null,null,null,2031,2031,2036,2031,2031,2016,13102,26674,0,null,null,null,{"$f":"IFERROR(R65*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q65*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q65*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":13102},{"$f":"IFERROR(S65*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q65*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q65*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":26674},39776,{"$f":"IFERROR(T65*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q65*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q65*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},39776,{"$f":"IFERROR((X65*(1+((VLOOKUP(L65*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H65:VR65)","v":0},0,{"$f":"IFERROR((AA65*(1+((VLOOKUP(P65*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G65","v":0},0,0,0,0,0]
[null,"SW-A-224","","Bio-Retention Basin","","Bioretention I","Lower Tingalpa Creek",82.1950032225527,null,null,null,2031,2031,2036,2031,2031,2016,13102,26674,0,null,null,null,{"$f":"IFERROR(R66*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q66*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q66*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":13102},{"$f":"IFERROR(S66*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q66*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q66*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":26674},39776,{"$f":"IFERROR(T66*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q66*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q66*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},39776,{"$f":"IFERROR((X66*(1+((VLOOKUP(L66*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H66:VR66)","v":0},0,{"$f":"IFERROR((AA66*(1+((VLOOKUP(P66*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G66","v":0},0,0,0,0,0]
[null,"SW-A-225","","Bio-Retention Basin","","Bioretention I","Lower Tingalpa Creek",83.624308838745506,null,null,null,2031,2031,2036,2031,2031,2016,13102,26674,0,null,null,null,{"$f":"IFERROR(R67*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q67*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q67*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":13102},{"$f":"IFERROR(S67*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q67*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q67*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":26674},39776,{"$f":"IFERROR(T67*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q67*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q67*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},39776,{"$f":"IFERROR((X67*(1+((VLOOKUP(L67*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H67:VR67)","v":0},0,{"$f":"IFERROR((AA67*(1+((VLOOKUP(P67*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G67","v":0},0,0,0,0,0]
[null,"SW-A-226","","Bio-Retention Basin","","Bioretention I","Lower Tingalpa Creek",82.098648485255694,null,null,null,2031,2031,2036,2031,2031,2016,13102,26674,0,null,null,null,{"$f":"IFERROR(R68*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q68*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q68*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":13102},{"$f":"IFERROR(S68*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q68*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q68*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":26674},39776,{"$f":"IFERROR(T68*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q68*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q68*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},39776,{"$f":"IFERROR((X68*(1+((VLOOKUP(L68*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H68:VR68)","v":0},0,{"$f":"IFERROR((AA68*(1+((VLOOKUP(P68*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G68","v":0},0,0,0,0,0]
[null,"SW-A-227","","Bio-Retention Basin","","Bioretention I","Lower Tingalpa Creek",82.511913039400497,null,null,null,2031,2031,2036,2031,2031,2016,13102,26674,0,null,null,null,{"$f":"IFERROR(R69*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q69*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q69*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":13102},{"$f":"IFERROR(S69*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q69*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q69*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":26674},39776,{"$f":"IFERROR(T69*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q69*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q69*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},39776,{"$f":"IFERROR((X69*(1+((VLOOKUP(L69*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H69:VR69)","v":0},0,{"$f":"IFERROR((AA69*(1+((VLOOKUP(P69*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G69","v":0},0,0,0,0,0]
[null,"SW-A-228","","Bio-Retention Basin","","Bioretention I","Lower Tingalpa Creek",82.2557446266743,null,null,null,2031,2031,2036,2031,2031,2016,13102,26674,0,null,null,null,{"$f":"IFERROR(R70*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q70*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q70*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":13102},{"$f":"IFERROR(S70*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q70*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q70*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":26674},39776,{"$f":"IFERROR(T70*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q70*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q70*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},39776,{"$f":"IFERROR((X70*(1+((VLOOKUP(L70*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H70:VR70)","v":0},0,{"$f":"IFERROR((AA70*(1+((VLOOKUP(P70*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G70","v":0},0,0,0,0,0]
[null,"SW-A-229","","Bio-Retention Basin","","Bioretention I","Lower Tingalpa Creek",82.4384944908862,null,null,null,2031,2031,2036,2031,2031,2016,13102,26674,0,null,null,null,{"$f":"IFERROR(R71*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q71*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q71*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":13102},{"$f":"IFERROR(S71*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q71*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q71*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":26674},39776,{"$f":"IFERROR(T71*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q71*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q71*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},39776,{"$f":"IFERROR((X71*(1+((VLOOKUP(L71*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H71:VR71)","v":0},0,{"$f":"IFERROR((AA71*(1+((VLOOKUP(P71*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G71","v":0},0,0,0,0,0]
[null,"SW-A-230","","Bio-Retention Basin","","Bioretention D","Lower Tingalpa Creek",82.093856676566602,null,null,null,2031,2031,2036,2031,2031,2016,12206,26861,0,null,null,null,{"$f":"IFERROR(R72*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q72*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q72*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":12206},{"$f":"IFERROR(S72*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q72*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q72*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":26861},39067,{"$f":"IFERROR(T72*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q72*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q72*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},39067,{"$f":"IFERROR((X72*(1+((VLOOKUP(L72*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H72:VR72)","v":0},0,{"$f":"IFERROR((AA72*(1+((VLOOKUP(P72*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G72","v":0},0,0,0,0,0]
[null,"SW-A-231","","Bio-Retention Basin","","Bioretention D","Lower Tingalpa Creek",83.315233856454697,null,null,null,2031,2031,2036,2031,2031,2016,12206,26861,0,null,null,null,{"$f":"IFERROR(R73*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q73*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q73*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":12206},{"$f":"IFERROR(S73*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q73*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q73*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":26861},39067,{"$f":"IFERROR(T73*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q73*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q73*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},39067,{"$f":"IFERROR((X73*(1+((VLOOKUP(L73*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H73:VR73)","v":0},0,{"$f":"IFERROR((AA73*(1+((VLOOKUP(P73*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G73","v":0},0,0,0,0,0]
[null,"SW-A-232","","Bio-Retention Basin","","Bioretention D","Lower Tingalpa Creek",81.909440792340703,null,null,null,2031,2031,2036,2031,2031,2016,12206,26861,0,null,null,null,{"$f":"IFERROR(R74*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q74*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q74*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":12206},{"$f":"IFERROR(S74*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q74*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q74*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":26861},{"$f":"IF(B74=\"\",\"\",SUM(X74:Y74))","v":39067},{"$f":"IFERROR(T74*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q74*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q74*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},39067,{"$f":"IFERROR((X74*(1+((VLOOKUP(L74*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H74:VR74)","v":0},0,{"$f":"IFERROR((AA74*(1+((VLOOKUP(P74*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,{"$f":"IFERROR(AC74*((1+Storm_ADR)^(Storm_MSY*1-L74*1)),0)","v":0},{"$f":"'Storm Cons Cost NPV Calcs'!G74","v":0},0,{"$f":"IFERROR(AF74*((1+Storm_ADR)^(Storm_MSY*1-P74*1)),0)","v":0},0,{"$f":"AL74*(1-V74)","v":0},{"$f":"AL74*(1-V74+U74)","v":0}]
[null,"SW-A-233","","Bio-Retention Basin","","Bioretention D","Lower Tingalpa Creek",81.690545782220497,null,null,null,2031,2031,2036,2031,2031,2016,12206,26861,0,null,null,null,{"$f":"IFERROR(R75*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q75*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q75*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":12206},{"$f":"IFERROR(S75*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q75*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q75*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":26861},39067,{"$f":"IFERROR(T75*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q75*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q75*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},{"$f":"IFERROR(Z75-AA75,\"\")","v":39067},{"$f":"IFERROR((X75*(1+((VLOOKUP(L75*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H75:VR75)","v":0},{"$f":"SUM(AC75:AD75)","v":0},{"$f":"IFERROR((AA75*(1+((VLOOKUP(P75*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},{"$f":"IFERROR(AE75-AF75,\"\")","v":0},0,{"$f":"'Storm Cons Cost NPV Calcs'!G75","v":0},{"$f":"SUM(AH75:AI75)","v":0},0,{"$f":"IFERROR(AJ75-AK75,\"\")","v":0},0,0]
[null,"SW-A-234","","Bio-Retention Basin","","Bioretention C","Lower Tingalpa Creek",82.698283913869901,null,null,null,"",2031,2036,2031,2031,2016,0,33803,0,null,null,null,{"$f":"IFERROR(R76*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q76*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q76*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S76*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q76*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q76*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":33803},33803,{"$f":"IFERROR(T76*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q76*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q76*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},33803,{"$f":"IFERROR((X76*(1+((VLOOKUP(L76*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H76:VR76)","v":0},0,{"$f":"IFERROR((AA76*(1+((VLOOKUP(P76*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G76","v":0},0,0,0,0,0]
[null,"SW-A-235","","Bio-Retention Basin","","Bioretention D","Lower Tingalpa Creek",82.226555583111207,null,null,null,2031,2031,2036,2031,2031,2016,12206,26861,0,null,null,null,{"$f":"IFERROR(R77*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q77*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q77*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":12206},{"$f":"IFERROR(S77*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q77*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q77*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":26861},39067,{"$f":"IFERROR(T77*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q77*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q77*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},39067,{"$f":"IFERROR((X77*(1+((VLOOKUP(L77*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H77:VR77)","v":0},0,{"$f":"IFERROR((AA77*(1+((VLOOKUP(P77*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G77","v":0},0,0,0,0,0]
[null,"SW-A-236","","Bio-Retention Basin","","Bioretention I","Lower Tingalpa Creek",83.001038204578094,null,null,null,2031,2031,2036,2031,2031,2016,13102,26674,0,null,null,null,{"$f":"IFERROR(R78*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q78*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q78*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":13102},{"$f":"IFERROR(S78*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q78*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q78*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":26674},39776,{"$f":"IFERROR(T78*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q78*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q78*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},39776,{"$f":"IFERROR((X78*(1+((VLOOKUP(L78*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H78:VR78)","v":0},0,{"$f":"IFERROR((AA78*(1+((VLOOKUP(P78*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G78","v":0},0,0,0,0,0]
[null,"SW-A-237","","Bio-Retention Basin","","Bioretention H","Lower Tingalpa Creek",83.045878449628702,null,null,null,"",2031,2036,2031,2031,2016,0,26542,0,null,null,null,{"$f":"IFERROR(R79*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q79*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q79*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S79*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q79*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q79*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":26542},26542,{"$f":"IFERROR(T79*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q79*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q79*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},26542,{"$f":"IFERROR((X79*(1+((VLOOKUP(L79*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H79:VR79)","v":0},0,{"$f":"IFERROR((AA79*(1+((VLOOKUP(P79*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G79","v":0},0,0,0,0,0]
[null,"SW-A-238","","Bio-Retention Basin","","Bioretention F","Lower Tingalpa Creek",82.095430020930095,null,null,null,2031,2031,2036,2031,2031,2016,13046,26566,0,null,null,null,{"$f":"IFERROR(R80*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q80*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q80*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":13046},{"$f":"IFERROR(S80*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q80*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q80*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":26566},39612,{"$f":"IFERROR(T80*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q80*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q80*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},39612,{"$f":"IFERROR((X80*(1+((VLOOKUP(L80*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H80:VR80)","v":0},0,{"$f":"IFERROR((AA80*(1+((VLOOKUP(P80*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G80","v":0},0,0,0,0,0]
[null,"SW-A-239","","Bio-Retention Basin","","Bioretention G","Lower Tingalpa Creek",82.830387072875197,null,null,null,2031,2031,2036,2031,2031,2016,9270,56865,0,null,null,null,{"$f":"IFERROR(R81*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q81*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q81*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":9270},{"$f":"IFERROR(S81*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q81*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q81*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":56865},66135,{"$f":"IFERROR(T81*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q81*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q81*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},66135,{"$f":"IFERROR((X81*(1+((VLOOKUP(L81*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H81:VR81)","v":0},0,{"$f":"IFERROR((AA81*(1+((VLOOKUP(P81*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G81","v":0},0,0,0,0,0]
[null,"SW-A-240","","Bio-Retention Basin","","Bioretention F","Lower Tingalpa Creek",82.102042341251703,null,null,null,2031,2031,2036,2031,2031,2016,13046,26566,0,null,null,null,{"$f":"IFERROR(R82*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q82*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q82*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":13046},{"$f":"IFERROR(S82*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q82*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q82*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":26566},39612,{"$f":"IFERROR(T82*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q82*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q82*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},39612,{"$f":"IFERROR((X82*(1+((VLOOKUP(L82*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H82:VR82)","v":0},0,{"$f":"IFERROR((AA82*(1+((VLOOKUP(P82*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G82","v":0},0,0,0,0,0]
[null,"SW-A-241","","Bio-Retention Basin","","Bioretention F","Lower Tingalpa Creek",82.1686710471417,null,null,null,2031,2031,2036,2031,2031,2016,13046,26566,0,null,null,null,{"$f":"IFERROR(R83*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q83*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q83*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":13046},{"$f":"IFERROR(S83*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q83*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q83*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":26566},39612,{"$f":"IFERROR(T83*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q83*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q83*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},39612,{"$f":"IFERROR((X83*(1+((VLOOKUP(L83*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H83:VR83)","v":0},0,{"$f":"IFERROR((AA83*(1+((VLOOKUP(P83*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G83","v":0},0,0,0,0,0]
[null,"SW-A-242","","Bio-Retention Basin","","Bioretention F","Lower Tingalpa Creek",83.073288773348494,null,null,null,2031,2031,2036,2031,2031,2016,13046,26566,0,null,null,null,{"$f":"IFERROR(R84*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q84*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q84*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":13046},{"$f":"IFERROR(S84*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q84*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q84*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":26566},39612,{"$f":"IFERROR(T84*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q84*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q84*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},39612,{"$f":"IFERROR((X84*(1+((VLOOKUP(L84*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H84:VR84)","v":0},0,{"$f":"IFERROR((AA84*(1+((VLOOKUP(P84*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G84","v":0},0,0,0,0,0]
[null,"SW-A-243","","Bio-Retention Basin","","Bioretention G","Lower Tingalpa Creek",81.865491901724397,null,null,null,2031,2031,2036,2031,2031,2016,9270,56865,0,null,null,null,{"$f":"IFERROR(R85*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q85*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q85*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":9270},{"$f":"IFERROR(S85*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q85*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q85*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":56865},66135,{"$f":"IFERROR(T85*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q85*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q85*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},66135,{"$f":"IFERROR((X85*(1+((VLOOKUP(L85*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H85:VR85)","v":0},0,{"$f":"IFERROR((AA85*(1+((VLOOKUP(P85*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G85","v":0},0,0,0,0,0]
[null,"SW-A-244","","Bio-Retention Basin","","Bioretention F","Lower Tingalpa Creek",82.330880833438997,null,null,null,2031,2031,2036,2031,2031,2016,13046,26566,0,null,null,null,{"$f":"IFERROR(R86*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q86*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q86*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":13046},{"$f":"IFERROR(S86*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q86*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q86*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":26566},39612,{"$f":"IFERROR(T86*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q86*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q86*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},39612,{"$f":"IFERROR((X86*(1+((VLOOKUP(L86*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H86:VR86)","v":0},0,{"$f":"IFERROR((AA86*(1+((VLOOKUP(P86*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G86","v":0},0,0,0,0,0]
[null,"SW-A-245","","Bio-Retention Basin","","Bioretention F","Lower Tingalpa Creek",82.1611915129115,null,null,null,2031,2031,2036,2031,2031,2016,13046,26566,0,null,null,null,{"$f":"IFERROR(R87*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q87*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q87*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":13046},{"$f":"IFERROR(S87*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q87*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q87*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":26566},39612,{"$f":"IFERROR(T87*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q87*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q87*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},39612,{"$f":"IFERROR((X87*(1+((VLOOKUP(L87*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H87:VR87)","v":0},0,{"$f":"IFERROR((AA87*(1+((VLOOKUP(P87*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G87","v":0},0,0,0,0,0]
[null,"SW-A-246","","Bio-Retention Basin","","Bioretention F","Lower Tingalpa Creek",83.016705204226497,null,null,null,2031,2031,2036,2031,2031,2016,13046,26566,0,null,null,null,{"$f":"IFERROR(R88*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q88*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q88*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":13046},{"$f":"IFERROR(S88*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q88*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q88*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":26566},39612,{"$f":"IFERROR(T88*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q88*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q88*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},39612,{"$f":"IFERROR((X88*(1+((VLOOKUP(L88*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H88:VR88)","v":0},0,{"$f":"IFERROR((AA88*(1+((VLOOKUP(P88*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G88","v":0},0,0,0,0,0]
[null,"SW-A-247","","Bio-Retention Basin","","Bioretention F","Lower Tingalpa Creek",82.324880132593407,null,null,null,2031,2031,2036,2031,2031,2016,13046,26566,0,null,null,null,{"$f":"IFERROR(R89*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q89*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q89*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":13046},{"$f":"IFERROR(S89*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q89*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q89*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":26566},39612,{"$f":"IFERROR(T89*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q89*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q89*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},39612,{"$f":"IFERROR((X89*(1+((VLOOKUP(L89*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H89:VR89)","v":0},0,{"$f":"IFERROR((AA89*(1+((VLOOKUP(P89*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G89","v":0},0,0,0,0,0]
[null,"SW-A-248","","Bio-Retention Basin","","Bioretention H","Lower Tingalpa Creek",82.109749433827801,null,null,null,"",2031,2036,2031,2031,2016,0,26804,0,null,null,null,{"$f":"IFERROR(R90*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q90*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q90*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S90*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q90*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q90*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":26804},26804,{"$f":"IFERROR(T90*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q90*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q90*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},26804,{"$f":"IFERROR((X90*(1+((VLOOKUP(L90*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H90:VR90)","v":0},0,{"$f":"IFERROR((AA90*(1+((VLOOKUP(P90*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G90","v":0},0,0,0,0,0]
[null,"SW-A-249","","Wetland","","Wetland","Lower Tingalpa Creek",7907.10750279482,null,null,null,"",2026,2031,2026,2026,2016,0,784585,0,null,null,null,{"$f":"IFERROR(R91*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q91*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q91*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S91*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q91*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q91*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":784585},784585,{"$f":"IFERROR(T91*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q91*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q91*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},784585,{"$f":"IFERROR((X91*(1+((VLOOKUP(L91*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H91:VR91)","v":332936.91373712814},332936.91373712814,{"$f":"IFERROR((AA91*(1+((VLOOKUP(P91*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},332936.91373712814,0,{"$f":"'Storm Cons Cost NPV Calcs'!G91","v":174105.97832699787},174105.97832699787,0,174105.97832699787,174105.97832699787,174105.97832699787]
[null,"SW-A-250","","Sediment Basin","","Sediment Basin","Lower Tingalpa Creek",1744.34693348255,null,null,null,"",2026,2031,2026,2026,2016,0,253392,0,null,null,null,{"$f":"IFERROR(R92*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q92*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q92*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S92*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q92*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q92*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":253392},253392,{"$f":"IFERROR(T92*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q92*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q92*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},253392,{"$f":"IFERROR((X92*(1+((VLOOKUP(L92*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H92:VR92)","v":107526.33614672517},107526.33614672517,{"$f":"IFERROR((AA92*(1+((VLOOKUP(P92*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},107526.33614672517,0,{"$f":"'Storm Cons Cost NPV Calcs'!G92","v":56229.805642772466},56229.805642772466,0,56229.805642772466,56229.805642772466,56229.805642772466]
[null,"SW-A-251","","Bio-Retention Basin","","Bioretention J","Lower Tingalpa Creek",84.017357960810102,null,null,null,"",2031,2036,2031,2031,2016,0,29063,0,null,null,null,{"$f":"IFERROR(R93*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q93*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q93*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S93*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q93*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q93*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":29063},29063,{"$f":"IFERROR(T93*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q93*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q93*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},29063,{"$f":"IFERROR((X93*(1+((VLOOKUP(L93*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H93:VR93)","v":0},0,{"$f":"IFERROR((AA93*(1+((VLOOKUP(P93*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G93","v":0},0,0,0,0,0]
[null,"SW-A-252","","Bio-Retention Basin","","Bioretention J","Lower Tingalpa Creek",84.017357962458206,null,null,null,"",2031,2036,2031,2031,2016,0,29063,0,null,null,null,{"$f":"IFERROR(R94*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q94*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q94*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S94*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q94*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q94*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":29063},29063,{"$f":"IFERROR(T94*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q94*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q94*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},29063,{"$f":"IFERROR((X94*(1+((VLOOKUP(L94*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H94:VR94)","v":0},0,{"$f":"IFERROR((AA94*(1+((VLOOKUP(P94*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G94","v":0},0,0,0,0,0]
[null,"SW-A-253","","Bio-Retention Basin","","Bioretention J","Lower Tingalpa Creek",84.050391944602595,null,null,null,"",2031,2036,2031,2031,2016,0,29063,0,null,null,null,{"$f":"IFERROR(R95*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q95*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q95*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S95*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q95*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q95*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":29063},29063,{"$f":"IFERROR(T95*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q95*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q95*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},29063,{"$f":"IFERROR((X95*(1+((VLOOKUP(L95*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H95:VR95)","v":0},0,{"$f":"IFERROR((AA95*(1+((VLOOKUP(P95*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G95","v":0},0,0,0,0,0]
[null,"SW-A-254","","Bio-Retention Basin","","Bioretention J","Lower Tingalpa Creek",84.040445696225504,null,null,null,"",2031,2036,2031,2031,2016,0,29063,0,null,null,null,{"$f":"IFERROR(R96*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q96*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q96*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S96*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q96*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q96*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":29063},29063,{"$f":"IFERROR(T96*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q96*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q96*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},29063,{"$f":"IFERROR((X96*(1+((VLOOKUP(L96*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H96:VR96)","v":0},0,{"$f":"IFERROR((AA96*(1+((VLOOKUP(P96*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G96","v":0},0,0,0,0,0]
[null,"SW-A-255","","Bio-Retention Basin","","Bioretention J","Lower Tingalpa Creek",84.040445696225504,null,null,null,"",2031,2036,2031,2031,2016,0,29063,0,null,null,null,{"$f":"IFERROR(R97*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q97*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q97*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S97*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q97*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q97*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":29063},29063,{"$f":"IFERROR(T97*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q97*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q97*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},29063,{"$f":"IFERROR((X97*(1+((VLOOKUP(L97*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H97:VR97)","v":0},0,{"$f":"IFERROR((AA97*(1+((VLOOKUP(P97*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G97","v":0},0,0,0,0,0]
[null,"SW-A-256","","Bio-Retention Basin","","Bioretention J","Lower Tingalpa Creek",84.039251576643295,null,null,null,"",2031,2036,2031,2031,2016,0,29063,0,null,null,null,{"$f":"IFERROR(R98*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q98*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q98*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S98*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q98*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q98*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":29063},29063,{"$f":"IFERROR(T98*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q98*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q98*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},29063,{"$f":"IFERROR((X98*(1+((VLOOKUP(L98*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H98:VR98)","v":0},0,{"$f":"IFERROR((AA98*(1+((VLOOKUP(P98*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},0,0,{"$f":"'Storm Cons Cost NPV Calcs'!G98","v":0},0,0,0,0,0]
[null,"SW-A-257","","Bio-Retention Basin","","Bioretention A","Weinam Creek",1330.49062866904,null,null,null,2017,2017,2021,2017,2017,2016,123600,316365,0,null,null,null,{"$f":"IFERROR(R99*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q99*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q99*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":123600},{"$f":"IFERROR(S99*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q99*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q99*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":316365},439965,{"$f":"IFERROR(T99*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q99*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q99*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},439965,{"$f":"IFERROR((X99*(1+((VLOOKUP(L99*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":126461.75682454318},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H99:VR99)","v":339128.9434498077},465590.70027435088,{"$f":"IFERROR((AA99*(1+((VLOOKUP(P99*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},465590.70027435088,118888.55581888047,{"$f":"'Storm Cons Cost NPV Calcs'!G99","v":282052.84251142025},400941.3983303007,0,400941.3983303007,400941.3983303007,400941.3983303007]
[null,"SW-A-258","","Infiltration Bio-retention Basin","","Infiltration Bioretention B","Weinam Creek",391.64996499976297,null,null,null,"",2017,2021,2017,2017,2016,0,109658,0,null,null,null,{"$f":"IFERROR(R100*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q100*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q100*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S100*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q100*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q100*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":109658},109658,{"$f":"IFERROR(T100*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q100*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q100*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},109658,{"$f":"IFERROR((X100*(1+((VLOOKUP(L100*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H100:VR100)","v":117548.40668474391},117548.40668474391,{"$f":"IFERROR((AA100*(1+((VLOOKUP(P100*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},117548.40668474391,0,{"$f":"'Storm Cons Cost NPV Calcs'!G100","v":97764.767291316442},97764.767291316442,0,97764.767291316442,97764.767291316442,97764.767291316442]
[null,"SW-A-262","","Infiltration Bio-retention Basin","","Infiltration Bioretention A","Weinam Creek",1151.22014303997,null,null,null,"",2017,2021,2017,2017,2016,0,267760,0,null,null,null,{"$f":"IFERROR(R101*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q101*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q101*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S101*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q101*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q101*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":267760},267760,{"$f":"IFERROR(T101*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q101*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q101*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},267760,{"$f":"IFERROR((X101*(1+((VLOOKUP(L101*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H101:VR101)","v":287026.5860576249},287026.5860576249,{"$f":"IFERROR((AA101*(1+((VLOOKUP(P101*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},287026.5860576249,0,{"$f":"'Storm Cons Cost NPV Calcs'!G101","v":238719.41937590408},238719.41937590408,0,238719.41937590408,238719.41937590408,238719.41937590408]
[null,"SW-A-263","","Infiltration Bio-retention Basin","","Infiltration Bioretention A","Weinam Creek",1071.3696786324299,null,null,null,"",2017,2021,2017,2017,2016,0,267760,0,null,null,null,{"$f":"IFERROR(R102*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q102*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q102*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S102*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q102*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q102*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":267760},267760,{"$f":"IFERROR(T102*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q102*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q102*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},267760,{"$f":"IFERROR((X102*(1+((VLOOKUP(L102*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H102:VR102)","v":287026.5860576249},287026.5860576249,{"$f":"IFERROR((AA102*(1+((VLOOKUP(P102*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},287026.5860576249,0,{"$f":"'Storm Cons Cost NPV Calcs'!G102","v":238719.41937590408},238719.41937590408,0,238719.41937590408,238719.41937590408,238719.41937590408]
[null,"SW-A-264","","Infiltration Bio-retention Basin","","Infiltration Bioretention A","Weinam Creek",1120.3070876824099,null,null,null,"",2017,2021,2017,2017,2016,0,267760,0,null,null,null,{"$f":"IFERROR(R103*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q103*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q103*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S103*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q103*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q103*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":267760},267760,{"$f":"IFERROR(T103*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q103*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q103*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},267760,{"$f":"IFERROR((X103*(1+((VLOOKUP(L103*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H103:VR103)","v":287026.5860576249},287026.5860576249,{"$f":"IFERROR((AA103*(1+((VLOOKUP(P103*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},287026.5860576249,0,{"$f":"'Storm Cons Cost NPV Calcs'!G103","v":238719.41937590408},238719.41937590408,0,238719.41937590408,238719.41937590408,238719.41937590408]
[null,"SW-A-266","","Infiltration Bio-retention Basin","","Infiltration Bioretention B","Weinam Creek",272.00594060729998,null,null,null,"",2017,2021,2017,2017,2016,0,109658,0,null,null,null,{"$f":"IFERROR(R104*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q104*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q104*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S104*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q104*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q104*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":109658},109658,{"$f":"IFERROR(T104*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q104*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q104*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},109658,{"$f":"IFERROR((X104*(1+((VLOOKUP(L104*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H104:VR104)","v":117548.40668474391},117548.40668474391,{"$f":"IFERROR((AA104*(1+((VLOOKUP(P104*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},117548.40668474391,0,{"$f":"'Storm Cons Cost NPV Calcs'!G104","v":97764.767291316442},97764.767291316442,0,97764.767291316442,97764.767291316442,97764.767291316442]
[null,"SW-A-267","","Infiltration Bio-retention Basin","","Infiltration Bioretention B","Weinam Creek",192.556130775566,null,null,null,"",2017,2021,2017,2017,2016,0,109658,0,null,null,null,{"$f":"IFERROR(R105*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q105*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q105*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S105*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q105*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q105*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":109658},109658,{"$f":"IFERROR(T105*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q105*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q105*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},109658,{"$f":"IFERROR((X105*(1+((VLOOKUP(L105*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H105:VR105)","v":117548.40668474391},117548.40668474391,{"$f":"IFERROR((AA105*(1+((VLOOKUP(P105*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},117548.40668474391,0,{"$f":"'Storm Cons Cost NPV Calcs'!G105","v":97764.767291316442},97764.767291316442,0,97764.767291316442,97764.767291316442,97764.767291316442]
[null,"SW-A-268","","Infiltration Bio-retention Basin","","Infiltration Bioretention B","Weinam Creek",203.598456082246,null,null,null,"",2017,2021,2017,2017,2016,0,109658,0,null,null,null,{"$f":"IFERROR(R106*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q106*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q106*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S106*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q106*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q106*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":109658},{"$f":"IF(B106=\"\",\"\",SUM(X106:Y106))","v":109658},{"$f":"IFERROR(T106*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q106*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q106*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},109658,{"$f":"IFERROR((X106*(1+((VLOOKUP(L106*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H106:VR106)","v":117548.40668474391},117548.40668474391,{"$f":"IFERROR((AA106*(1+((VLOOKUP(P106*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},117548.40668474391,{"$f":"IFERROR(AC106*((1+Storm_ADR)^(Storm_MSY*1-L106*1)),0)","v":0},{"$f":"'Storm Cons Cost NPV Calcs'!G106","v":97764.767291316442},97764.767291316442,{"$f":"IFERROR(AF106*((1+Storm_ADR)^(Storm_MSY*1-P106*1)),0)","v":0},97764.767291316442,{"$f":"AL106*(1-V106)","v":97764.767291316442},{"$f":"AL106*(1-V106+U106)","v":97764.767291316442}]
[null,"SW-A-269","","Bio-Retention Basin","","Bioretention C","Weinam Creek",291.89550804414199,null,null,null,"",2017,2021,2017,2017,2016,0,89640,0,null,null,null,{"$f":"IFERROR(R107*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q107*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q107*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S107*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q107*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q107*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":89640},89640,{"$f":"IFERROR(T107*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q107*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q107*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},89640,{"$f":"IFERROR((X107*(1+((VLOOKUP(L107*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H107:VR107)","v":96090.017830166908},96090.017830166908,{"$f":"IFERROR((AA107*(1+((VLOOKUP(P107*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},96090.017830166908,0,{"$f":"'Storm Cons Cost NPV Calcs'!G107","v":79917.869558022256},79917.869558022256,0,79917.869558022256,79917.869558022256,79917.869558022256]
[null,"SW-A-272","","Bio-Retention Basin","","Bio retention Basin D","Upper Eprapah Creek",404.34781693519602,null,null,null,2017,2017,2021,2017,2017,2016,41200,54317,0,null,null,null,{"$f":"IFERROR(R108*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q108*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q108*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":41200},{"$f":"IFERROR(S108*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q108*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q108*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":54317},95517,{"$f":"IFERROR(T108*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q108*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q108*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},95517,{"$f":"IFERROR((X108*(1+((VLOOKUP(L108*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":42153.918941514392},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H108:VR108)","v":58225.362544412943},100379.28148592733,{"$f":"IFERROR((AA108*(1+((VLOOKUP(P108*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},100379.28148592733,39629.518606293495,{"$f":"'Storm Cons Cost NPV Calcs'!G108","v":48425.913886469156},88055.432492762659,0,88055.432492762659,88055.432492762659,88055.432492762659]
[null,"SW-A-275","","Wetland","","Wetland C (including inlet pond)","Upper Eprapah Creek",12902.2008122405,null,null,null,2021,2021,2026,2021,2021,2016,127308,1469302,0,null,null,null,{"$f":"IFERROR(R109*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q109*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q109*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":127308},{"$f":"IFERROR(S109*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q109*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q109*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":1469302},1596610,{"$f":"IFERROR(T109*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q109*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q109*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},1596610,{"$f":"IFERROR((X109*(1+((VLOOKUP(L109*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":142744.50393821643},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H109:VR109)","v":1747081.400364974},1889825.9043031905,{"$f":"IFERROR((AA109*(1+((VLOOKUP(P109*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},1889825.9043031905,104824.69307832344,{"$f":"'Storm Cons Cost NPV Calcs'!G109","v":1100997.5549515884},1205822.2480299119,0,1205822.2480299119,1205822.2480299119,1205822.2480299119]
[null,"SW-A-279","","Bio-Retention Basin","","Bioretention Basin D","Kinross Road Precinct",5167.8509581236503,null,null,null,2017,2017,2021,2017,2017,2016,252350,561682,0,null,null,null,{"$f":"IFERROR(R110*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q110*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q110*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":252350},{"$f":"IFERROR(S110*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q110*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q110*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":561682},814032,{"$f":"IFERROR(T110*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q110*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q110*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},814032,{"$f":"IFERROR((X110*(1+((VLOOKUP(L110*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":258192.75351677567},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H110:VR110)","v":602097.65054533491},860290.40406211058,{"$f":"IFERROR((AA110*(1+((VLOOKUP(P110*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},860290.40406211058,242730.80146354766,{"$f":"'Storm Cons Cost NPV Calcs'!G110","v":500763.37359537103},743494.17505891866,0,743494.17505891866,743494.17505891866,743494.17505891866]
[null,"SW-A-287","","Detention Basin","","Kinross","Kinross Road Precinct",2665.7635546603601,null,null,null,"",2017,2021,2017,2017,2016,0,691578,0,null,null,null,{"$f":"IFERROR(R111*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q111*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q111*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S111*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q111*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q111*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":691578},691578,{"$f":"IFERROR(T111*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q111*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q111*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},691578,{"$f":"IFERROR((X111*(1+((VLOOKUP(L111*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H111:VR111)","v":741340.27611502877},741340.27611502877,{"$f":"IFERROR((AA111*(1+((VLOOKUP(P111*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},741340.27611502877,0,{"$f":"'Storm Cons Cost NPV Calcs'!G111","v":616571.17796963314},616571.17796963314,0,616571.17796963314,616571.17796963314,616571.17796963314]
[null,"SW-A-294","","Bio-Retention Basin","","Bio-retention basin - Native Dog Creek","Native Dog Creek",1486.7233723044801,null,null,null,"",2026,2026,2026,2026,2016,0,446342,0,null,null,null,{"$f":"IFERROR(R112*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q112*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q112*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S112*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q112*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q112*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":446342},446342,{"$f":"IFERROR(T112*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q112*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q112*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},446342,{"$f":"IFERROR((X112*(1+((VLOOKUP(L112*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H112:VR112)","v":561682.78125000035},561682.78125000035,{"$f":"IFERROR((AA112*(1+((VLOOKUP(P112*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},561682.78125000035,0,{"$f":"'Storm Cons Cost NPV Calcs'!G112","v":302900.17070588248},302900.17070588248,0,302900.17070588248,302900.17070588248,302900.17070588248]
[null,"SW-A-297","","Bio-Retention Basin","","Bio-retention basin - Native Dog Creek","Native Dog Creek",893.39904187838101,null,null,null,"",2026,2026,2026,2026,2016,0,271688,0,null,null,null,{"$f":"IFERROR(R113*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q113*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q113*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S113*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q113*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q113*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":271688},271688,{"$f":"IFERROR(T113*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q113*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q113*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},271688,{"$f":"IFERROR((X113*(1+((VLOOKUP(L113*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H113:VR113)","v":341895.83653846174},341895.83653846174,{"$f":"IFERROR((AA113*(1+((VLOOKUP(P113*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},341895.83653846174,0,{"$f":"'Storm Cons Cost NPV Calcs'!G113","v":184375.07915172624},184375.07915172624,0,184375.07915172624,184375.07915172624,184375.07915172624]
[null,"SW-A-302","","Bio-Retention Basin","","Bio-retention basin - Native Dog Creek","Native Dog Creek",1382.5905711927801,null,null,null,"",2026,2026,2026,2026,2016,0,455938,0,null,null,null,{"$f":"IFERROR(R114*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q114*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q114*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S114*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q114*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q114*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":455938},455938,{"$f":"IFERROR(T114*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q114*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q114*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},455938,{"$f":"IFERROR((X114*(1+((VLOOKUP(L114*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H114:VR114)","v":573758.51682692347},573758.51682692347,{"$f":"IFERROR((AA114*(1+((VLOOKUP(P114*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},573758.51682692347,0,{"$f":"'Storm Cons Cost NPV Calcs'!G114","v":309412.28482038138},309412.28482038138,0,309412.28482038138,309412.28482038138,309412.28482038138]
[null,"SW-A-303","","Bio-Retention Basin","","Bio-retention basin - Native Dog Creek","Native Dog Creek",658.04379721990597,null,null,null,"",2026,2026,2026,2026,2016,0,455938,0,null,null,null,{"$f":"IFERROR(R115*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q115*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q115*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S115*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q115*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q115*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":455938},455938,{"$f":"IFERROR(T115*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q115*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q115*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},455938,{"$f":"IFERROR((X115*(1+((VLOOKUP(L115*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H115:VR115)","v":573758.51682692347},573758.51682692347,{"$f":"IFERROR((AA115*(1+((VLOOKUP(P115*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},573758.51682692347,0,{"$f":"'Storm Cons Cost NPV Calcs'!G115","v":309412.28482038138},309412.28482038138,0,309412.28482038138,309412.28482038138,309412.28482038138]
[null,"SW-A-304","","Bio-Retention Basin","","Bio-retention basin - Thornlands","Redlands Balance",1627.60593857096,null,null,null,"",2026,2026,2026,2026,2016,0,455938,0,null,null,null,{"$f":"IFERROR(R116*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q116*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q116*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S116*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q116*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q116*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":455938},455938,{"$f":"IFERROR(T116*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q116*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q116*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},455938,{"$f":"IFERROR((X116*(1+((VLOOKUP(L116*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H116:VR116)","v":573758.51682692347},573758.51682692347,{"$f":"IFERROR((AA116*(1+((VLOOKUP(P116*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},573758.51682692347,0,{"$f":"'Storm Cons Cost NPV Calcs'!G116","v":309412.28482038138},309412.28482038138,0,309412.28482038138,309412.28482038138,309412.28482038138]
[null,"SW-A-305","","Bio-Retention Basin","","Bioretention Basin C","Kinross Road Precinct",888.22060804484795,null,null,null,"",2017,2017,2017,2017,2016,0,210243,0,null,null,null,{"$f":"IFERROR(R117*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q117*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q117*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S117*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q117*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q117*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":210243},210243,{"$f":"IFERROR(T117*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q117*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q117*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},210243,{"$f":"IFERROR((X117*(1+((VLOOKUP(L117*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H117:VR117)","v":215131.43815814448},215131.43815814448,{"$f":"IFERROR((AA117*(1+((VLOOKUP(P117*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},215131.43815814448,0,{"$f":"'Storm Cons Cost NPV Calcs'!G117","v":202248.22615224635},202248.22615224635,0,202248.22615224635,202248.22615224635,202248.22615224635]
[null,"SW-A-306","","Bio-Retention Basin","","Bioretention Basin J","Kinross Road Precinct",1098.7928874985901,null,null,null,"",2019,2019,2019,2019,2016,0,772090,0,null,null,null,{"$f":"IFERROR(R118*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Q118*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Q118*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))),0)","v":0},{"$f":"IFERROR(S118*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Q118*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Q118*1,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0)","v":772090},772090,{"$f":"IFERROR(T118*(1+((VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Q118*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Q118*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))),0)","v":0},772090,{"$f":"IFERROR((X118*(1+((VLOOKUP(L118*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,28,FALSE)))),0)","v":0},{"$f":"SUM('Storm Cons Cost NPV Calcs'!H118:VR118)","v":827208.39678548102},827208.39678548102,{"$f":"IFERROR((AA118*(1+((VLOOKUP(P118*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)-VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE))/VLOOKUP(Storm_MSY*1,'Escalation Indices'!$C$11:$AO$70,30,FALSE)))),0)","v":0},827208.39678548102,0,{"$f":"'Storm Cons Cost NPV Calcs'!G118","v":687317.58658350457},687317.58658350457,0,687317.58658350457,687317.58658350457,687317.58658350457]

{"sheet":"Storm Servicing Cost","index":54,"n_rows":17,"n_cols":26,"rows_kept":17,"cut":false,"hidden":true,"merged":[[6,2,6,3],[6,24,6,25]]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Storm Servicing Cost"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,null,"Servicing Cost Analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Establishment Costs"]
[null,null,"Average Servicing Cost","Future Servicing Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"'Average' Establishment Costs","Future Costs Only"]
[null,{"$f":"'Service Areas'!B56","v":"Cleveland CBD"},{"$f":"IFERROR(Y9/'Annualised Stormwater Demand'!C9,0)","v":41853.236736995394},{"$f":"IFERROR(Z9/'Annualised Stormwater Demand'!D9,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B56","v":"Cleveland CBD"},{"$f":"SUMIF('Storm - Existing Infrastructure'!G:G,X9,'Storm - Existing Infrastructure'!U:U)+SUMIF('Storm - Future Infrastructure'!G:G,X9,'Storm - Future Infrastructure'!AM:AM)","v":5874134.9699718021},{"$f":"SUMIF('Storm - Future Infrastructure'!G:G,X9,'Storm - Future Infrastructure'!AN:AN)","v":0}]
[null,{"$f":"'Service Areas'!B57","v":"Kinross Road Precinct"},{"$f":"IFERROR(Y10/'Annualised Stormwater Demand'!C10,0)","v":77799.064196496911},{"$f":"IFERROR(Z10/'Annualised Stormwater Demand'!D10,0)","v":320713.48010113562},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B57","v":"Kinross Road Precinct"},{"$f":"SUMIF('Storm - Existing Infrastructure'!G:G,X10,'Storm - Existing Infrastructure'!U:U)+SUMIF('Storm - Future Infrastructure'!G:G,X10,'Storm - Future Infrastructure'!AM:AM)","v":2790868.041857176},{"$f":"SUMIF('Storm - Future Infrastructure'!G:G,X10,'Storm - Future Infrastructure'!AN:AN)","v":2409447.0477163759}]
[null,{"$f":"'Service Areas'!B58","v":"Lower Tingalpa Creek"},{"$f":"IFERROR(Y11/'Annualised Stormwater Demand'!C11,0)","v":554924.81880773616},{"$f":"IFERROR(Z11/'Annualised Stormwater Demand'!D11,0)","v":64187.170572187562},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B58","v":"Lower Tingalpa Creek"},{"$f":"SUMIF('Storm - Existing Infrastructure'!G:G,X11,'Storm - Existing Infrastructure'!U:U)+SUMIF('Storm - Future Infrastructure'!G:G,X11,'Storm - Future Infrastructure'!AM:AM)","v":21197296.749179669},{"$f":"SUMIF('Storm - Future Infrastructure'!G:G,X11,'Storm - Future Infrastructure'!AN:AN)","v":230335.78396977033}]
[null,{"$f":"'Service Areas'!B59","v":"Native Dog Creek"},{"$f":"IFERROR(Y12/'Annualised Stormwater Demand'!C12,0)","v":149735.24972409589},{"$f":"IFERROR(Z12/'Annualised Stormwater Demand'!D12,0)","v":211507.41440672288},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B59","v":"Native Dog Creek"},{"$f":"SUMIF('Storm - Existing Infrastructure'!G:G,X12,'Storm - Existing Infrastructure'!U:U)+SUMIF('Storm - Future Infrastructure'!G:G,X12,'Storm - Future Infrastructure'!AM:AM)","v":5093933.75822007},{"$f":"SUMIF('Storm - Future Infrastructure'!G:G,X12,'Storm - Future Infrastructure'!AN:AN)","v":1106099.8194983713}]
[null,{"$f":"'Service Areas'!B60","v":"SE Thornlands Precinct"},{"$f":"IFERROR(Y13/'Annualised Stormwater Demand'!C13,0)","v":40483.877821512942},{"$f":"IFERROR(Z13/'Annualised Stormwater Demand'!D13,0)","v":180923.4698452279},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B60","v":"SE Thornlands Precinct"},{"$f":"SUMIF('Storm - Existing Infrastructure'!G:G,X13,'Storm - Existing Infrastructure'!U:U)+SUMIF('Storm - Future Infrastructure'!G:G,X13,'Storm - Future Infrastructure'!AM:AM)","v":1037371.1303575475},{"$f":"SUMIF('Storm - Future Infrastructure'!G:G,X13,'Storm - Future Infrastructure'!AN:AN)","v":972337.45042584755}]
[null,{"$f":"'Service Areas'!B61","v":"Torquay Creek"},{"$f":"IFERROR(Y14/'Annualised Stormwater Demand'!C14,0)","v":21535.307015434704},{"$f":"IFERROR(Z14/'Annualised Stormwater Demand'!D14,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B61","v":"Torquay Creek"},{"$f":"SUMIF('Storm - Existing Infrastructure'!G:G,X14,'Storm - Existing Infrastructure'!U:U)+SUMIF('Storm - Future Infrastructure'!G:G,X14,'Storm - Future Infrastructure'!AM:AM)","v":694064.14355479996},{"$f":"SUMIF('Storm - Future Infrastructure'!G:G,X14,'Storm - Future Infrastructure'!AN:AN)","v":0}]
[null,{"$f":"'Service Areas'!B62","v":"Upper Eprapah Creek"},{"$f":"IFERROR(Y15/'Annualised Stormwater Demand'!C15,0)","v":187163.51452309525},{"$f":"IFERROR(Z15/'Annualised Stormwater Demand'!D15,0)","v":4365051.6194724562},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B62","v":"Upper Eprapah Creek"},{"$f":"SUMIF('Storm - Existing Infrastructure'!G:G,X15,'Storm - Existing Infrastructure'!U:U)+SUMIF('Storm - Future Infrastructure'!G:G,X15,'Storm - Future Infrastructure'!AM:AM)","v":5900629.1448738165},{"$f":"SUMIF('Storm - Future Infrastructure'!G:G,X15,'Storm - Future Infrastructure'!AN:AN)","v":4786712.9917361159}]
[null,{"$f":"'Service Areas'!B63","v":"Weinam Creek"},{"$f":"IFERROR(Y16/'Annualised Stormwater Demand'!C16,0)","v":32544.014511499478},{"$f":"IFERROR(Z16/'Annualised Stormwater Demand'!D16,0)","v":153801.76033097514},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B63","v":"Weinam Creek"},{"$f":"SUMIF('Storm - Existing Infrastructure'!G:G,X16,'Storm - Existing Infrastructure'!U:U)+SUMIF('Storm - Future Infrastructure'!G:G,X16,'Storm - Future Infrastructure'!AM:AM)","v":2223910.7670563012},{"$f":"SUMIF('Storm - Future Infrastructure'!G:G,X16,'Storm - Future Infrastructure'!AN:AN)","v":1588076.5951813015}]
[null,{"$f":"'Service Areas'!B64","v":"Redlands Balance"},{"$f":"IFERROR(Y17/'Annualised Stormwater Demand'!C17,0)","v":63703.351443490246},{"$f":"IFERROR(Z17/'Annualised Stormwater Demand'!D17,0)","v":1192.5525227878734},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B64","v":"Redlands Balance"},{"$f":"SUMIF('Storm - Existing Infrastructure'!G:G,X17,'Storm - Existing Infrastructure'!U:U)+SUMIF('Storm - Future Infrastructure'!G:G,X17,'Storm - Future Infrastructure'!AM:AM)","v":149615207.39782256},{"$f":"SUMIF('Storm - Future Infrastructure'!G:G,X17,'Storm - Future Infrastructure'!AN:AN)","v":309412.28482038138}]

{"sheet":"Storm Cons Cost NPV Calcs","index":55,"n_rows":118,"n_cols":19,"rows_kept":118,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Storm Cons Cost NPV Calcs"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"Stormwater Construction Cost NPV Calculations"]
[]
[null,"Item ID","Apportionment Grouping","Construction Start Year","Construction End Year","Construction Value - Model Start","NPV Construction",{"$f":"Water_MSY","v":2016},{"$f":"H9+1","v":2017},{"$f":"I9+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027]
[null,{"$f":"'Storm - Future Infrastructure'!B10","v":"SW-P-3"},{"$f":"'Storm - Future Infrastructure'!G10","v":"SE Thornlands Precinct"},{"$f":"'Storm - Future Infrastructure'!M10","v":2022},{"$f":"'Storm - Future Infrastructure'!N10","v":2026},{"$f":"'Storm - Future Infrastructure'!Y10","v":62123},{"$f":"NPV(Storm_ADR,I10:VR10)+H10","v":45625.785229184963},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(H$9>=$D10,H$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D10,$F10*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(I$9>=$D10,I$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D10,$F10*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(J$9>=$D10,J$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D10,$F10*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(K$9>=$D10,K$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D10,$F10*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(L$9>=$D10,L$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D10,$F10*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(M$9>=$D10,M$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D10,$F10*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(N$9>=$D10,N$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D10,$F10*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":14261.868543887023},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(O$9>=$D10,O$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D10,$F10*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":14593.476551746391},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(P$9>=$D10,P$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D10,$F10*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":14932.794900683306},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(Q$9>=$D10,Q$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D10,$F10*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":15280.002866704745},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(R$9>=$D10,R$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D10,$F10*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":15635.283894230779},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(S$9>=$D10,S$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D10,$F10*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B11","v":"SW-P-8"},{"$f":"'Storm - Future Infrastructure'!G11","v":"Kinross Road Precinct"},{"$f":"'Storm - Future Infrastructure'!M11","v":2017},{"$f":"'Storm - Future Infrastructure'!N11","v":2020},{"$f":"'Storm - Future Infrastructure'!Y11","v":71172},64658.404308117686,{"$f":"IF($E11<>\"\",IFERROR(IF(AND(H$9>=$D11,H$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D11,$F11*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(I$9>=$D11,I$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D11,$F11*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":18206.711658166332},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(J$9>=$D11,J$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D11,$F11*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":18630.042679908383},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(K$9>=$D11,K$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D11,$F11*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":19063.216728624986},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(L$9>=$D11,L$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D11,$F11*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":19506.462668195807},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(M$9>=$D11,M$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D11,$F11*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(N$9>=$D11,N$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D11,$F11*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(O$9>=$D11,O$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D11,$F11*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(P$9>=$D11,P$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D11,$F11*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(Q$9>=$D11,Q$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D11,$F11*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(R$9>=$D11,R$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D11,$F11*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(S$9>=$D11,S$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D11,$F11*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B12","v":"SW-P-16"},{"$f":"'Storm - Future Infrastructure'!G12","v":"SE Thornlands Precinct"},{"$f":"'Storm - Future Infrastructure'!M12","v":2022},{"$f":"'Storm - Future Infrastructure'!N12","v":2026},{"$f":"'Storm - Future Infrastructure'!Y12","v":20471},15034.776965482115,{"$f":"IF($E12<>\"\",IFERROR(IF(AND(H$9>=$D12,H$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D12,$F12*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(I$9>=$D12,I$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D12,$F12*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(J$9>=$D12,J$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D12,$F12*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(K$9>=$D12,K$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D12,$F12*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(L$9>=$D12,L$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D12,$F12*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(M$9>=$D12,M$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D12,$F12*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(N$9>=$D12,N$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D12,$F12*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":4699.623504368933},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(O$9>=$D12,O$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D12,$F12*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":4808.8961977174367},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(P$9>=$D12,P$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D12,$F12*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":4920.7096310849111},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(Q$9>=$D12,Q$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D12,$F12*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":5035.1228801621428},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(R$9>=$D12,R$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D12,$F12*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":5152.1963942307721},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(S$9>=$D12,S$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D12,$F12*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B13","v":"SW-P-25"},{"$f":"'Storm - Future Infrastructure'!G13","v":"Kinross Road Precinct"},{"$f":"'Storm - Future Infrastructure'!M13","v":2017},{"$f":"'Storm - Future Infrastructure'!N13","v":2017},{"$f":"'Storm - Future Infrastructure'!Y13","v":51376},49422.358255912484,{"$f":"IF($E13<>\"\",IFERROR(IF(AND(H$9>=$D13,H$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D13,$F13*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(I$9>=$D13,I$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D13,$F13*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":52570.562476814113},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(J$9>=$D13,J$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D13,$F13*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(K$9>=$D13,K$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D13,$F13*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(L$9>=$D13,L$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D13,$F13*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(M$9>=$D13,M$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D13,$F13*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(N$9>=$D13,N$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D13,$F13*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(O$9>=$D13,O$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D13,$F13*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(P$9>=$D13,P$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D13,$F13*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(Q$9>=$D13,Q$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D13,$F13*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(R$9>=$D13,R$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D13,$F13*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(S$9>=$D13,S$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D13,$F13*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B14","v":"SW-P-26"},{"$f":"'Storm - Future Infrastructure'!G14","v":"Kinross Road Precinct"},{"$f":"'Storm - Future Infrastructure'!M14","v":2019},{"$f":"'Storm - Future Infrastructure'!N14","v":2019},{"$f":"'Storm - Future Infrastructure'!Y14","v":51376},45735.119388043015,{"$f":"IF($E14<>\"\",IFERROR(IF(AND(H$9>=$D14,H$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D14,$F14*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(I$9>=$D14,I$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D14,$F14*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(J$9>=$D14,J$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D14,$F14*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(K$9>=$D14,K$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D14,$F14*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":55043.658891127816},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(L$9>=$D14,L$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D14,$F14*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(M$9>=$D14,M$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D14,$F14*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(N$9>=$D14,N$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D14,$F14*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(O$9>=$D14,O$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D14,$F14*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(P$9>=$D14,P$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D14,$F14*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(Q$9>=$D14,Q$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D14,$F14*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(R$9>=$D14,R$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D14,$F14*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(S$9>=$D14,S$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D14,$F14*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B15","v":"SW-L-6"},{"$f":"'Storm - Future Infrastructure'!G15","v":"Cleveland CBD"},{"$f":"'Storm - Future Infrastructure'!M15","v":2031},{"$f":"'Storm - Future Infrastructure'!N15","v":2036},{"$f":"'Storm - Future Infrastructure'!Y15","v":61782},0,{"$f":"IF($E15<>\"\",IFERROR(IF(AND(H$9>=$D15,H$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D15,$F15*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(I$9>=$D15,I$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D15,$F15*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(J$9>=$D15,J$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D15,$F15*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(K$9>=$D15,K$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D15,$F15*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(L$9>=$D15,L$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D15,$F15*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(M$9>=$D15,M$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D15,$F15*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(N$9>=$D15,N$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D15,$F15*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(O$9>=$D15,O$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D15,$F15*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(P$9>=$D15,P$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D15,$F15*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(Q$9>=$D15,Q$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D15,$F15*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(R$9>=$D15,R$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D15,$F15*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(S$9>=$D15,S$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D15,$F15*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B16","v":"SW-L-7"},{"$f":"'Storm - Future Infrastructure'!G16","v":"Cleveland CBD"},{"$f":"'Storm - Future Infrastructure'!M16","v":2031},{"$f":"'Storm - Future Infrastructure'!N16","v":2036},{"$f":"'Storm - Future Infrastructure'!Y16","v":161059},0,{"$f":"IF($E16<>\"\",IFERROR(IF(AND(H$9>=$D16,H$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D16,$F16*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(I$9>=$D16,I$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D16,$F16*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(J$9>=$D16,J$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D16,$F16*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(K$9>=$D16,K$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D16,$F16*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(L$9>=$D16,L$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D16,$F16*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(M$9>=$D16,M$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D16,$F16*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(N$9>=$D16,N$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D16,$F16*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(O$9>=$D16,O$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D16,$F16*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(P$9>=$D16,P$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D16,$F16*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(Q$9>=$D16,Q$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D16,$F16*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(R$9>=$D16,R$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D16,$F16*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(S$9>=$D16,S$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D16,$F16*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B17","v":"SW-L-8"},{"$f":"'Storm - Future Infrastructure'!G17","v":"Cleveland CBD"},{"$f":"'Storm - Future Infrastructure'!M17","v":2031},{"$f":"'Storm - Future Infrastructure'!N17","v":2036},{"$f":"'Storm - Future Infrastructure'!Y17","v":28590},0,{"$f":"IF($E17<>\"\",IFERROR(IF(AND(H$9>=$D17,H$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D17,$F17*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(I$9>=$D17,I$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D17,$F17*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(J$9>=$D17,J$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D17,$F17*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(K$9>=$D17,K$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D17,$F17*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(L$9>=$D17,L$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D17,$F17*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(M$9>=$D17,M$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D17,$F17*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(N$9>=$D17,N$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D17,$F17*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(O$9>=$D17,O$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D17,$F17*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(P$9>=$D17,P$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D17,$F17*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(Q$9>=$D17,Q$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D17,$F17*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(R$9>=$D17,R$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D17,$F17*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(S$9>=$D17,S$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D17,$F17*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B18","v":"SW-L-9"},{"$f":"'Storm - Future Infrastructure'!G18","v":"Cleveland CBD"},{"$f":"'Storm - Future Infrastructure'!M18","v":2031},{"$f":"'Storm - Future Infrastructure'!N18","v":2036},{"$f":"'Storm - Future Infrastructure'!Y18","v":47177},0,{"$f":"IF($E18<>\"\",IFERROR(IF(AND(H$9>=$D18,H$9<=$E18),$F18/($E18+1-$D18),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D18,$F18*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E18<>\"\",IFERROR(IF(AND(I$9>=$D18,I$9<=$E18),$F18/($E18+1-$D18),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D18,$F18*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E18<>\"\",IFERROR(IF(AND(J$9>=$D18,J$9<=$E18),$F18/($E18+1-$D18),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D18,$F18*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E18<>\"\",IFERROR(IF(AND(K$9>=$D18,K$9<=$E18),$F18/($E18+1-$D18),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D18,$F18*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E18<>\"\",IFERROR(IF(AND(L$9>=$D18,L$9<=$E18),$F18/($E18+1-$D18),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D18,$F18*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E18<>\"\",IFERROR(IF(AND(M$9>=$D18,M$9<=$E18),$F18/($E18+1-$D18),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D18,$F18*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E18<>\"\",IFERROR(IF(AND(N$9>=$D18,N$9<=$E18),$F18/($E18+1-$D18),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D18,$F18*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E18<>\"\",IFERROR(IF(AND(O$9>=$D18,O$9<=$E18),$F18/($E18+1-$D18),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D18,$F18*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E18<>\"\",IFERROR(IF(AND(P$9>=$D18,P$9<=$E18),$F18/($E18+1-$D18),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D18,$F18*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E18<>\"\",IFERROR(IF(AND(Q$9>=$D18,Q$9<=$E18),$F18/($E18+1-$D18),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D18,$F18*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E18<>\"\",IFERROR(IF(AND(R$9>=$D18,R$9<=$E18),$F18/($E18+1-$D18),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D18,$F18*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E18<>\"\",IFERROR(IF(AND(S$9>=$D18,S$9<=$E18),$F18/($E18+1-$D18),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D18,$F18*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B19","v":"SW-L-10"},{"$f":"'Storm - Future Infrastructure'!G19","v":"Cleveland CBD"},{"$f":"'Storm - Future Infrastructure'!M19","v":2031},{"$f":"'Storm - Future Infrastructure'!N19","v":2036},{"$f":"'Storm - Future Infrastructure'!Y19","v":95042},0,{"$f":"IF($E19<>\"\",IFERROR(IF(AND(H$9>=$D19,H$9<=$E19),$F19/($E19+1-$D19),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D19,$F19*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E19<>\"\",IFERROR(IF(AND(I$9>=$D19,I$9<=$E19),$F19/($E19+1-$D19),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D19,$F19*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E19<>\"\",IFERROR(IF(AND(J$9>=$D19,J$9<=$E19),$F19/($E19+1-$D19),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D19,$F19*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E19<>\"\",IFERROR(IF(AND(K$9>=$D19,K$9<=$E19),$F19/($E19+1-$D19),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D19,$F19*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E19<>\"\",IFERROR(IF(AND(L$9>=$D19,L$9<=$E19),$F19/($E19+1-$D19),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D19,$F19*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E19<>\"\",IFERROR(IF(AND(M$9>=$D19,M$9<=$E19),$F19/($E19+1-$D19),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D19,$F19*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E19<>\"\",IFERROR(IF(AND(N$9>=$D19,N$9<=$E19),$F19/($E19+1-$D19),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D19,$F19*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E19<>\"\",IFERROR(IF(AND(O$9>=$D19,O$9<=$E19),$F19/($E19+1-$D19),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D19,$F19*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E19<>\"\",IFERROR(IF(AND(P$9>=$D19,P$9<=$E19),$F19/($E19+1-$D19),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D19,$F19*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E19<>\"\",IFERROR(IF(AND(Q$9>=$D19,Q$9<=$E19),$F19/($E19+1-$D19),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D19,$F19*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E19<>\"\",IFERROR(IF(AND(R$9>=$D19,R$9<=$E19),$F19/($E19+1-$D19),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D19,$F19*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E19<>\"\",IFERROR(IF(AND(S$9>=$D19,S$9<=$E19),$F19/($E19+1-$D19),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D19,$F19*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B20","v":"SW-L-11"},{"$f":"'Storm - Future Infrastructure'!G20","v":"Cleveland CBD"},{"$f":"'Storm - Future Infrastructure'!M20","v":2031},{"$f":"'Storm - Future Infrastructure'!N20","v":2036},{"$f":"'Storm - Future Infrastructure'!Y20","v":120835},0,{"$f":"IF($E20<>\"\",IFERROR(IF(AND(H$9>=$D20,H$9<=$E20),$F20/($E20+1-$D20),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D20,$F20*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E20<>\"\",IFERROR(IF(AND(I$9>=$D20,I$9<=$E20),$F20/($E20+1-$D20),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D20,$F20*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E20<>\"\",IFERROR(IF(AND(J$9>=$D20,J$9<=$E20),$F20/($E20+1-$D20),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D20,$F20*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E20<>\"\",IFERROR(IF(AND(K$9>=$D20,K$9<=$E20),$F20/($E20+1-$D20),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D20,$F20*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E20<>\"\",IFERROR(IF(AND(L$9>=$D20,L$9<=$E20),$F20/($E20+1-$D20),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D20,$F20*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E20<>\"\",IFERROR(IF(AND(M$9>=$D20,M$9<=$E20),$F20/($E20+1-$D20),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D20,$F20*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E20<>\"\",IFERROR(IF(AND(N$9>=$D20,N$9<=$E20),$F20/($E20+1-$D20),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D20,$F20*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E20<>\"\",IFERROR(IF(AND(O$9>=$D20,O$9<=$E20),$F20/($E20+1-$D20),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D20,$F20*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E20<>\"\",IFERROR(IF(AND(P$9>=$D20,P$9<=$E20),$F20/($E20+1-$D20),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D20,$F20*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E20<>\"\",IFERROR(IF(AND(Q$9>=$D20,Q$9<=$E20),$F20/($E20+1-$D20),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D20,$F20*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E20<>\"\",IFERROR(IF(AND(R$9>=$D20,R$9<=$E20),$F20/($E20+1-$D20),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D20,$F20*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E20<>\"\",IFERROR(IF(AND(S$9>=$D20,S$9<=$E20),$F20/($E20+1-$D20),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D20,$F20*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B21","v":"SW-L-12"},{"$f":"'Storm - Future Infrastructure'!G21","v":"Cleveland CBD"},{"$f":"'Storm - Future Infrastructure'!M21","v":2031},{"$f":"'Storm - Future Infrastructure'!N21","v":2036},{"$f":"'Storm - Future Infrastructure'!Y21","v":121991},0,{"$f":"IF($E21<>\"\",IFERROR(IF(AND(H$9>=$D21,H$9<=$E21),$F21/($E21+1-$D21),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D21,$F21*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E21<>\"\",IFERROR(IF(AND(I$9>=$D21,I$9<=$E21),$F21/($E21+1-$D21),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D21,$F21*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E21<>\"\",IFERROR(IF(AND(J$9>=$D21,J$9<=$E21),$F21/($E21+1-$D21),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D21,$F21*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E21<>\"\",IFERROR(IF(AND(K$9>=$D21,K$9<=$E21),$F21/($E21+1-$D21),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D21,$F21*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E21<>\"\",IFERROR(IF(AND(L$9>=$D21,L$9<=$E21),$F21/($E21+1-$D21),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D21,$F21*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E21<>\"\",IFERROR(IF(AND(M$9>=$D21,M$9<=$E21),$F21/($E21+1-$D21),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D21,$F21*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E21<>\"\",IFERROR(IF(AND(N$9>=$D21,N$9<=$E21),$F21/($E21+1-$D21),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D21,$F21*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E21<>\"\",IFERROR(IF(AND(O$9>=$D21,O$9<=$E21),$F21/($E21+1-$D21),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D21,$F21*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E21<>\"\",IFERROR(IF(AND(P$9>=$D21,P$9<=$E21),$F21/($E21+1-$D21),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D21,$F21*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E21<>\"\",IFERROR(IF(AND(Q$9>=$D21,Q$9<=$E21),$F21/($E21+1-$D21),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D21,$F21*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E21<>\"\",IFERROR(IF(AND(R$9>=$D21,R$9<=$E21),$F21/($E21+1-$D21),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D21,$F21*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E21<>\"\",IFERROR(IF(AND(S$9>=$D21,S$9<=$E21),$F21/($E21+1-$D21),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D21,$F21*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B22","v":"SW-L-14"},{"$f":"'Storm - Future Infrastructure'!G22","v":"Cleveland CBD"},{"$f":"'Storm - Future Infrastructure'!M22","v":2031},{"$f":"'Storm - Future Infrastructure'!N22","v":2036},{"$f":"'Storm - Future Infrastructure'!Y22","v":177649},0,{"$f":"IF($E22<>\"\",IFERROR(IF(AND(H$9>=$D22,H$9<=$E22),$F22/($E22+1-$D22),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D22,$F22*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E22<>\"\",IFERROR(IF(AND(I$9>=$D22,I$9<=$E22),$F22/($E22+1-$D22),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D22,$F22*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E22<>\"\",IFERROR(IF(AND(J$9>=$D22,J$9<=$E22),$F22/($E22+1-$D22),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D22,$F22*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E22<>\"\",IFERROR(IF(AND(K$9>=$D22,K$9<=$E22),$F22/($E22+1-$D22),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D22,$F22*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E22<>\"\",IFERROR(IF(AND(L$9>=$D22,L$9<=$E22),$F22/($E22+1-$D22),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D22,$F22*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E22<>\"\",IFERROR(IF(AND(M$9>=$D22,M$9<=$E22),$F22/($E22+1-$D22),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D22,$F22*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E22<>\"\",IFERROR(IF(AND(N$9>=$D22,N$9<=$E22),$F22/($E22+1-$D22),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D22,$F22*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E22<>\"\",IFERROR(IF(AND(O$9>=$D22,O$9<=$E22),$F22/($E22+1-$D22),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D22,$F22*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E22<>\"\",IFERROR(IF(AND(P$9>=$D22,P$9<=$E22),$F22/($E22+1-$D22),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D22,$F22*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E22<>\"\",IFERROR(IF(AND(Q$9>=$D22,Q$9<=$E22),$F22/($E22+1-$D22),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D22,$F22*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E22<>\"\",IFERROR(IF(AND(R$9>=$D22,R$9<=$E22),$F22/($E22+1-$D22),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D22,$F22*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E22<>\"\",IFERROR(IF(AND(S$9>=$D22,S$9<=$E22),$F22/($E22+1-$D22),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D22,$F22*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B23","v":"SW-L-15"},{"$f":"'Storm - Future Infrastructure'!G23","v":"Cleveland CBD"},{"$f":"'Storm - Future Infrastructure'!M23","v":2031},{"$f":"'Storm - Future Infrastructure'!N23","v":2036},{"$f":"'Storm - Future Infrastructure'!Y23","v":167671},0,{"$f":"IF($E23<>\"\",IFERROR(IF(AND(H$9>=$D23,H$9<=$E23),$F23/($E23+1-$D23),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D23,$F23*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E23<>\"\",IFERROR(IF(AND(I$9>=$D23,I$9<=$E23),$F23/($E23+1-$D23),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D23,$F23*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E23<>\"\",IFERROR(IF(AND(J$9>=$D23,J$9<=$E23),$F23/($E23+1-$D23),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D23,$F23*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E23<>\"\",IFERROR(IF(AND(K$9>=$D23,K$9<=$E23),$F23/($E23+1-$D23),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D23,$F23*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E23<>\"\",IFERROR(IF(AND(L$9>=$D23,L$9<=$E23),$F23/($E23+1-$D23),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D23,$F23*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E23<>\"\",IFERROR(IF(AND(M$9>=$D23,M$9<=$E23),$F23/($E23+1-$D23),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D23,$F23*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E23<>\"\",IFERROR(IF(AND(N$9>=$D23,N$9<=$E23),$F23/($E23+1-$D23),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D23,$F23*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E23<>\"\",IFERROR(IF(AND(O$9>=$D23,O$9<=$E23),$F23/($E23+1-$D23),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D23,$F23*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E23<>\"\",IFERROR(IF(AND(P$9>=$D23,P$9<=$E23),$F23/($E23+1-$D23),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D23,$F23*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E23<>\"\",IFERROR(IF(AND(Q$9>=$D23,Q$9<=$E23),$F23/($E23+1-$D23),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D23,$F23*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E23<>\"\",IFERROR(IF(AND(R$9>=$D23,R$9<=$E23),$F23/($E23+1-$D23),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D23,$F23*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E23<>\"\",IFERROR(IF(AND(S$9>=$D23,S$9<=$E23),$F23/($E23+1-$D23),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D23,$F23*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B24","v":"SW-L-16"},{"$f":"'Storm - Future Infrastructure'!G24","v":"Cleveland CBD"},{"$f":"'Storm - Future Infrastructure'!M24","v":2031},{"$f":"'Storm - Future Infrastructure'!N24","v":2036},{"$f":"'Storm - Future Infrastructure'!Y24","v":151814},0,{"$f":"IF($E24<>\"\",IFERROR(IF(AND(H$9>=$D24,H$9<=$E24),$F24/($E24+1-$D24),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D24,$F24*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E24<>\"\",IFERROR(IF(AND(I$9>=$D24,I$9<=$E24),$F24/($E24+1-$D24),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D24,$F24*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E24<>\"\",IFERROR(IF(AND(J$9>=$D24,J$9<=$E24),$F24/($E24+1-$D24),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D24,$F24*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E24<>\"\",IFERROR(IF(AND(K$9>=$D24,K$9<=$E24),$F24/($E24+1-$D24),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D24,$F24*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E24<>\"\",IFERROR(IF(AND(L$9>=$D24,L$9<=$E24),$F24/($E24+1-$D24),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D24,$F24*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E24<>\"\",IFERROR(IF(AND(M$9>=$D24,M$9<=$E24),$F24/($E24+1-$D24),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D24,$F24*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E24<>\"\",IFERROR(IF(AND(N$9>=$D24,N$9<=$E24),$F24/($E24+1-$D24),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D24,$F24*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E24<>\"\",IFERROR(IF(AND(O$9>=$D24,O$9<=$E24),$F24/($E24+1-$D24),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D24,$F24*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E24<>\"\",IFERROR(IF(AND(P$9>=$D24,P$9<=$E24),$F24/($E24+1-$D24),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D24,$F24*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E24<>\"\",IFERROR(IF(AND(Q$9>=$D24,Q$9<=$E24),$F24/($E24+1-$D24),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D24,$F24*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E24<>\"\",IFERROR(IF(AND(R$9>=$D24,R$9<=$E24),$F24/($E24+1-$D24),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D24,$F24*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E24<>\"\",IFERROR(IF(AND(S$9>=$D24,S$9<=$E24),$F24/($E24+1-$D24),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D24,$F24*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B25","v":"SW-L-17"},{"$f":"'Storm - Future Infrastructure'!G25","v":"SE Thornlands Precinct"},{"$f":"'Storm - Future Infrastructure'!M25","v":2021},{"$f":"'Storm - Future Infrastructure'!N25","v":2026},{"$f":"'Storm - Future Infrastructure'!Y25","v":1216650},911676.88823118049,{"$f":"IF($E25<>\"\",IFERROR(IF(AND(H$9>=$D25,H$9<=$E25),$F25/($E25+1-$D25),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D25,$F25*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E25<>\"\",IFERROR(IF(AND(I$9>=$D25,I$9<=$E25),$F25/($E25+1-$D25),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D25,$F25*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E25<>\"\",IFERROR(IF(AND(J$9>=$D25,J$9<=$E25),$F25/($E25+1-$D25),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D25,$F25*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E25<>\"\",IFERROR(IF(AND(K$9>=$D25,K$9<=$E25),$F25/($E25+1-$D25),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D25,$F25*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E25<>\"\",IFERROR(IF(AND(L$9>=$D25,L$9<=$E25),$F25/($E25+1-$D25),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D25,$F25*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E25<>\"\",IFERROR(IF(AND(M$9>=$D25,M$9<=$E25),$F25/($E25+1-$D25),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D25,$F25*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":227471.02666935066},{"$f":"IF($E25<>\"\",IFERROR(IF(AND(N$9>=$D25,N$9<=$E25),$F25/($E25+1-$D25),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D25,$F25*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":232760.04008070208},{"$f":"IF($E25<>\"\",IFERROR(IF(AND(O$9>=$D25,O$9<=$E25),$F25/($E25+1-$D25),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D25,$F25*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":238172.03030925538},{"$f":"IF($E25<>\"\",IFERROR(IF(AND(P$9>=$D25,P$9<=$E25),$F25/($E25+1-$D25),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D25,$F25*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":243709.85673470836},{"$f":"IF($E25<>\"\",IFERROR(IF(AND(Q$9>=$D25,Q$9<=$E25),$F25/($E25+1-$D25),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D25,$F25*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":249376.445221259},{"$f":"IF($E25<>\"\",IFERROR(IF(AND(R$9>=$D25,R$9<=$E25),$F25/($E25+1-$D25),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D25,$F25*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":255174.78966346171},{"$f":"IF($E25<>\"\",IFERROR(IF(AND(S$9>=$D25,S$9<=$E25),$F25/($E25+1-$D25),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D25,$F25*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B26","v":"SW-A-184"},{"$f":"'Storm - Future Infrastructure'!G26","v":"Cleveland CBD"},{"$f":"'Storm - Future Infrastructure'!M26","v":2031},{"$f":"'Storm - Future Infrastructure'!N26","v":2036},{"$f":"'Storm - Future Infrastructure'!Y26","v":254220},0,{"$f":"IF($E26<>\"\",IFERROR(IF(AND(H$9>=$D26,H$9<=$E26),$F26/($E26+1-$D26),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D26,$F26*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E26<>\"\",IFERROR(IF(AND(I$9>=$D26,I$9<=$E26),$F26/($E26+1-$D26),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D26,$F26*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E26<>\"\",IFERROR(IF(AND(J$9>=$D26,J$9<=$E26),$F26/($E26+1-$D26),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D26,$F26*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E26<>\"\",IFERROR(IF(AND(K$9>=$D26,K$9<=$E26),$F26/($E26+1-$D26),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D26,$F26*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E26<>\"\",IFERROR(IF(AND(L$9>=$D26,L$9<=$E26),$F26/($E26+1-$D26),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D26,$F26*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E26<>\"\",IFERROR(IF(AND(M$9>=$D26,M$9<=$E26),$F26/($E26+1-$D26),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D26,$F26*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E26<>\"\",IFERROR(IF(AND(N$9>=$D26,N$9<=$E26),$F26/($E26+1-$D26),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D26,$F26*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E26<>\"\",IFERROR(IF(AND(O$9>=$D26,O$9<=$E26),$F26/($E26+1-$D26),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D26,$F26*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E26<>\"\",IFERROR(IF(AND(P$9>=$D26,P$9<=$E26),$F26/($E26+1-$D26),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D26,$F26*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E26<>\"\",IFERROR(IF(AND(Q$9>=$D26,Q$9<=$E26),$F26/($E26+1-$D26),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D26,$F26*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E26<>\"\",IFERROR(IF(AND(R$9>=$D26,R$9<=$E26),$F26/($E26+1-$D26),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D26,$F26*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E26<>\"\",IFERROR(IF(AND(S$9>=$D26,S$9<=$E26),$F26/($E26+1-$D26),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D26,$F26*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B27","v":"SW-A-185"},{"$f":"'Storm - Future Infrastructure'!G27","v":"Cleveland CBD"},{"$f":"'Storm - Future Infrastructure'!M27","v":2031},{"$f":"'Storm - Future Infrastructure'!N27","v":2036},{"$f":"'Storm - Future Infrastructure'!Y27","v":2300369},0,{"$f":"IF($E27<>\"\",IFERROR(IF(AND(H$9>=$D27,H$9<=$E27),$F27/($E27+1-$D27),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D27,$F27*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E27<>\"\",IFERROR(IF(AND(I$9>=$D27,I$9<=$E27),$F27/($E27+1-$D27),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D27,$F27*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E27<>\"\",IFERROR(IF(AND(J$9>=$D27,J$9<=$E27),$F27/($E27+1-$D27),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D27,$F27*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E27<>\"\",IFERROR(IF(AND(K$9>=$D27,K$9<=$E27),$F27/($E27+1-$D27),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D27,$F27*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E27<>\"\",IFERROR(IF(AND(L$9>=$D27,L$9<=$E27),$F27/($E27+1-$D27),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D27,$F27*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E27<>\"\",IFERROR(IF(AND(M$9>=$D27,M$9<=$E27),$F27/($E27+1-$D27),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D27,$F27*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E27<>\"\",IFERROR(IF(AND(N$9>=$D27,N$9<=$E27),$F27/($E27+1-$D27),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D27,$F27*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E27<>\"\",IFERROR(IF(AND(O$9>=$D27,O$9<=$E27),$F27/($E27+1-$D27),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D27,$F27*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E27<>\"\",IFERROR(IF(AND(P$9>=$D27,P$9<=$E27),$F27/($E27+1-$D27),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D27,$F27*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E27<>\"\",IFERROR(IF(AND(Q$9>=$D27,Q$9<=$E27),$F27/($E27+1-$D27),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D27,$F27*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E27<>\"\",IFERROR(IF(AND(R$9>=$D27,R$9<=$E27),$F27/($E27+1-$D27),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D27,$F27*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E27<>\"\",IFERROR(IF(AND(S$9>=$D27,S$9<=$E27),$F27/($E27+1-$D27),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D27,$F27*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B28","v":"SW-A-186"},{"$f":"'Storm - Future Infrastructure'!G28","v":"Cleveland CBD"},{"$f":"'Storm - Future Infrastructure'!M28","v":2031},{"$f":"'Storm - Future Infrastructure'!N28","v":2036},{"$f":"'Storm - Future Infrastructure'!Y28","v":715780},0,{"$f":"IF($E28<>\"\",IFERROR(IF(AND(H$9>=$D28,H$9<=$E28),$F28/($E28+1-$D28),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D28,$F28*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E28<>\"\",IFERROR(IF(AND(I$9>=$D28,I$9<=$E28),$F28/($E28+1-$D28),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D28,$F28*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E28<>\"\",IFERROR(IF(AND(J$9>=$D28,J$9<=$E28),$F28/($E28+1-$D28),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D28,$F28*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E28<>\"\",IFERROR(IF(AND(K$9>=$D28,K$9<=$E28),$F28/($E28+1-$D28),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D28,$F28*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E28<>\"\",IFERROR(IF(AND(L$9>=$D28,L$9<=$E28),$F28/($E28+1-$D28),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D28,$F28*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E28<>\"\",IFERROR(IF(AND(M$9>=$D28,M$9<=$E28),$F28/($E28+1-$D28),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D28,$F28*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E28<>\"\",IFERROR(IF(AND(N$9>=$D28,N$9<=$E28),$F28/($E28+1-$D28),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D28,$F28*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E28<>\"\",IFERROR(IF(AND(O$9>=$D28,O$9<=$E28),$F28/($E28+1-$D28),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D28,$F28*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E28<>\"\",IFERROR(IF(AND(P$9>=$D28,P$9<=$E28),$F28/($E28+1-$D28),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D28,$F28*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E28<>\"\",IFERROR(IF(AND(Q$9>=$D28,Q$9<=$E28),$F28/($E28+1-$D28),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D28,$F28*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E28<>\"\",IFERROR(IF(AND(R$9>=$D28,R$9<=$E28),$F28/($E28+1-$D28),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D28,$F28*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E28<>\"\",IFERROR(IF(AND(S$9>=$D28,S$9<=$E28),$F28/($E28+1-$D28),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D28,$F28*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B29","v":"SW-A-187"},{"$f":"'Storm - Future Infrastructure'!G29","v":"Cleveland CBD"},{"$f":"'Storm - Future Infrastructure'!M29","v":2031},{"$f":"'Storm - Future Infrastructure'!N29","v":2036},{"$f":"'Storm - Future Infrastructure'!Y29","v":21138},0,{"$f":"IF($E29<>\"\",IFERROR(IF(AND(H$9>=$D29,H$9<=$E29),$F29/($E29+1-$D29),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D29,$F29*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E29<>\"\",IFERROR(IF(AND(I$9>=$D29,I$9<=$E29),$F29/($E29+1-$D29),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D29,$F29*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E29<>\"\",IFERROR(IF(AND(J$9>=$D29,J$9<=$E29),$F29/($E29+1-$D29),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D29,$F29*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E29<>\"\",IFERROR(IF(AND(K$9>=$D29,K$9<=$E29),$F29/($E29+1-$D29),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D29,$F29*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E29<>\"\",IFERROR(IF(AND(L$9>=$D29,L$9<=$E29),$F29/($E29+1-$D29),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D29,$F29*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E29<>\"\",IFERROR(IF(AND(M$9>=$D29,M$9<=$E29),$F29/($E29+1-$D29),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D29,$F29*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E29<>\"\",IFERROR(IF(AND(N$9>=$D29,N$9<=$E29),$F29/($E29+1-$D29),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D29,$F29*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E29<>\"\",IFERROR(IF(AND(O$9>=$D29,O$9<=$E29),$F29/($E29+1-$D29),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D29,$F29*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E29<>\"\",IFERROR(IF(AND(P$9>=$D29,P$9<=$E29),$F29/($E29+1-$D29),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D29,$F29*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E29<>\"\",IFERROR(IF(AND(Q$9>=$D29,Q$9<=$E29),$F29/($E29+1-$D29),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D29,$F29*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E29<>\"\",IFERROR(IF(AND(R$9>=$D29,R$9<=$E29),$F29/($E29+1-$D29),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D29,$F29*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E29<>\"\",IFERROR(IF(AND(S$9>=$D29,S$9<=$E29),$F29/($E29+1-$D29),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D29,$F29*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B30","v":"SW-A-188"},{"$f":"'Storm - Future Infrastructure'!G30","v":"Cleveland CBD"},{"$f":"'Storm - Future Infrastructure'!M30","v":2031},{"$f":"'Storm - Future Infrastructure'!N30","v":2036},{"$f":"'Storm - Future Infrastructure'!Y30","v":21138},0,{"$f":"IF($E30<>\"\",IFERROR(IF(AND(H$9>=$D30,H$9<=$E30),$F30/($E30+1-$D30),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D30,$F30*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E30<>\"\",IFERROR(IF(AND(I$9>=$D30,I$9<=$E30),$F30/($E30+1-$D30),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D30,$F30*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E30<>\"\",IFERROR(IF(AND(J$9>=$D30,J$9<=$E30),$F30/($E30+1-$D30),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D30,$F30*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E30<>\"\",IFERROR(IF(AND(K$9>=$D30,K$9<=$E30),$F30/($E30+1-$D30),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D30,$F30*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E30<>\"\",IFERROR(IF(AND(L$9>=$D30,L$9<=$E30),$F30/($E30+1-$D30),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D30,$F30*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E30<>\"\",IFERROR(IF(AND(M$9>=$D30,M$9<=$E30),$F30/($E30+1-$D30),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D30,$F30*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E30<>\"\",IFERROR(IF(AND(N$9>=$D30,N$9<=$E30),$F30/($E30+1-$D30),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D30,$F30*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E30<>\"\",IFERROR(IF(AND(O$9>=$D30,O$9<=$E30),$F30/($E30+1-$D30),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D30,$F30*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E30<>\"\",IFERROR(IF(AND(P$9>=$D30,P$9<=$E30),$F30/($E30+1-$D30),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D30,$F30*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E30<>\"\",IFERROR(IF(AND(Q$9>=$D30,Q$9<=$E30),$F30/($E30+1-$D30),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D30,$F30*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E30<>\"\",IFERROR(IF(AND(R$9>=$D30,R$9<=$E30),$F30/($E30+1-$D30),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D30,$F30*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E30<>\"\",IFERROR(IF(AND(S$9>=$D30,S$9<=$E30),$F30/($E30+1-$D30),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D30,$F30*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B31","v":"SW-A-189"},{"$f":"'Storm - Future Infrastructure'!G31","v":"Cleveland CBD"},{"$f":"'Storm - Future Infrastructure'!M31","v":2031},{"$f":"'Storm - Future Infrastructure'!N31","v":2036},{"$f":"'Storm - Future Infrastructure'!Y31","v":21138},0,{"$f":"IF($E31<>\"\",IFERROR(IF(AND(H$9>=$D31,H$9<=$E31),$F31/($E31+1-$D31),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D31,$F31*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E31<>\"\",IFERROR(IF(AND(I$9>=$D31,I$9<=$E31),$F31/($E31+1-$D31),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D31,$F31*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E31<>\"\",IFERROR(IF(AND(J$9>=$D31,J$9<=$E31),$F31/($E31+1-$D31),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D31,$F31*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E31<>\"\",IFERROR(IF(AND(K$9>=$D31,K$9<=$E31),$F31/($E31+1-$D31),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D31,$F31*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E31<>\"\",IFERROR(IF(AND(L$9>=$D31,L$9<=$E31),$F31/($E31+1-$D31),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D31,$F31*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E31<>\"\",IFERROR(IF(AND(M$9>=$D31,M$9<=$E31),$F31/($E31+1-$D31),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D31,$F31*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E31<>\"\",IFERROR(IF(AND(N$9>=$D31,N$9<=$E31),$F31/($E31+1-$D31),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D31,$F31*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E31<>\"\",IFERROR(IF(AND(O$9>=$D31,O$9<=$E31),$F31/($E31+1-$D31),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D31,$F31*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E31<>\"\",IFERROR(IF(AND(P$9>=$D31,P$9<=$E31),$F31/($E31+1-$D31),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D31,$F31*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E31<>\"\",IFERROR(IF(AND(Q$9>=$D31,Q$9<=$E31),$F31/($E31+1-$D31),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D31,$F31*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E31<>\"\",IFERROR(IF(AND(R$9>=$D31,R$9<=$E31),$F31/($E31+1-$D31),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D31,$F31*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E31<>\"\",IFERROR(IF(AND(S$9>=$D31,S$9<=$E31),$F31/($E31+1-$D31),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D31,$F31*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B32","v":"SW-A-190"},{"$f":"'Storm - Future Infrastructure'!G32","v":"Cleveland CBD"},{"$f":"'Storm - Future Infrastructure'!M32","v":2031},{"$f":"'Storm - Future Infrastructure'!N32","v":2036},{"$f":"'Storm - Future Infrastructure'!Y32","v":56098},0,{"$f":"IF($E32<>\"\",IFERROR(IF(AND(H$9>=$D32,H$9<=$E32),$F32/($E32+1-$D32),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D32,$F32*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E32<>\"\",IFERROR(IF(AND(I$9>=$D32,I$9<=$E32),$F32/($E32+1-$D32),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D32,$F32*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E32<>\"\",IFERROR(IF(AND(J$9>=$D32,J$9<=$E32),$F32/($E32+1-$D32),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D32,$F32*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E32<>\"\",IFERROR(IF(AND(K$9>=$D32,K$9<=$E32),$F32/($E32+1-$D32),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D32,$F32*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E32<>\"\",IFERROR(IF(AND(L$9>=$D32,L$9<=$E32),$F32/($E32+1-$D32),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D32,$F32*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E32<>\"\",IFERROR(IF(AND(M$9>=$D32,M$9<=$E32),$F32/($E32+1-$D32),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D32,$F32*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E32<>\"\",IFERROR(IF(AND(N$9>=$D32,N$9<=$E32),$F32/($E32+1-$D32),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D32,$F32*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E32<>\"\",IFERROR(IF(AND(O$9>=$D32,O$9<=$E32),$F32/($E32+1-$D32),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D32,$F32*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E32<>\"\",IFERROR(IF(AND(P$9>=$D32,P$9<=$E32),$F32/($E32+1-$D32),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D32,$F32*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E32<>\"\",IFERROR(IF(AND(Q$9>=$D32,Q$9<=$E32),$F32/($E32+1-$D32),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D32,$F32*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E32<>\"\",IFERROR(IF(AND(R$9>=$D32,R$9<=$E32),$F32/($E32+1-$D32),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D32,$F32*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E32<>\"\",IFERROR(IF(AND(S$9>=$D32,S$9<=$E32),$F32/($E32+1-$D32),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D32,$F32*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B33","v":"SW-A-191"},{"$f":"'Storm - Future Infrastructure'!G33","v":"Cleveland CBD"},{"$f":"'Storm - Future Infrastructure'!M33","v":2031},{"$f":"'Storm - Future Infrastructure'!N33","v":2036},{"$f":"'Storm - Future Infrastructure'!Y33","v":21138},0,{"$f":"IF($E33<>\"\",IFERROR(IF(AND(H$9>=$D33,H$9<=$E33),$F33/($E33+1-$D33),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D33,$F33*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E33<>\"\",IFERROR(IF(AND(I$9>=$D33,I$9<=$E33),$F33/($E33+1-$D33),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D33,$F33*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E33<>\"\",IFERROR(IF(AND(J$9>=$D33,J$9<=$E33),$F33/($E33+1-$D33),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D33,$F33*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E33<>\"\",IFERROR(IF(AND(K$9>=$D33,K$9<=$E33),$F33/($E33+1-$D33),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D33,$F33*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E33<>\"\",IFERROR(IF(AND(L$9>=$D33,L$9<=$E33),$F33/($E33+1-$D33),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D33,$F33*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E33<>\"\",IFERROR(IF(AND(M$9>=$D33,M$9<=$E33),$F33/($E33+1-$D33),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D33,$F33*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E33<>\"\",IFERROR(IF(AND(N$9>=$D33,N$9<=$E33),$F33/($E33+1-$D33),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D33,$F33*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E33<>\"\",IFERROR(IF(AND(O$9>=$D33,O$9<=$E33),$F33/($E33+1-$D33),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D33,$F33*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E33<>\"\",IFERROR(IF(AND(P$9>=$D33,P$9<=$E33),$F33/($E33+1-$D33),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D33,$F33*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E33<>\"\",IFERROR(IF(AND(Q$9>=$D33,Q$9<=$E33),$F33/($E33+1-$D33),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D33,$F33*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E33<>\"\",IFERROR(IF(AND(R$9>=$D33,R$9<=$E33),$F33/($E33+1-$D33),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D33,$F33*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E33<>\"\",IFERROR(IF(AND(S$9>=$D33,S$9<=$E33),$F33/($E33+1-$D33),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D33,$F33*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B34","v":"SW-A-192"},{"$f":"'Storm - Future Infrastructure'!G34","v":"Cleveland CBD"},{"$f":"'Storm - Future Infrastructure'!M34","v":2031},{"$f":"'Storm - Future Infrastructure'!N34","v":2036},{"$f":"'Storm - Future Infrastructure'!Y34","v":21138},0,{"$f":"IF($E34<>\"\",IFERROR(IF(AND(H$9>=$D34,H$9<=$E34),$F34/($E34+1-$D34),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D34,$F34*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E34<>\"\",IFERROR(IF(AND(I$9>=$D34,I$9<=$E34),$F34/($E34+1-$D34),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D34,$F34*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E34<>\"\",IFERROR(IF(AND(J$9>=$D34,J$9<=$E34),$F34/($E34+1-$D34),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D34,$F34*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E34<>\"\",IFERROR(IF(AND(K$9>=$D34,K$9<=$E34),$F34/($E34+1-$D34),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D34,$F34*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E34<>\"\",IFERROR(IF(AND(L$9>=$D34,L$9<=$E34),$F34/($E34+1-$D34),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D34,$F34*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E34<>\"\",IFERROR(IF(AND(M$9>=$D34,M$9<=$E34),$F34/($E34+1-$D34),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D34,$F34*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E34<>\"\",IFERROR(IF(AND(N$9>=$D34,N$9<=$E34),$F34/($E34+1-$D34),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D34,$F34*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E34<>\"\",IFERROR(IF(AND(O$9>=$D34,O$9<=$E34),$F34/($E34+1-$D34),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D34,$F34*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E34<>\"\",IFERROR(IF(AND(P$9>=$D34,P$9<=$E34),$F34/($E34+1-$D34),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D34,$F34*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E34<>\"\",IFERROR(IF(AND(Q$9>=$D34,Q$9<=$E34),$F34/($E34+1-$D34),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D34,$F34*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E34<>\"\",IFERROR(IF(AND(R$9>=$D34,R$9<=$E34),$F34/($E34+1-$D34),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D34,$F34*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E34<>\"\",IFERROR(IF(AND(S$9>=$D34,S$9<=$E34),$F34/($E34+1-$D34),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D34,$F34*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B35","v":"SW-A-193"},{"$f":"'Storm - Future Infrastructure'!G35","v":"Cleveland CBD"},{"$f":"'Storm - Future Infrastructure'!M35","v":2031},{"$f":"'Storm - Future Infrastructure'!N35","v":2036},{"$f":"'Storm - Future Infrastructure'!Y35","v":21138},0,{"$f":"IF($E35<>\"\",IFERROR(IF(AND(H$9>=$D35,H$9<=$E35),$F35/($E35+1-$D35),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D35,$F35*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E35<>\"\",IFERROR(IF(AND(I$9>=$D35,I$9<=$E35),$F35/($E35+1-$D35),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D35,$F35*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E35<>\"\",IFERROR(IF(AND(J$9>=$D35,J$9<=$E35),$F35/($E35+1-$D35),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D35,$F35*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E35<>\"\",IFERROR(IF(AND(K$9>=$D35,K$9<=$E35),$F35/($E35+1-$D35),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D35,$F35*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E35<>\"\",IFERROR(IF(AND(L$9>=$D35,L$9<=$E35),$F35/($E35+1-$D35),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D35,$F35*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E35<>\"\",IFERROR(IF(AND(M$9>=$D35,M$9<=$E35),$F35/($E35+1-$D35),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D35,$F35*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E35<>\"\",IFERROR(IF(AND(N$9>=$D35,N$9<=$E35),$F35/($E35+1-$D35),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D35,$F35*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E35<>\"\",IFERROR(IF(AND(O$9>=$D35,O$9<=$E35),$F35/($E35+1-$D35),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D35,$F35*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E35<>\"\",IFERROR(IF(AND(P$9>=$D35,P$9<=$E35),$F35/($E35+1-$D35),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D35,$F35*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E35<>\"\",IFERROR(IF(AND(Q$9>=$D35,Q$9<=$E35),$F35/($E35+1-$D35),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D35,$F35*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E35<>\"\",IFERROR(IF(AND(R$9>=$D35,R$9<=$E35),$F35/($E35+1-$D35),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D35,$F35*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E35<>\"\",IFERROR(IF(AND(S$9>=$D35,S$9<=$E35),$F35/($E35+1-$D35),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D35,$F35*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B36","v":"SW-A-194"},{"$f":"'Storm - Future Infrastructure'!G36","v":"Cleveland CBD"},{"$f":"'Storm - Future Infrastructure'!M36","v":2031},{"$f":"'Storm - Future Infrastructure'!N36","v":2036},{"$f":"'Storm - Future Infrastructure'!Y36","v":21138},0,{"$f":"IF($E36<>\"\",IFERROR(IF(AND(H$9>=$D36,H$9<=$E36),$F36/($E36+1-$D36),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D36,$F36*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E36<>\"\",IFERROR(IF(AND(I$9>=$D36,I$9<=$E36),$F36/($E36+1-$D36),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D36,$F36*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E36<>\"\",IFERROR(IF(AND(J$9>=$D36,J$9<=$E36),$F36/($E36+1-$D36),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D36,$F36*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E36<>\"\",IFERROR(IF(AND(K$9>=$D36,K$9<=$E36),$F36/($E36+1-$D36),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D36,$F36*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E36<>\"\",IFERROR(IF(AND(L$9>=$D36,L$9<=$E36),$F36/($E36+1-$D36),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D36,$F36*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E36<>\"\",IFERROR(IF(AND(M$9>=$D36,M$9<=$E36),$F36/($E36+1-$D36),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D36,$F36*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E36<>\"\",IFERROR(IF(AND(N$9>=$D36,N$9<=$E36),$F36/($E36+1-$D36),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D36,$F36*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E36<>\"\",IFERROR(IF(AND(O$9>=$D36,O$9<=$E36),$F36/($E36+1-$D36),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D36,$F36*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E36<>\"\",IFERROR(IF(AND(P$9>=$D36,P$9<=$E36),$F36/($E36+1-$D36),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D36,$F36*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E36<>\"\",IFERROR(IF(AND(Q$9>=$D36,Q$9<=$E36),$F36/($E36+1-$D36),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D36,$F36*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E36<>\"\",IFERROR(IF(AND(R$9>=$D36,R$9<=$E36),$F36/($E36+1-$D36),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D36,$F36*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E36<>\"\",IFERROR(IF(AND(S$9>=$D36,S$9<=$E36),$F36/($E36+1-$D36),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D36,$F36*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B37","v":"SW-A-195"},{"$f":"'Storm - Future Infrastructure'!G37","v":"Cleveland CBD"},{"$f":"'Storm - Future Infrastructure'!M37","v":2031},{"$f":"'Storm - Future Infrastructure'!N37","v":2036},{"$f":"'Storm - Future Infrastructure'!Y37","v":56098},0,{"$f":"IF($E37<>\"\",IFERROR(IF(AND(H$9>=$D37,H$9<=$E37),$F37/($E37+1-$D37),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D37,$F37*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E37<>\"\",IFERROR(IF(AND(I$9>=$D37,I$9<=$E37),$F37/($E37+1-$D37),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D37,$F37*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E37<>\"\",IFERROR(IF(AND(J$9>=$D37,J$9<=$E37),$F37/($E37+1-$D37),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D37,$F37*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E37<>\"\",IFERROR(IF(AND(K$9>=$D37,K$9<=$E37),$F37/($E37+1-$D37),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D37,$F37*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E37<>\"\",IFERROR(IF(AND(L$9>=$D37,L$9<=$E37),$F37/($E37+1-$D37),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D37,$F37*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E37<>\"\",IFERROR(IF(AND(M$9>=$D37,M$9<=$E37),$F37/($E37+1-$D37),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D37,$F37*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E37<>\"\",IFERROR(IF(AND(N$9>=$D37,N$9<=$E37),$F37/($E37+1-$D37),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D37,$F37*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E37<>\"\",IFERROR(IF(AND(O$9>=$D37,O$9<=$E37),$F37/($E37+1-$D37),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D37,$F37*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E37<>\"\",IFERROR(IF(AND(P$9>=$D37,P$9<=$E37),$F37/($E37+1-$D37),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D37,$F37*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E37<>\"\",IFERROR(IF(AND(Q$9>=$D37,Q$9<=$E37),$F37/($E37+1-$D37),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D37,$F37*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E37<>\"\",IFERROR(IF(AND(R$9>=$D37,R$9<=$E37),$F37/($E37+1-$D37),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D37,$F37*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E37<>\"\",IFERROR(IF(AND(S$9>=$D37,S$9<=$E37),$F37/($E37+1-$D37),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D37,$F37*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B38","v":"SW-A-196"},{"$f":"'Storm - Future Infrastructure'!G38","v":"Cleveland CBD"},{"$f":"'Storm - Future Infrastructure'!M38","v":2031},{"$f":"'Storm - Future Infrastructure'!N38","v":2036},{"$f":"'Storm - Future Infrastructure'!Y38","v":21138},0,{"$f":"IF($E38<>\"\",IFERROR(IF(AND(H$9>=$D38,H$9<=$E38),$F38/($E38+1-$D38),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D38,$F38*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E38<>\"\",IFERROR(IF(AND(I$9>=$D38,I$9<=$E38),$F38/($E38+1-$D38),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D38,$F38*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E38<>\"\",IFERROR(IF(AND(J$9>=$D38,J$9<=$E38),$F38/($E38+1-$D38),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D38,$F38*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E38<>\"\",IFERROR(IF(AND(K$9>=$D38,K$9<=$E38),$F38/($E38+1-$D38),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D38,$F38*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E38<>\"\",IFERROR(IF(AND(L$9>=$D38,L$9<=$E38),$F38/($E38+1-$D38),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D38,$F38*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E38<>\"\",IFERROR(IF(AND(M$9>=$D38,M$9<=$E38),$F38/($E38+1-$D38),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D38,$F38*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E38<>\"\",IFERROR(IF(AND(N$9>=$D38,N$9<=$E38),$F38/($E38+1-$D38),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D38,$F38*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E38<>\"\",IFERROR(IF(AND(O$9>=$D38,O$9<=$E38),$F38/($E38+1-$D38),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D38,$F38*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E38<>\"\",IFERROR(IF(AND(P$9>=$D38,P$9<=$E38),$F38/($E38+1-$D38),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D38,$F38*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E38<>\"\",IFERROR(IF(AND(Q$9>=$D38,Q$9<=$E38),$F38/($E38+1-$D38),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D38,$F38*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E38<>\"\",IFERROR(IF(AND(R$9>=$D38,R$9<=$E38),$F38/($E38+1-$D38),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D38,$F38*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E38<>\"\",IFERROR(IF(AND(S$9>=$D38,S$9<=$E38),$F38/($E38+1-$D38),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D38,$F38*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B39","v":"SW-A-197"},{"$f":"'Storm - Future Infrastructure'!G39","v":"Cleveland CBD"},{"$f":"'Storm - Future Infrastructure'!M39","v":2031},{"$f":"'Storm - Future Infrastructure'!N39","v":2036},{"$f":"'Storm - Future Infrastructure'!Y39","v":21138},0,{"$f":"IF($E39<>\"\",IFERROR(IF(AND(H$9>=$D39,H$9<=$E39),$F39/($E39+1-$D39),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D39,$F39*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E39<>\"\",IFERROR(IF(AND(I$9>=$D39,I$9<=$E39),$F39/($E39+1-$D39),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D39,$F39*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E39<>\"\",IFERROR(IF(AND(J$9>=$D39,J$9<=$E39),$F39/($E39+1-$D39),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D39,$F39*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E39<>\"\",IFERROR(IF(AND(K$9>=$D39,K$9<=$E39),$F39/($E39+1-$D39),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D39,$F39*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E39<>\"\",IFERROR(IF(AND(L$9>=$D39,L$9<=$E39),$F39/($E39+1-$D39),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D39,$F39*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E39<>\"\",IFERROR(IF(AND(M$9>=$D39,M$9<=$E39),$F39/($E39+1-$D39),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D39,$F39*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E39<>\"\",IFERROR(IF(AND(N$9>=$D39,N$9<=$E39),$F39/($E39+1-$D39),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D39,$F39*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E39<>\"\",IFERROR(IF(AND(O$9>=$D39,O$9<=$E39),$F39/($E39+1-$D39),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D39,$F39*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E39<>\"\",IFERROR(IF(AND(P$9>=$D39,P$9<=$E39),$F39/($E39+1-$D39),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D39,$F39*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E39<>\"\",IFERROR(IF(AND(Q$9>=$D39,Q$9<=$E39),$F39/($E39+1-$D39),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D39,$F39*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E39<>\"\",IFERROR(IF(AND(R$9>=$D39,R$9<=$E39),$F39/($E39+1-$D39),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D39,$F39*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E39<>\"\",IFERROR(IF(AND(S$9>=$D39,S$9<=$E39),$F39/($E39+1-$D39),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D39,$F39*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B40","v":"SW-A-198"},{"$f":"'Storm - Future Infrastructure'!G40","v":"Upper Eprapah Creek"},{"$f":"'Storm - Future Infrastructure'!M40","v":2021},{"$f":"'Storm - Future Infrastructure'!N40","v":2026},{"$f":"'Storm - Future Infrastructure'!Y40","v":1442477},1080896.67752028,{"$f":"IF($E40<>\"\",IFERROR(IF(AND(H$9>=$D40,H$9<=$E40),$F40/($E40+1-$D40),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D40,$F40*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E40<>\"\",IFERROR(IF(AND(I$9>=$D40,I$9<=$E40),$F40/($E40+1-$D40),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D40,$F40*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E40<>\"\",IFERROR(IF(AND(J$9>=$D40,J$9<=$E40),$F40/($E40+1-$D40),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D40,$F40*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E40<>\"\",IFERROR(IF(AND(K$9>=$D40,K$9<=$E40),$F40/($E40+1-$D40),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D40,$F40*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E40<>\"\",IFERROR(IF(AND(L$9>=$D40,L$9<=$E40),$F40/($E40+1-$D40),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D40,$F40*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E40<>\"\",IFERROR(IF(AND(M$9>=$D40,M$9<=$E40),$F40/($E40+1-$D40),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D40,$F40*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":269692.78275340068},{"$f":"IF($E40<>\"\",IFERROR(IF(AND(N$9>=$D40,N$9<=$E40),$F40/($E40+1-$D40),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D40,$F40*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":275963.50991286803},{"$f":"IF($E40<>\"\",IFERROR(IF(AND(O$9>=$D40,O$9<=$E40),$F40/($E40+1-$D40),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D40,$F40*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":282380.04008088092},{"$f":"IF($E40<>\"\",IFERROR(IF(AND(P$9>=$D40,P$9<=$E40),$F40/($E40+1-$D40),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D40,$F40*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":288945.76337739854},{"$f":"IF($E40<>\"\",IFERROR(IF(AND(Q$9>=$D40,Q$9<=$E40),$F40/($E40+1-$D40),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D40,$F40*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":295664.1487473193},{"$f":"IF($E40<>\"\",IFERROR(IF(AND(R$9>=$D40,R$9<=$E40),$F40/($E40+1-$D40),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D40,$F40*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":302538.74579326942},{"$f":"IF($E40<>\"\",IFERROR(IF(AND(S$9>=$D40,S$9<=$E40),$F40/($E40+1-$D40),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D40,$F40*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B41","v":"SW-A-199"},{"$f":"'Storm - Future Infrastructure'!G41","v":"Upper Eprapah Creek"},{"$f":"'Storm - Future Infrastructure'!M41","v":2017},{"$f":"'Storm - Future Infrastructure'!N41","v":2021},{"$f":"'Storm - Future Infrastructure'!Y41","v":2243426},2000109.6210517145,{"$f":"IF($E41<>\"\",IFERROR(IF(AND(H$9>=$D41,H$9<=$E41),$F41/($E41+1-$D41),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D41,$F41*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E41<>\"\",IFERROR(IF(AND(I$9>=$D41,I$9<=$E41),$F41/($E41+1-$D41),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D41,$F41*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":459117.74639952189},{"$f":"IF($E41<>\"\",IFERROR(IF(AND(J$9>=$D41,J$9<=$E41),$F41/($E41+1-$D41),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D41,$F41*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":469792.86381404084},{"$f":"IF($E41<>\"\",IFERROR(IF(AND(K$9>=$D41,K$9<=$E41),$F41/($E41+1-$D41),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D41,$F41*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":480716.19235241093},{"$f":"IF($E41<>\"\",IFERROR(IF(AND(L$9>=$D41,L$9<=$E41),$F41/($E41+1-$D41),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D41,$F41*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":491893.50326375366},{"$f":"IF($E41<>\"\",IFERROR(IF(AND(M$9>=$D41,M$9<=$E41),$F41/($E41+1-$D41),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D41,$F41*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":503330.70198664995},{"$f":"IF($E41<>\"\",IFERROR(IF(AND(N$9>=$D41,N$9<=$E41),$F41/($E41+1-$D41),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D41,$F41*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E41<>\"\",IFERROR(IF(AND(O$9>=$D41,O$9<=$E41),$F41/($E41+1-$D41),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D41,$F41*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E41<>\"\",IFERROR(IF(AND(P$9>=$D41,P$9<=$E41),$F41/($E41+1-$D41),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D41,$F41*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E41<>\"\",IFERROR(IF(AND(Q$9>=$D41,Q$9<=$E41),$F41/($E41+1-$D41),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D41,$F41*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E41<>\"\",IFERROR(IF(AND(R$9>=$D41,R$9<=$E41),$F41/($E41+1-$D41),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D41,$F41*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E41<>\"\",IFERROR(IF(AND(S$9>=$D41,S$9<=$E41),$F41/($E41+1-$D41),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D41,$F41*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B42","v":"SW-A-200"},{"$f":"'Storm - Future Infrastructure'!G42","v":"Upper Eprapah Creek"},{"$f":"'Storm - Future Infrastructure'!M42","v":2026},{"$f":"'Storm - Future Infrastructure'!N42","v":2031},{"$f":"'Storm - Future Infrastructure'!Y42","v":375392},{"$f":"NPV(Storm_ADR,I42:VR42)+H42","v":83302.626759533232},{"$f":"IF($E42<>\"\",IFERROR(IF(AND(H$9>=$D42,H$9<=$E42),$F42/($E42+1-$D42),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D42,$F42*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E42<>\"\",IFERROR(IF(AND(I$9>=$D42,I$9<=$E42),$F42/($E42+1-$D42),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D42,$F42*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E42<>\"\",IFERROR(IF(AND(J$9>=$D42,J$9<=$E42),$F42/($E42+1-$D42),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D42,$F42*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E42<>\"\",IFERROR(IF(AND(K$9>=$D42,K$9<=$E42),$F42/($E42+1-$D42),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D42,$F42*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E42<>\"\",IFERROR(IF(AND(L$9>=$D42,L$9<=$E42),$F42/($E42+1-$D42),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D42,$F42*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E42<>\"\",IFERROR(IF(AND(M$9>=$D42,M$9<=$E42),$F42/($E42+1-$D42),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D42,$F42*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E42<>\"\",IFERROR(IF(AND(N$9>=$D42,N$9<=$E42),$F42/($E42+1-$D42),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D42,$F42*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E42<>\"\",IFERROR(IF(AND(O$9>=$D42,O$9<=$E42),$F42/($E42+1-$D42),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D42,$F42*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E42<>\"\",IFERROR(IF(AND(P$9>=$D42,P$9<=$E42),$F42/($E42+1-$D42),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D42,$F42*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E42<>\"\",IFERROR(IF(AND(Q$9>=$D42,Q$9<=$E42),$F42/($E42+1-$D42),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D42,$F42*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E42<>\"\",IFERROR(IF(AND(R$9>=$D42,R$9<=$E42),$F42/($E42+1-$D42),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D42,$F42*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":78733.057692307746},{"$f":"IF($E42<>\"\",IFERROR(IF(AND(S$9>=$D42,S$9<=$E42),$F42/($E42+1-$D42),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D42,$F42*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":80563.709288462996}]
[null,{"$f":"'Storm - Future Infrastructure'!B43","v":"SW-A-201"},{"$f":"'Storm - Future Infrastructure'!G43","v":"Upper Eprapah Creek"},{"$f":"'Storm - Future Infrastructure'!M43","v":2026},{"$f":"'Storm - Future Infrastructure'!N43","v":2031},{"$f":"'Storm - Future Infrastructure'!Y43","v":222045},49273.643974353618,{"$f":"IF($E43<>\"\",IFERROR(IF(AND(H$9>=$D43,H$9<=$E43),$F43/($E43+1-$D43),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D43,$F43*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E43<>\"\",IFERROR(IF(AND(I$9>=$D43,I$9<=$E43),$F43/($E43+1-$D43),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D43,$F43*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E43<>\"\",IFERROR(IF(AND(J$9>=$D43,J$9<=$E43),$F43/($E43+1-$D43),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D43,$F43*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E43<>\"\",IFERROR(IF(AND(K$9>=$D43,K$9<=$E43),$F43/($E43+1-$D43),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D43,$F43*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E43<>\"\",IFERROR(IF(AND(L$9>=$D43,L$9<=$E43),$F43/($E43+1-$D43),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D43,$F43*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E43<>\"\",IFERROR(IF(AND(M$9>=$D43,M$9<=$E43),$F43/($E43+1-$D43),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D43,$F43*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E43<>\"\",IFERROR(IF(AND(N$9>=$D43,N$9<=$E43),$F43/($E43+1-$D43),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D43,$F43*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E43<>\"\",IFERROR(IF(AND(O$9>=$D43,O$9<=$E43),$F43/($E43+1-$D43),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D43,$F43*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E43<>\"\",IFERROR(IF(AND(P$9>=$D43,P$9<=$E43),$F43/($E43+1-$D43),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D43,$F43*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E43<>\"\",IFERROR(IF(AND(Q$9>=$D43,Q$9<=$E43),$F43/($E43+1-$D43),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D43,$F43*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E43<>\"\",IFERROR(IF(AND(R$9>=$D43,R$9<=$E43),$F43/($E43+1-$D43),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D43,$F43*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":46570.736177884646},{"$f":"IF($E43<>\"\",IFERROR(IF(AND(S$9>=$D43,S$9<=$E43),$F43/($E43+1-$D43),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D43,$F43*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":47653.569679046879}]
[null,{"$f":"'Storm - Future Infrastructure'!B44","v":"SW-A-202"},{"$f":"'Storm - Future Infrastructure'!G44","v":"Upper Eprapah Creek"},{"$f":"'Storm - Future Infrastructure'!M44","v":2026},{"$f":"'Storm - Future Infrastructure'!N44","v":2031},{"$f":"'Storm - Future Infrastructure'!Y44","v":550368},122131.26567532281,{"$f":"IF($E44<>\"\",IFERROR(IF(AND(H$9>=$D44,H$9<=$E44),$F44/($E44+1-$D44),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D44,$F44*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E44<>\"\",IFERROR(IF(AND(I$9>=$D44,I$9<=$E44),$F44/($E44+1-$D44),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D44,$F44*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E44<>\"\",IFERROR(IF(AND(J$9>=$D44,J$9<=$E44),$F44/($E44+1-$D44),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D44,$F44*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E44<>\"\",IFERROR(IF(AND(K$9>=$D44,K$9<=$E44),$F44/($E44+1-$D44),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D44,$F44*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E44<>\"\",IFERROR(IF(AND(L$9>=$D44,L$9<=$E44),$F44/($E44+1-$D44),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D44,$F44*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E44<>\"\",IFERROR(IF(AND(M$9>=$D44,M$9<=$E44),$F44/($E44+1-$D44),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D44,$F44*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E44<>\"\",IFERROR(IF(AND(N$9>=$D44,N$9<=$E44),$F44/($E44+1-$D44),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D44,$F44*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E44<>\"\",IFERROR(IF(AND(O$9>=$D44,O$9<=$E44),$F44/($E44+1-$D44),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D44,$F44*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E44<>\"\",IFERROR(IF(AND(P$9>=$D44,P$9<=$E44),$F44/($E44+1-$D44),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D44,$F44*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E44<>\"\",IFERROR(IF(AND(Q$9>=$D44,Q$9<=$E44),$F44/($E44+1-$D44),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D44,$F44*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E44<>\"\",IFERROR(IF(AND(R$9>=$D44,R$9<=$E44),$F44/($E44+1-$D44),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D44,$F44*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":115431.75000000007},{"$f":"IF($E44<>\"\",IFERROR(IF(AND(S$9>=$D44,S$9<=$E44),$F44/($E44+1-$D44),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D44,$F44*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":118115.69653501619}]
[null,{"$f":"'Storm - Future Infrastructure'!B45","v":"SW-A-203"},{"$f":"'Storm - Future Infrastructure'!G45","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M45","v":2031},{"$f":"'Storm - Future Infrastructure'!N45","v":2036},{"$f":"'Storm - Future Infrastructure'!Y45","v":33803},0,{"$f":"IF($E45<>\"\",IFERROR(IF(AND(H$9>=$D45,H$9<=$E45),$F45/($E45+1-$D45),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D45,$F45*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E45<>\"\",IFERROR(IF(AND(I$9>=$D45,I$9<=$E45),$F45/($E45+1-$D45),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D45,$F45*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E45<>\"\",IFERROR(IF(AND(J$9>=$D45,J$9<=$E45),$F45/($E45+1-$D45),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D45,$F45*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E45<>\"\",IFERROR(IF(AND(K$9>=$D45,K$9<=$E45),$F45/($E45+1-$D45),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D45,$F45*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E45<>\"\",IFERROR(IF(AND(L$9>=$D45,L$9<=$E45),$F45/($E45+1-$D45),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D45,$F45*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E45<>\"\",IFERROR(IF(AND(M$9>=$D45,M$9<=$E45),$F45/($E45+1-$D45),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D45,$F45*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E45<>\"\",IFERROR(IF(AND(N$9>=$D45,N$9<=$E45),$F45/($E45+1-$D45),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D45,$F45*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E45<>\"\",IFERROR(IF(AND(O$9>=$D45,O$9<=$E45),$F45/($E45+1-$D45),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D45,$F45*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E45<>\"\",IFERROR(IF(AND(P$9>=$D45,P$9<=$E45),$F45/($E45+1-$D45),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D45,$F45*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E45<>\"\",IFERROR(IF(AND(Q$9>=$D45,Q$9<=$E45),$F45/($E45+1-$D45),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D45,$F45*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E45<>\"\",IFERROR(IF(AND(R$9>=$D45,R$9<=$E45),$F45/($E45+1-$D45),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D45,$F45*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E45<>\"\",IFERROR(IF(AND(S$9>=$D45,S$9<=$E45),$F45/($E45+1-$D45),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D45,$F45*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B46","v":"SW-A-204"},{"$f":"'Storm - Future Infrastructure'!G46","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M46","v":2031},{"$f":"'Storm - Future Infrastructure'!N46","v":2036},{"$f":"'Storm - Future Infrastructure'!Y46","v":26861},0,{"$f":"IF($E46<>\"\",IFERROR(IF(AND(H$9>=$D46,H$9<=$E46),$F46/($E46+1-$D46),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D46,$F46*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E46<>\"\",IFERROR(IF(AND(I$9>=$D46,I$9<=$E46),$F46/($E46+1-$D46),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D46,$F46*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E46<>\"\",IFERROR(IF(AND(J$9>=$D46,J$9<=$E46),$F46/($E46+1-$D46),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D46,$F46*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E46<>\"\",IFERROR(IF(AND(K$9>=$D46,K$9<=$E46),$F46/($E46+1-$D46),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D46,$F46*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E46<>\"\",IFERROR(IF(AND(L$9>=$D46,L$9<=$E46),$F46/($E46+1-$D46),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D46,$F46*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E46<>\"\",IFERROR(IF(AND(M$9>=$D46,M$9<=$E46),$F46/($E46+1-$D46),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D46,$F46*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E46<>\"\",IFERROR(IF(AND(N$9>=$D46,N$9<=$E46),$F46/($E46+1-$D46),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D46,$F46*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E46<>\"\",IFERROR(IF(AND(O$9>=$D46,O$9<=$E46),$F46/($E46+1-$D46),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D46,$F46*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E46<>\"\",IFERROR(IF(AND(P$9>=$D46,P$9<=$E46),$F46/($E46+1-$D46),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D46,$F46*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E46<>\"\",IFERROR(IF(AND(Q$9>=$D46,Q$9<=$E46),$F46/($E46+1-$D46),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D46,$F46*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E46<>\"\",IFERROR(IF(AND(R$9>=$D46,R$9<=$E46),$F46/($E46+1-$D46),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D46,$F46*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E46<>\"\",IFERROR(IF(AND(S$9>=$D46,S$9<=$E46),$F46/($E46+1-$D46),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D46,$F46*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B47","v":"SW-A-205"},{"$f":"'Storm - Future Infrastructure'!G47","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M47","v":2031},{"$f":"'Storm - Future Infrastructure'!N47","v":2036},{"$f":"'Storm - Future Infrastructure'!Y47","v":33803},0,{"$f":"IF($E47<>\"\",IFERROR(IF(AND(H$9>=$D47,H$9<=$E47),$F47/($E47+1-$D47),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D47,$F47*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E47<>\"\",IFERROR(IF(AND(I$9>=$D47,I$9<=$E47),$F47/($E47+1-$D47),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D47,$F47*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E47<>\"\",IFERROR(IF(AND(J$9>=$D47,J$9<=$E47),$F47/($E47+1-$D47),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D47,$F47*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E47<>\"\",IFERROR(IF(AND(K$9>=$D47,K$9<=$E47),$F47/($E47+1-$D47),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D47,$F47*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E47<>\"\",IFERROR(IF(AND(L$9>=$D47,L$9<=$E47),$F47/($E47+1-$D47),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D47,$F47*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E47<>\"\",IFERROR(IF(AND(M$9>=$D47,M$9<=$E47),$F47/($E47+1-$D47),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D47,$F47*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E47<>\"\",IFERROR(IF(AND(N$9>=$D47,N$9<=$E47),$F47/($E47+1-$D47),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D47,$F47*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E47<>\"\",IFERROR(IF(AND(O$9>=$D47,O$9<=$E47),$F47/($E47+1-$D47),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D47,$F47*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E47<>\"\",IFERROR(IF(AND(P$9>=$D47,P$9<=$E47),$F47/($E47+1-$D47),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D47,$F47*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E47<>\"\",IFERROR(IF(AND(Q$9>=$D47,Q$9<=$E47),$F47/($E47+1-$D47),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D47,$F47*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E47<>\"\",IFERROR(IF(AND(R$9>=$D47,R$9<=$E47),$F47/($E47+1-$D47),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D47,$F47*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E47<>\"\",IFERROR(IF(AND(S$9>=$D47,S$9<=$E47),$F47/($E47+1-$D47),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D47,$F47*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B48","v":"SW-A-206"},{"$f":"'Storm - Future Infrastructure'!G48","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M48","v":2031},{"$f":"'Storm - Future Infrastructure'!N48","v":2036},{"$f":"'Storm - Future Infrastructure'!Y48","v":26861},0,{"$f":"IF($E48<>\"\",IFERROR(IF(AND(H$9>=$D48,H$9<=$E48),$F48/($E48+1-$D48),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D48,$F48*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E48<>\"\",IFERROR(IF(AND(I$9>=$D48,I$9<=$E48),$F48/($E48+1-$D48),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D48,$F48*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E48<>\"\",IFERROR(IF(AND(J$9>=$D48,J$9<=$E48),$F48/($E48+1-$D48),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D48,$F48*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E48<>\"\",IFERROR(IF(AND(K$9>=$D48,K$9<=$E48),$F48/($E48+1-$D48),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D48,$F48*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E48<>\"\",IFERROR(IF(AND(L$9>=$D48,L$9<=$E48),$F48/($E48+1-$D48),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D48,$F48*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E48<>\"\",IFERROR(IF(AND(M$9>=$D48,M$9<=$E48),$F48/($E48+1-$D48),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D48,$F48*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E48<>\"\",IFERROR(IF(AND(N$9>=$D48,N$9<=$E48),$F48/($E48+1-$D48),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D48,$F48*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E48<>\"\",IFERROR(IF(AND(O$9>=$D48,O$9<=$E48),$F48/($E48+1-$D48),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D48,$F48*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E48<>\"\",IFERROR(IF(AND(P$9>=$D48,P$9<=$E48),$F48/($E48+1-$D48),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D48,$F48*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E48<>\"\",IFERROR(IF(AND(Q$9>=$D48,Q$9<=$E48),$F48/($E48+1-$D48),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D48,$F48*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E48<>\"\",IFERROR(IF(AND(R$9>=$D48,R$9<=$E48),$F48/($E48+1-$D48),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D48,$F48*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E48<>\"\",IFERROR(IF(AND(S$9>=$D48,S$9<=$E48),$F48/($E48+1-$D48),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D48,$F48*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B49","v":"SW-A-207"},{"$f":"'Storm - Future Infrastructure'!G49","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M49","v":2031},{"$f":"'Storm - Future Infrastructure'!N49","v":2036},{"$f":"'Storm - Future Infrastructure'!Y49","v":35940},0,{"$f":"IF($E49<>\"\",IFERROR(IF(AND(H$9>=$D49,H$9<=$E49),$F49/($E49+1-$D49),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D49,$F49*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E49<>\"\",IFERROR(IF(AND(I$9>=$D49,I$9<=$E49),$F49/($E49+1-$D49),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D49,$F49*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E49<>\"\",IFERROR(IF(AND(J$9>=$D49,J$9<=$E49),$F49/($E49+1-$D49),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D49,$F49*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E49<>\"\",IFERROR(IF(AND(K$9>=$D49,K$9<=$E49),$F49/($E49+1-$D49),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D49,$F49*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E49<>\"\",IFERROR(IF(AND(L$9>=$D49,L$9<=$E49),$F49/($E49+1-$D49),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D49,$F49*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E49<>\"\",IFERROR(IF(AND(M$9>=$D49,M$9<=$E49),$F49/($E49+1-$D49),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D49,$F49*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E49<>\"\",IFERROR(IF(AND(N$9>=$D49,N$9<=$E49),$F49/($E49+1-$D49),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D49,$F49*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E49<>\"\",IFERROR(IF(AND(O$9>=$D49,O$9<=$E49),$F49/($E49+1-$D49),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D49,$F49*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E49<>\"\",IFERROR(IF(AND(P$9>=$D49,P$9<=$E49),$F49/($E49+1-$D49),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D49,$F49*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E49<>\"\",IFERROR(IF(AND(Q$9>=$D49,Q$9<=$E49),$F49/($E49+1-$D49),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D49,$F49*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E49<>\"\",IFERROR(IF(AND(R$9>=$D49,R$9<=$E49),$F49/($E49+1-$D49),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D49,$F49*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E49<>\"\",IFERROR(IF(AND(S$9>=$D49,S$9<=$E49),$F49/($E49+1-$D49),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D49,$F49*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B50","v":"SW-A-208"},{"$f":"'Storm - Future Infrastructure'!G50","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M50","v":2031},{"$f":"'Storm - Future Infrastructure'!N50","v":2036},{"$f":"'Storm - Future Infrastructure'!Y50","v":26861},0,{"$f":"IF($E50<>\"\",IFERROR(IF(AND(H$9>=$D50,H$9<=$E50),$F50/($E50+1-$D50),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D50,$F50*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E50<>\"\",IFERROR(IF(AND(I$9>=$D50,I$9<=$E50),$F50/($E50+1-$D50),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D50,$F50*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E50<>\"\",IFERROR(IF(AND(J$9>=$D50,J$9<=$E50),$F50/($E50+1-$D50),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D50,$F50*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E50<>\"\",IFERROR(IF(AND(K$9>=$D50,K$9<=$E50),$F50/($E50+1-$D50),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D50,$F50*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E50<>\"\",IFERROR(IF(AND(L$9>=$D50,L$9<=$E50),$F50/($E50+1-$D50),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D50,$F50*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E50<>\"\",IFERROR(IF(AND(M$9>=$D50,M$9<=$E50),$F50/($E50+1-$D50),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D50,$F50*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E50<>\"\",IFERROR(IF(AND(N$9>=$D50,N$9<=$E50),$F50/($E50+1-$D50),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D50,$F50*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E50<>\"\",IFERROR(IF(AND(O$9>=$D50,O$9<=$E50),$F50/($E50+1-$D50),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D50,$F50*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E50<>\"\",IFERROR(IF(AND(P$9>=$D50,P$9<=$E50),$F50/($E50+1-$D50),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D50,$F50*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E50<>\"\",IFERROR(IF(AND(Q$9>=$D50,Q$9<=$E50),$F50/($E50+1-$D50),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D50,$F50*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E50<>\"\",IFERROR(IF(AND(R$9>=$D50,R$9<=$E50),$F50/($E50+1-$D50),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D50,$F50*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E50<>\"\",IFERROR(IF(AND(S$9>=$D50,S$9<=$E50),$F50/($E50+1-$D50),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D50,$F50*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B51","v":"SW-A-209"},{"$f":"'Storm - Future Infrastructure'!G51","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M51","v":2031},{"$f":"'Storm - Future Infrastructure'!N51","v":2036},{"$f":"'Storm - Future Infrastructure'!Y51","v":35940},0,{"$f":"IF($E51<>\"\",IFERROR(IF(AND(H$9>=$D51,H$9<=$E51),$F51/($E51+1-$D51),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D51,$F51*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E51<>\"\",IFERROR(IF(AND(I$9>=$D51,I$9<=$E51),$F51/($E51+1-$D51),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D51,$F51*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E51<>\"\",IFERROR(IF(AND(J$9>=$D51,J$9<=$E51),$F51/($E51+1-$D51),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D51,$F51*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E51<>\"\",IFERROR(IF(AND(K$9>=$D51,K$9<=$E51),$F51/($E51+1-$D51),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D51,$F51*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E51<>\"\",IFERROR(IF(AND(L$9>=$D51,L$9<=$E51),$F51/($E51+1-$D51),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D51,$F51*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E51<>\"\",IFERROR(IF(AND(M$9>=$D51,M$9<=$E51),$F51/($E51+1-$D51),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D51,$F51*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E51<>\"\",IFERROR(IF(AND(N$9>=$D51,N$9<=$E51),$F51/($E51+1-$D51),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D51,$F51*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E51<>\"\",IFERROR(IF(AND(O$9>=$D51,O$9<=$E51),$F51/($E51+1-$D51),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D51,$F51*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E51<>\"\",IFERROR(IF(AND(P$9>=$D51,P$9<=$E51),$F51/($E51+1-$D51),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D51,$F51*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E51<>\"\",IFERROR(IF(AND(Q$9>=$D51,Q$9<=$E51),$F51/($E51+1-$D51),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D51,$F51*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E51<>\"\",IFERROR(IF(AND(R$9>=$D51,R$9<=$E51),$F51/($E51+1-$D51),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D51,$F51*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E51<>\"\",IFERROR(IF(AND(S$9>=$D51,S$9<=$E51),$F51/($E51+1-$D51),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D51,$F51*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B52","v":"SW-A-210"},{"$f":"'Storm - Future Infrastructure'!G52","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M52","v":2031},{"$f":"'Storm - Future Infrastructure'!N52","v":2036},{"$f":"'Storm - Future Infrastructure'!Y52","v":35940},0,{"$f":"IF($E52<>\"\",IFERROR(IF(AND(H$9>=$D52,H$9<=$E52),$F52/($E52+1-$D52),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D52,$F52*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E52<>\"\",IFERROR(IF(AND(I$9>=$D52,I$9<=$E52),$F52/($E52+1-$D52),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D52,$F52*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E52<>\"\",IFERROR(IF(AND(J$9>=$D52,J$9<=$E52),$F52/($E52+1-$D52),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D52,$F52*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E52<>\"\",IFERROR(IF(AND(K$9>=$D52,K$9<=$E52),$F52/($E52+1-$D52),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D52,$F52*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E52<>\"\",IFERROR(IF(AND(L$9>=$D52,L$9<=$E52),$F52/($E52+1-$D52),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D52,$F52*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E52<>\"\",IFERROR(IF(AND(M$9>=$D52,M$9<=$E52),$F52/($E52+1-$D52),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D52,$F52*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E52<>\"\",IFERROR(IF(AND(N$9>=$D52,N$9<=$E52),$F52/($E52+1-$D52),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D52,$F52*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E52<>\"\",IFERROR(IF(AND(O$9>=$D52,O$9<=$E52),$F52/($E52+1-$D52),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D52,$F52*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E52<>\"\",IFERROR(IF(AND(P$9>=$D52,P$9<=$E52),$F52/($E52+1-$D52),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D52,$F52*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E52<>\"\",IFERROR(IF(AND(Q$9>=$D52,Q$9<=$E52),$F52/($E52+1-$D52),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D52,$F52*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E52<>\"\",IFERROR(IF(AND(R$9>=$D52,R$9<=$E52),$F52/($E52+1-$D52),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D52,$F52*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E52<>\"\",IFERROR(IF(AND(S$9>=$D52,S$9<=$E52),$F52/($E52+1-$D52),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D52,$F52*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B53","v":"SW-A-211"},{"$f":"'Storm - Future Infrastructure'!G53","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M53","v":2031},{"$f":"'Storm - Future Infrastructure'!N53","v":2036},{"$f":"'Storm - Future Infrastructure'!Y53","v":35940},0,{"$f":"IF($E53<>\"\",IFERROR(IF(AND(H$9>=$D53,H$9<=$E53),$F53/($E53+1-$D53),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D53,$F53*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E53<>\"\",IFERROR(IF(AND(I$9>=$D53,I$9<=$E53),$F53/($E53+1-$D53),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D53,$F53*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E53<>\"\",IFERROR(IF(AND(J$9>=$D53,J$9<=$E53),$F53/($E53+1-$D53),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D53,$F53*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E53<>\"\",IFERROR(IF(AND(K$9>=$D53,K$9<=$E53),$F53/($E53+1-$D53),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D53,$F53*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E53<>\"\",IFERROR(IF(AND(L$9>=$D53,L$9<=$E53),$F53/($E53+1-$D53),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D53,$F53*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E53<>\"\",IFERROR(IF(AND(M$9>=$D53,M$9<=$E53),$F53/($E53+1-$D53),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D53,$F53*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E53<>\"\",IFERROR(IF(AND(N$9>=$D53,N$9<=$E53),$F53/($E53+1-$D53),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D53,$F53*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E53<>\"\",IFERROR(IF(AND(O$9>=$D53,O$9<=$E53),$F53/($E53+1-$D53),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D53,$F53*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E53<>\"\",IFERROR(IF(AND(P$9>=$D53,P$9<=$E53),$F53/($E53+1-$D53),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D53,$F53*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E53<>\"\",IFERROR(IF(AND(Q$9>=$D53,Q$9<=$E53),$F53/($E53+1-$D53),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D53,$F53*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E53<>\"\",IFERROR(IF(AND(R$9>=$D53,R$9<=$E53),$F53/($E53+1-$D53),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D53,$F53*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E53<>\"\",IFERROR(IF(AND(S$9>=$D53,S$9<=$E53),$F53/($E53+1-$D53),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D53,$F53*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B54","v":"SW-A-212"},{"$f":"'Storm - Future Infrastructure'!G54","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M54","v":2031},{"$f":"'Storm - Future Infrastructure'!N54","v":2036},{"$f":"'Storm - Future Infrastructure'!Y54","v":26566},0,{"$f":"IF($E54<>\"\",IFERROR(IF(AND(H$9>=$D54,H$9<=$E54),$F54/($E54+1-$D54),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D54,$F54*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E54<>\"\",IFERROR(IF(AND(I$9>=$D54,I$9<=$E54),$F54/($E54+1-$D54),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D54,$F54*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E54<>\"\",IFERROR(IF(AND(J$9>=$D54,J$9<=$E54),$F54/($E54+1-$D54),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D54,$F54*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E54<>\"\",IFERROR(IF(AND(K$9>=$D54,K$9<=$E54),$F54/($E54+1-$D54),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D54,$F54*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E54<>\"\",IFERROR(IF(AND(L$9>=$D54,L$9<=$E54),$F54/($E54+1-$D54),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D54,$F54*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E54<>\"\",IFERROR(IF(AND(M$9>=$D54,M$9<=$E54),$F54/($E54+1-$D54),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D54,$F54*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E54<>\"\",IFERROR(IF(AND(N$9>=$D54,N$9<=$E54),$F54/($E54+1-$D54),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D54,$F54*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E54<>\"\",IFERROR(IF(AND(O$9>=$D54,O$9<=$E54),$F54/($E54+1-$D54),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D54,$F54*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E54<>\"\",IFERROR(IF(AND(P$9>=$D54,P$9<=$E54),$F54/($E54+1-$D54),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D54,$F54*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E54<>\"\",IFERROR(IF(AND(Q$9>=$D54,Q$9<=$E54),$F54/($E54+1-$D54),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D54,$F54*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E54<>\"\",IFERROR(IF(AND(R$9>=$D54,R$9<=$E54),$F54/($E54+1-$D54),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D54,$F54*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E54<>\"\",IFERROR(IF(AND(S$9>=$D54,S$9<=$E54),$F54/($E54+1-$D54),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D54,$F54*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B55","v":"SW-A-213"},{"$f":"'Storm - Future Infrastructure'!G55","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M55","v":2031},{"$f":"'Storm - Future Infrastructure'!N55","v":2036},{"$f":"'Storm - Future Infrastructure'!Y55","v":35940},0,{"$f":"IF($E55<>\"\",IFERROR(IF(AND(H$9>=$D55,H$9<=$E55),$F55/($E55+1-$D55),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D55,$F55*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E55<>\"\",IFERROR(IF(AND(I$9>=$D55,I$9<=$E55),$F55/($E55+1-$D55),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D55,$F55*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E55<>\"\",IFERROR(IF(AND(J$9>=$D55,J$9<=$E55),$F55/($E55+1-$D55),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D55,$F55*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E55<>\"\",IFERROR(IF(AND(K$9>=$D55,K$9<=$E55),$F55/($E55+1-$D55),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D55,$F55*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E55<>\"\",IFERROR(IF(AND(L$9>=$D55,L$9<=$E55),$F55/($E55+1-$D55),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D55,$F55*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E55<>\"\",IFERROR(IF(AND(M$9>=$D55,M$9<=$E55),$F55/($E55+1-$D55),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D55,$F55*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E55<>\"\",IFERROR(IF(AND(N$9>=$D55,N$9<=$E55),$F55/($E55+1-$D55),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D55,$F55*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E55<>\"\",IFERROR(IF(AND(O$9>=$D55,O$9<=$E55),$F55/($E55+1-$D55),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D55,$F55*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E55<>\"\",IFERROR(IF(AND(P$9>=$D55,P$9<=$E55),$F55/($E55+1-$D55),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D55,$F55*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E55<>\"\",IFERROR(IF(AND(Q$9>=$D55,Q$9<=$E55),$F55/($E55+1-$D55),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D55,$F55*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E55<>\"\",IFERROR(IF(AND(R$9>=$D55,R$9<=$E55),$F55/($E55+1-$D55),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D55,$F55*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E55<>\"\",IFERROR(IF(AND(S$9>=$D55,S$9<=$E55),$F55/($E55+1-$D55),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D55,$F55*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B56","v":"SW-A-214"},{"$f":"'Storm - Future Infrastructure'!G56","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M56","v":2031},{"$f":"'Storm - Future Infrastructure'!N56","v":2036},{"$f":"'Storm - Future Infrastructure'!Y56","v":33803},0,{"$f":"IF($E56<>\"\",IFERROR(IF(AND(H$9>=$D56,H$9<=$E56),$F56/($E56+1-$D56),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D56,$F56*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E56<>\"\",IFERROR(IF(AND(I$9>=$D56,I$9<=$E56),$F56/($E56+1-$D56),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D56,$F56*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E56<>\"\",IFERROR(IF(AND(J$9>=$D56,J$9<=$E56),$F56/($E56+1-$D56),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D56,$F56*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E56<>\"\",IFERROR(IF(AND(K$9>=$D56,K$9<=$E56),$F56/($E56+1-$D56),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D56,$F56*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E56<>\"\",IFERROR(IF(AND(L$9>=$D56,L$9<=$E56),$F56/($E56+1-$D56),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D56,$F56*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E56<>\"\",IFERROR(IF(AND(M$9>=$D56,M$9<=$E56),$F56/($E56+1-$D56),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D56,$F56*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E56<>\"\",IFERROR(IF(AND(N$9>=$D56,N$9<=$E56),$F56/($E56+1-$D56),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D56,$F56*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E56<>\"\",IFERROR(IF(AND(O$9>=$D56,O$9<=$E56),$F56/($E56+1-$D56),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D56,$F56*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E56<>\"\",IFERROR(IF(AND(P$9>=$D56,P$9<=$E56),$F56/($E56+1-$D56),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D56,$F56*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E56<>\"\",IFERROR(IF(AND(Q$9>=$D56,Q$9<=$E56),$F56/($E56+1-$D56),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D56,$F56*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E56<>\"\",IFERROR(IF(AND(R$9>=$D56,R$9<=$E56),$F56/($E56+1-$D56),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D56,$F56*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E56<>\"\",IFERROR(IF(AND(S$9>=$D56,S$9<=$E56),$F56/($E56+1-$D56),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D56,$F56*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B57","v":"SW-A-215"},{"$f":"'Storm - Future Infrastructure'!G57","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M57","v":2031},{"$f":"'Storm - Future Infrastructure'!N57","v":2036},{"$f":"'Storm - Future Infrastructure'!Y57","v":33803},0,{"$f":"IF($E57<>\"\",IFERROR(IF(AND(H$9>=$D57,H$9<=$E57),$F57/($E57+1-$D57),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D57,$F57*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E57<>\"\",IFERROR(IF(AND(I$9>=$D57,I$9<=$E57),$F57/($E57+1-$D57),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D57,$F57*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E57<>\"\",IFERROR(IF(AND(J$9>=$D57,J$9<=$E57),$F57/($E57+1-$D57),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D57,$F57*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E57<>\"\",IFERROR(IF(AND(K$9>=$D57,K$9<=$E57),$F57/($E57+1-$D57),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D57,$F57*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E57<>\"\",IFERROR(IF(AND(L$9>=$D57,L$9<=$E57),$F57/($E57+1-$D57),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D57,$F57*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E57<>\"\",IFERROR(IF(AND(M$9>=$D57,M$9<=$E57),$F57/($E57+1-$D57),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D57,$F57*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E57<>\"\",IFERROR(IF(AND(N$9>=$D57,N$9<=$E57),$F57/($E57+1-$D57),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D57,$F57*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E57<>\"\",IFERROR(IF(AND(O$9>=$D57,O$9<=$E57),$F57/($E57+1-$D57),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D57,$F57*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E57<>\"\",IFERROR(IF(AND(P$9>=$D57,P$9<=$E57),$F57/($E57+1-$D57),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D57,$F57*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E57<>\"\",IFERROR(IF(AND(Q$9>=$D57,Q$9<=$E57),$F57/($E57+1-$D57),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D57,$F57*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E57<>\"\",IFERROR(IF(AND(R$9>=$D57,R$9<=$E57),$F57/($E57+1-$D57),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D57,$F57*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E57<>\"\",IFERROR(IF(AND(S$9>=$D57,S$9<=$E57),$F57/($E57+1-$D57),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D57,$F57*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B58","v":"SW-A-216"},{"$f":"'Storm - Future Infrastructure'!G58","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M58","v":2031},{"$f":"'Storm - Future Infrastructure'!N58","v":2036},{"$f":"'Storm - Future Infrastructure'!Y58","v":26674},0,{"$f":"IF($E58<>\"\",IFERROR(IF(AND(H$9>=$D58,H$9<=$E58),$F58/($E58+1-$D58),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D58,$F58*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E58<>\"\",IFERROR(IF(AND(I$9>=$D58,I$9<=$E58),$F58/($E58+1-$D58),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D58,$F58*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E58<>\"\",IFERROR(IF(AND(J$9>=$D58,J$9<=$E58),$F58/($E58+1-$D58),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D58,$F58*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E58<>\"\",IFERROR(IF(AND(K$9>=$D58,K$9<=$E58),$F58/($E58+1-$D58),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D58,$F58*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E58<>\"\",IFERROR(IF(AND(L$9>=$D58,L$9<=$E58),$F58/($E58+1-$D58),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D58,$F58*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E58<>\"\",IFERROR(IF(AND(M$9>=$D58,M$9<=$E58),$F58/($E58+1-$D58),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D58,$F58*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E58<>\"\",IFERROR(IF(AND(N$9>=$D58,N$9<=$E58),$F58/($E58+1-$D58),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D58,$F58*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E58<>\"\",IFERROR(IF(AND(O$9>=$D58,O$9<=$E58),$F58/($E58+1-$D58),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D58,$F58*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E58<>\"\",IFERROR(IF(AND(P$9>=$D58,P$9<=$E58),$F58/($E58+1-$D58),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D58,$F58*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E58<>\"\",IFERROR(IF(AND(Q$9>=$D58,Q$9<=$E58),$F58/($E58+1-$D58),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D58,$F58*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E58<>\"\",IFERROR(IF(AND(R$9>=$D58,R$9<=$E58),$F58/($E58+1-$D58),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D58,$F58*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E58<>\"\",IFERROR(IF(AND(S$9>=$D58,S$9<=$E58),$F58/($E58+1-$D58),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D58,$F58*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B59","v":"SW-A-217"},{"$f":"'Storm - Future Infrastructure'!G59","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M59","v":2031},{"$f":"'Storm - Future Infrastructure'!N59","v":2036},{"$f":"'Storm - Future Infrastructure'!Y59","v":26804},0,{"$f":"IF($E59<>\"\",IFERROR(IF(AND(H$9>=$D59,H$9<=$E59),$F59/($E59+1-$D59),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D59,$F59*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E59<>\"\",IFERROR(IF(AND(I$9>=$D59,I$9<=$E59),$F59/($E59+1-$D59),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D59,$F59*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E59<>\"\",IFERROR(IF(AND(J$9>=$D59,J$9<=$E59),$F59/($E59+1-$D59),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D59,$F59*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E59<>\"\",IFERROR(IF(AND(K$9>=$D59,K$9<=$E59),$F59/($E59+1-$D59),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D59,$F59*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E59<>\"\",IFERROR(IF(AND(L$9>=$D59,L$9<=$E59),$F59/($E59+1-$D59),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D59,$F59*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E59<>\"\",IFERROR(IF(AND(M$9>=$D59,M$9<=$E59),$F59/($E59+1-$D59),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D59,$F59*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E59<>\"\",IFERROR(IF(AND(N$9>=$D59,N$9<=$E59),$F59/($E59+1-$D59),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D59,$F59*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E59<>\"\",IFERROR(IF(AND(O$9>=$D59,O$9<=$E59),$F59/($E59+1-$D59),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D59,$F59*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E59<>\"\",IFERROR(IF(AND(P$9>=$D59,P$9<=$E59),$F59/($E59+1-$D59),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D59,$F59*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E59<>\"\",IFERROR(IF(AND(Q$9>=$D59,Q$9<=$E59),$F59/($E59+1-$D59),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D59,$F59*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E59<>\"\",IFERROR(IF(AND(R$9>=$D59,R$9<=$E59),$F59/($E59+1-$D59),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D59,$F59*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E59<>\"\",IFERROR(IF(AND(S$9>=$D59,S$9<=$E59),$F59/($E59+1-$D59),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D59,$F59*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B60","v":"SW-A-218"},{"$f":"'Storm - Future Infrastructure'!G60","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M60","v":2031},{"$f":"'Storm - Future Infrastructure'!N60","v":2036},{"$f":"'Storm - Future Infrastructure'!Y60","v":26542},0,{"$f":"IF($E60<>\"\",IFERROR(IF(AND(H$9>=$D60,H$9<=$E60),$F60/($E60+1-$D60),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D60,$F60*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E60<>\"\",IFERROR(IF(AND(I$9>=$D60,I$9<=$E60),$F60/($E60+1-$D60),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D60,$F60*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E60<>\"\",IFERROR(IF(AND(J$9>=$D60,J$9<=$E60),$F60/($E60+1-$D60),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D60,$F60*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E60<>\"\",IFERROR(IF(AND(K$9>=$D60,K$9<=$E60),$F60/($E60+1-$D60),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D60,$F60*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E60<>\"\",IFERROR(IF(AND(L$9>=$D60,L$9<=$E60),$F60/($E60+1-$D60),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D60,$F60*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E60<>\"\",IFERROR(IF(AND(M$9>=$D60,M$9<=$E60),$F60/($E60+1-$D60),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D60,$F60*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E60<>\"\",IFERROR(IF(AND(N$9>=$D60,N$9<=$E60),$F60/($E60+1-$D60),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D60,$F60*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E60<>\"\",IFERROR(IF(AND(O$9>=$D60,O$9<=$E60),$F60/($E60+1-$D60),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D60,$F60*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E60<>\"\",IFERROR(IF(AND(P$9>=$D60,P$9<=$E60),$F60/($E60+1-$D60),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D60,$F60*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E60<>\"\",IFERROR(IF(AND(Q$9>=$D60,Q$9<=$E60),$F60/($E60+1-$D60),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D60,$F60*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E60<>\"\",IFERROR(IF(AND(R$9>=$D60,R$9<=$E60),$F60/($E60+1-$D60),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D60,$F60*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E60<>\"\",IFERROR(IF(AND(S$9>=$D60,S$9<=$E60),$F60/($E60+1-$D60),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D60,$F60*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B61","v":"SW-A-219"},{"$f":"'Storm - Future Infrastructure'!G61","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M61","v":2031},{"$f":"'Storm - Future Infrastructure'!N61","v":2036},{"$f":"'Storm - Future Infrastructure'!Y61","v":26804},0,{"$f":"IF($E61<>\"\",IFERROR(IF(AND(H$9>=$D61,H$9<=$E61),$F61/($E61+1-$D61),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D61,$F61*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E61<>\"\",IFERROR(IF(AND(I$9>=$D61,I$9<=$E61),$F61/($E61+1-$D61),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D61,$F61*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E61<>\"\",IFERROR(IF(AND(J$9>=$D61,J$9<=$E61),$F61/($E61+1-$D61),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D61,$F61*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E61<>\"\",IFERROR(IF(AND(K$9>=$D61,K$9<=$E61),$F61/($E61+1-$D61),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D61,$F61*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E61<>\"\",IFERROR(IF(AND(L$9>=$D61,L$9<=$E61),$F61/($E61+1-$D61),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D61,$F61*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E61<>\"\",IFERROR(IF(AND(M$9>=$D61,M$9<=$E61),$F61/($E61+1-$D61),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D61,$F61*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E61<>\"\",IFERROR(IF(AND(N$9>=$D61,N$9<=$E61),$F61/($E61+1-$D61),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D61,$F61*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E61<>\"\",IFERROR(IF(AND(O$9>=$D61,O$9<=$E61),$F61/($E61+1-$D61),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D61,$F61*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E61<>\"\",IFERROR(IF(AND(P$9>=$D61,P$9<=$E61),$F61/($E61+1-$D61),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D61,$F61*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E61<>\"\",IFERROR(IF(AND(Q$9>=$D61,Q$9<=$E61),$F61/($E61+1-$D61),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D61,$F61*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E61<>\"\",IFERROR(IF(AND(R$9>=$D61,R$9<=$E61),$F61/($E61+1-$D61),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D61,$F61*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E61<>\"\",IFERROR(IF(AND(S$9>=$D61,S$9<=$E61),$F61/($E61+1-$D61),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D61,$F61*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B62","v":"SW-A-220"},{"$f":"'Storm - Future Infrastructure'!G62","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M62","v":2031},{"$f":"'Storm - Future Infrastructure'!N62","v":2036},{"$f":"'Storm - Future Infrastructure'!Y62","v":26804},0,{"$f":"IF($E62<>\"\",IFERROR(IF(AND(H$9>=$D62,H$9<=$E62),$F62/($E62+1-$D62),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D62,$F62*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E62<>\"\",IFERROR(IF(AND(I$9>=$D62,I$9<=$E62),$F62/($E62+1-$D62),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D62,$F62*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E62<>\"\",IFERROR(IF(AND(J$9>=$D62,J$9<=$E62),$F62/($E62+1-$D62),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D62,$F62*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E62<>\"\",IFERROR(IF(AND(K$9>=$D62,K$9<=$E62),$F62/($E62+1-$D62),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D62,$F62*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E62<>\"\",IFERROR(IF(AND(L$9>=$D62,L$9<=$E62),$F62/($E62+1-$D62),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D62,$F62*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E62<>\"\",IFERROR(IF(AND(M$9>=$D62,M$9<=$E62),$F62/($E62+1-$D62),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D62,$F62*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E62<>\"\",IFERROR(IF(AND(N$9>=$D62,N$9<=$E62),$F62/($E62+1-$D62),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D62,$F62*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E62<>\"\",IFERROR(IF(AND(O$9>=$D62,O$9<=$E62),$F62/($E62+1-$D62),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D62,$F62*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E62<>\"\",IFERROR(IF(AND(P$9>=$D62,P$9<=$E62),$F62/($E62+1-$D62),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D62,$F62*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E62<>\"\",IFERROR(IF(AND(Q$9>=$D62,Q$9<=$E62),$F62/($E62+1-$D62),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D62,$F62*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E62<>\"\",IFERROR(IF(AND(R$9>=$D62,R$9<=$E62),$F62/($E62+1-$D62),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D62,$F62*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E62<>\"\",IFERROR(IF(AND(S$9>=$D62,S$9<=$E62),$F62/($E62+1-$D62),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D62,$F62*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B63","v":"SW-A-221"},{"$f":"'Storm - Future Infrastructure'!G63","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M63","v":2031},{"$f":"'Storm - Future Infrastructure'!N63","v":2036},{"$f":"'Storm - Future Infrastructure'!Y63","v":26804},0,{"$f":"IF($E63<>\"\",IFERROR(IF(AND(H$9>=$D63,H$9<=$E63),$F63/($E63+1-$D63),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D63,$F63*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E63<>\"\",IFERROR(IF(AND(I$9>=$D63,I$9<=$E63),$F63/($E63+1-$D63),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D63,$F63*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E63<>\"\",IFERROR(IF(AND(J$9>=$D63,J$9<=$E63),$F63/($E63+1-$D63),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D63,$F63*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E63<>\"\",IFERROR(IF(AND(K$9>=$D63,K$9<=$E63),$F63/($E63+1-$D63),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D63,$F63*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E63<>\"\",IFERROR(IF(AND(L$9>=$D63,L$9<=$E63),$F63/($E63+1-$D63),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D63,$F63*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E63<>\"\",IFERROR(IF(AND(M$9>=$D63,M$9<=$E63),$F63/($E63+1-$D63),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D63,$F63*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E63<>\"\",IFERROR(IF(AND(N$9>=$D63,N$9<=$E63),$F63/($E63+1-$D63),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D63,$F63*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E63<>\"\",IFERROR(IF(AND(O$9>=$D63,O$9<=$E63),$F63/($E63+1-$D63),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D63,$F63*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E63<>\"\",IFERROR(IF(AND(P$9>=$D63,P$9<=$E63),$F63/($E63+1-$D63),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D63,$F63*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E63<>\"\",IFERROR(IF(AND(Q$9>=$D63,Q$9<=$E63),$F63/($E63+1-$D63),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D63,$F63*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E63<>\"\",IFERROR(IF(AND(R$9>=$D63,R$9<=$E63),$F63/($E63+1-$D63),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D63,$F63*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E63<>\"\",IFERROR(IF(AND(S$9>=$D63,S$9<=$E63),$F63/($E63+1-$D63),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D63,$F63*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B64","v":"SW-A-222"},{"$f":"'Storm - Future Infrastructure'!G64","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M64","v":2031},{"$f":"'Storm - Future Infrastructure'!N64","v":2036},{"$f":"'Storm - Future Infrastructure'!Y64","v":26674},0,{"$f":"IF($E64<>\"\",IFERROR(IF(AND(H$9>=$D64,H$9<=$E64),$F64/($E64+1-$D64),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D64,$F64*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E64<>\"\",IFERROR(IF(AND(I$9>=$D64,I$9<=$E64),$F64/($E64+1-$D64),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D64,$F64*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E64<>\"\",IFERROR(IF(AND(J$9>=$D64,J$9<=$E64),$F64/($E64+1-$D64),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D64,$F64*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E64<>\"\",IFERROR(IF(AND(K$9>=$D64,K$9<=$E64),$F64/($E64+1-$D64),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D64,$F64*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E64<>\"\",IFERROR(IF(AND(L$9>=$D64,L$9<=$E64),$F64/($E64+1-$D64),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D64,$F64*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E64<>\"\",IFERROR(IF(AND(M$9>=$D64,M$9<=$E64),$F64/($E64+1-$D64),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D64,$F64*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E64<>\"\",IFERROR(IF(AND(N$9>=$D64,N$9<=$E64),$F64/($E64+1-$D64),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D64,$F64*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E64<>\"\",IFERROR(IF(AND(O$9>=$D64,O$9<=$E64),$F64/($E64+1-$D64),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D64,$F64*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E64<>\"\",IFERROR(IF(AND(P$9>=$D64,P$9<=$E64),$F64/($E64+1-$D64),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D64,$F64*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E64<>\"\",IFERROR(IF(AND(Q$9>=$D64,Q$9<=$E64),$F64/($E64+1-$D64),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D64,$F64*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E64<>\"\",IFERROR(IF(AND(R$9>=$D64,R$9<=$E64),$F64/($E64+1-$D64),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D64,$F64*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E64<>\"\",IFERROR(IF(AND(S$9>=$D64,S$9<=$E64),$F64/($E64+1-$D64),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D64,$F64*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B65","v":"SW-A-223"},{"$f":"'Storm - Future Infrastructure'!G65","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M65","v":2031},{"$f":"'Storm - Future Infrastructure'!N65","v":2036},{"$f":"'Storm - Future Infrastructure'!Y65","v":26674},0,{"$f":"IF($E65<>\"\",IFERROR(IF(AND(H$9>=$D65,H$9<=$E65),$F65/($E65+1-$D65),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D65,$F65*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E65<>\"\",IFERROR(IF(AND(I$9>=$D65,I$9<=$E65),$F65/($E65+1-$D65),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D65,$F65*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E65<>\"\",IFERROR(IF(AND(J$9>=$D65,J$9<=$E65),$F65/($E65+1-$D65),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D65,$F65*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E65<>\"\",IFERROR(IF(AND(K$9>=$D65,K$9<=$E65),$F65/($E65+1-$D65),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D65,$F65*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E65<>\"\",IFERROR(IF(AND(L$9>=$D65,L$9<=$E65),$F65/($E65+1-$D65),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D65,$F65*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E65<>\"\",IFERROR(IF(AND(M$9>=$D65,M$9<=$E65),$F65/($E65+1-$D65),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D65,$F65*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E65<>\"\",IFERROR(IF(AND(N$9>=$D65,N$9<=$E65),$F65/($E65+1-$D65),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D65,$F65*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E65<>\"\",IFERROR(IF(AND(O$9>=$D65,O$9<=$E65),$F65/($E65+1-$D65),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D65,$F65*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E65<>\"\",IFERROR(IF(AND(P$9>=$D65,P$9<=$E65),$F65/($E65+1-$D65),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D65,$F65*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E65<>\"\",IFERROR(IF(AND(Q$9>=$D65,Q$9<=$E65),$F65/($E65+1-$D65),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D65,$F65*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E65<>\"\",IFERROR(IF(AND(R$9>=$D65,R$9<=$E65),$F65/($E65+1-$D65),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D65,$F65*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E65<>\"\",IFERROR(IF(AND(S$9>=$D65,S$9<=$E65),$F65/($E65+1-$D65),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D65,$F65*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B66","v":"SW-A-224"},{"$f":"'Storm - Future Infrastructure'!G66","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M66","v":2031},{"$f":"'Storm - Future Infrastructure'!N66","v":2036},{"$f":"'Storm - Future Infrastructure'!Y66","v":26674},0,{"$f":"IF($E66<>\"\",IFERROR(IF(AND(H$9>=$D66,H$9<=$E66),$F66/($E66+1-$D66),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D66,$F66*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E66<>\"\",IFERROR(IF(AND(I$9>=$D66,I$9<=$E66),$F66/($E66+1-$D66),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D66,$F66*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E66<>\"\",IFERROR(IF(AND(J$9>=$D66,J$9<=$E66),$F66/($E66+1-$D66),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D66,$F66*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E66<>\"\",IFERROR(IF(AND(K$9>=$D66,K$9<=$E66),$F66/($E66+1-$D66),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D66,$F66*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E66<>\"\",IFERROR(IF(AND(L$9>=$D66,L$9<=$E66),$F66/($E66+1-$D66),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D66,$F66*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E66<>\"\",IFERROR(IF(AND(M$9>=$D66,M$9<=$E66),$F66/($E66+1-$D66),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D66,$F66*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E66<>\"\",IFERROR(IF(AND(N$9>=$D66,N$9<=$E66),$F66/($E66+1-$D66),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D66,$F66*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E66<>\"\",IFERROR(IF(AND(O$9>=$D66,O$9<=$E66),$F66/($E66+1-$D66),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D66,$F66*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E66<>\"\",IFERROR(IF(AND(P$9>=$D66,P$9<=$E66),$F66/($E66+1-$D66),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D66,$F66*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E66<>\"\",IFERROR(IF(AND(Q$9>=$D66,Q$9<=$E66),$F66/($E66+1-$D66),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D66,$F66*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E66<>\"\",IFERROR(IF(AND(R$9>=$D66,R$9<=$E66),$F66/($E66+1-$D66),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D66,$F66*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E66<>\"\",IFERROR(IF(AND(S$9>=$D66,S$9<=$E66),$F66/($E66+1-$D66),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D66,$F66*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B67","v":"SW-A-225"},{"$f":"'Storm - Future Infrastructure'!G67","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M67","v":2031},{"$f":"'Storm - Future Infrastructure'!N67","v":2036},{"$f":"'Storm - Future Infrastructure'!Y67","v":26674},0,{"$f":"IF($E67<>\"\",IFERROR(IF(AND(H$9>=$D67,H$9<=$E67),$F67/($E67+1-$D67),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D67,$F67*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E67<>\"\",IFERROR(IF(AND(I$9>=$D67,I$9<=$E67),$F67/($E67+1-$D67),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D67,$F67*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E67<>\"\",IFERROR(IF(AND(J$9>=$D67,J$9<=$E67),$F67/($E67+1-$D67),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D67,$F67*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E67<>\"\",IFERROR(IF(AND(K$9>=$D67,K$9<=$E67),$F67/($E67+1-$D67),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D67,$F67*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E67<>\"\",IFERROR(IF(AND(L$9>=$D67,L$9<=$E67),$F67/($E67+1-$D67),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D67,$F67*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E67<>\"\",IFERROR(IF(AND(M$9>=$D67,M$9<=$E67),$F67/($E67+1-$D67),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D67,$F67*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E67<>\"\",IFERROR(IF(AND(N$9>=$D67,N$9<=$E67),$F67/($E67+1-$D67),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D67,$F67*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E67<>\"\",IFERROR(IF(AND(O$9>=$D67,O$9<=$E67),$F67/($E67+1-$D67),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D67,$F67*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E67<>\"\",IFERROR(IF(AND(P$9>=$D67,P$9<=$E67),$F67/($E67+1-$D67),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D67,$F67*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E67<>\"\",IFERROR(IF(AND(Q$9>=$D67,Q$9<=$E67),$F67/($E67+1-$D67),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D67,$F67*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E67<>\"\",IFERROR(IF(AND(R$9>=$D67,R$9<=$E67),$F67/($E67+1-$D67),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D67,$F67*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E67<>\"\",IFERROR(IF(AND(S$9>=$D67,S$9<=$E67),$F67/($E67+1-$D67),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D67,$F67*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B68","v":"SW-A-226"},{"$f":"'Storm - Future Infrastructure'!G68","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M68","v":2031},{"$f":"'Storm - Future Infrastructure'!N68","v":2036},{"$f":"'Storm - Future Infrastructure'!Y68","v":26674},0,{"$f":"IF($E68<>\"\",IFERROR(IF(AND(H$9>=$D68,H$9<=$E68),$F68/($E68+1-$D68),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D68,$F68*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E68<>\"\",IFERROR(IF(AND(I$9>=$D68,I$9<=$E68),$F68/($E68+1-$D68),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D68,$F68*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E68<>\"\",IFERROR(IF(AND(J$9>=$D68,J$9<=$E68),$F68/($E68+1-$D68),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D68,$F68*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E68<>\"\",IFERROR(IF(AND(K$9>=$D68,K$9<=$E68),$F68/($E68+1-$D68),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D68,$F68*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E68<>\"\",IFERROR(IF(AND(L$9>=$D68,L$9<=$E68),$F68/($E68+1-$D68),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D68,$F68*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E68<>\"\",IFERROR(IF(AND(M$9>=$D68,M$9<=$E68),$F68/($E68+1-$D68),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D68,$F68*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E68<>\"\",IFERROR(IF(AND(N$9>=$D68,N$9<=$E68),$F68/($E68+1-$D68),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D68,$F68*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E68<>\"\",IFERROR(IF(AND(O$9>=$D68,O$9<=$E68),$F68/($E68+1-$D68),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D68,$F68*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E68<>\"\",IFERROR(IF(AND(P$9>=$D68,P$9<=$E68),$F68/($E68+1-$D68),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D68,$F68*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E68<>\"\",IFERROR(IF(AND(Q$9>=$D68,Q$9<=$E68),$F68/($E68+1-$D68),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D68,$F68*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E68<>\"\",IFERROR(IF(AND(R$9>=$D68,R$9<=$E68),$F68/($E68+1-$D68),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D68,$F68*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E68<>\"\",IFERROR(IF(AND(S$9>=$D68,S$9<=$E68),$F68/($E68+1-$D68),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D68,$F68*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B69","v":"SW-A-227"},{"$f":"'Storm - Future Infrastructure'!G69","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M69","v":2031},{"$f":"'Storm - Future Infrastructure'!N69","v":2036},{"$f":"'Storm - Future Infrastructure'!Y69","v":26674},0,{"$f":"IF($E69<>\"\",IFERROR(IF(AND(H$9>=$D69,H$9<=$E69),$F69/($E69+1-$D69),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D69,$F69*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E69<>\"\",IFERROR(IF(AND(I$9>=$D69,I$9<=$E69),$F69/($E69+1-$D69),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D69,$F69*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E69<>\"\",IFERROR(IF(AND(J$9>=$D69,J$9<=$E69),$F69/($E69+1-$D69),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D69,$F69*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E69<>\"\",IFERROR(IF(AND(K$9>=$D69,K$9<=$E69),$F69/($E69+1-$D69),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D69,$F69*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E69<>\"\",IFERROR(IF(AND(L$9>=$D69,L$9<=$E69),$F69/($E69+1-$D69),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D69,$F69*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E69<>\"\",IFERROR(IF(AND(M$9>=$D69,M$9<=$E69),$F69/($E69+1-$D69),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D69,$F69*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E69<>\"\",IFERROR(IF(AND(N$9>=$D69,N$9<=$E69),$F69/($E69+1-$D69),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D69,$F69*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E69<>\"\",IFERROR(IF(AND(O$9>=$D69,O$9<=$E69),$F69/($E69+1-$D69),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D69,$F69*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E69<>\"\",IFERROR(IF(AND(P$9>=$D69,P$9<=$E69),$F69/($E69+1-$D69),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D69,$F69*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E69<>\"\",IFERROR(IF(AND(Q$9>=$D69,Q$9<=$E69),$F69/($E69+1-$D69),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D69,$F69*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E69<>\"\",IFERROR(IF(AND(R$9>=$D69,R$9<=$E69),$F69/($E69+1-$D69),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D69,$F69*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E69<>\"\",IFERROR(IF(AND(S$9>=$D69,S$9<=$E69),$F69/($E69+1-$D69),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D69,$F69*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B70","v":"SW-A-228"},{"$f":"'Storm - Future Infrastructure'!G70","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M70","v":2031},{"$f":"'Storm - Future Infrastructure'!N70","v":2036},{"$f":"'Storm - Future Infrastructure'!Y70","v":26674},0,{"$f":"IF($E70<>\"\",IFERROR(IF(AND(H$9>=$D70,H$9<=$E70),$F70/($E70+1-$D70),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D70,$F70*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E70<>\"\",IFERROR(IF(AND(I$9>=$D70,I$9<=$E70),$F70/($E70+1-$D70),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D70,$F70*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E70<>\"\",IFERROR(IF(AND(J$9>=$D70,J$9<=$E70),$F70/($E70+1-$D70),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D70,$F70*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E70<>\"\",IFERROR(IF(AND(K$9>=$D70,K$9<=$E70),$F70/($E70+1-$D70),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D70,$F70*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E70<>\"\",IFERROR(IF(AND(L$9>=$D70,L$9<=$E70),$F70/($E70+1-$D70),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D70,$F70*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E70<>\"\",IFERROR(IF(AND(M$9>=$D70,M$9<=$E70),$F70/($E70+1-$D70),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D70,$F70*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E70<>\"\",IFERROR(IF(AND(N$9>=$D70,N$9<=$E70),$F70/($E70+1-$D70),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D70,$F70*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E70<>\"\",IFERROR(IF(AND(O$9>=$D70,O$9<=$E70),$F70/($E70+1-$D70),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D70,$F70*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E70<>\"\",IFERROR(IF(AND(P$9>=$D70,P$9<=$E70),$F70/($E70+1-$D70),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D70,$F70*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E70<>\"\",IFERROR(IF(AND(Q$9>=$D70,Q$9<=$E70),$F70/($E70+1-$D70),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D70,$F70*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E70<>\"\",IFERROR(IF(AND(R$9>=$D70,R$9<=$E70),$F70/($E70+1-$D70),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D70,$F70*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E70<>\"\",IFERROR(IF(AND(S$9>=$D70,S$9<=$E70),$F70/($E70+1-$D70),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D70,$F70*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B71","v":"SW-A-229"},{"$f":"'Storm - Future Infrastructure'!G71","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M71","v":2031},{"$f":"'Storm - Future Infrastructure'!N71","v":2036},{"$f":"'Storm - Future Infrastructure'!Y71","v":26674},0,{"$f":"IF($E71<>\"\",IFERROR(IF(AND(H$9>=$D71,H$9<=$E71),$F71/($E71+1-$D71),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D71,$F71*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E71<>\"\",IFERROR(IF(AND(I$9>=$D71,I$9<=$E71),$F71/($E71+1-$D71),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D71,$F71*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E71<>\"\",IFERROR(IF(AND(J$9>=$D71,J$9<=$E71),$F71/($E71+1-$D71),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D71,$F71*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E71<>\"\",IFERROR(IF(AND(K$9>=$D71,K$9<=$E71),$F71/($E71+1-$D71),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D71,$F71*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E71<>\"\",IFERROR(IF(AND(L$9>=$D71,L$9<=$E71),$F71/($E71+1-$D71),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D71,$F71*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E71<>\"\",IFERROR(IF(AND(M$9>=$D71,M$9<=$E71),$F71/($E71+1-$D71),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D71,$F71*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E71<>\"\",IFERROR(IF(AND(N$9>=$D71,N$9<=$E71),$F71/($E71+1-$D71),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D71,$F71*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E71<>\"\",IFERROR(IF(AND(O$9>=$D71,O$9<=$E71),$F71/($E71+1-$D71),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D71,$F71*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E71<>\"\",IFERROR(IF(AND(P$9>=$D71,P$9<=$E71),$F71/($E71+1-$D71),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D71,$F71*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E71<>\"\",IFERROR(IF(AND(Q$9>=$D71,Q$9<=$E71),$F71/($E71+1-$D71),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D71,$F71*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E71<>\"\",IFERROR(IF(AND(R$9>=$D71,R$9<=$E71),$F71/($E71+1-$D71),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D71,$F71*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E71<>\"\",IFERROR(IF(AND(S$9>=$D71,S$9<=$E71),$F71/($E71+1-$D71),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D71,$F71*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B72","v":"SW-A-230"},{"$f":"'Storm - Future Infrastructure'!G72","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M72","v":2031},{"$f":"'Storm - Future Infrastructure'!N72","v":2036},{"$f":"'Storm - Future Infrastructure'!Y72","v":26861},0,{"$f":"IF($E72<>\"\",IFERROR(IF(AND(H$9>=$D72,H$9<=$E72),$F72/($E72+1-$D72),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D72,$F72*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E72<>\"\",IFERROR(IF(AND(I$9>=$D72,I$9<=$E72),$F72/($E72+1-$D72),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D72,$F72*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E72<>\"\",IFERROR(IF(AND(J$9>=$D72,J$9<=$E72),$F72/($E72+1-$D72),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D72,$F72*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E72<>\"\",IFERROR(IF(AND(K$9>=$D72,K$9<=$E72),$F72/($E72+1-$D72),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D72,$F72*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E72<>\"\",IFERROR(IF(AND(L$9>=$D72,L$9<=$E72),$F72/($E72+1-$D72),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D72,$F72*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E72<>\"\",IFERROR(IF(AND(M$9>=$D72,M$9<=$E72),$F72/($E72+1-$D72),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D72,$F72*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E72<>\"\",IFERROR(IF(AND(N$9>=$D72,N$9<=$E72),$F72/($E72+1-$D72),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D72,$F72*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E72<>\"\",IFERROR(IF(AND(O$9>=$D72,O$9<=$E72),$F72/($E72+1-$D72),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D72,$F72*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E72<>\"\",IFERROR(IF(AND(P$9>=$D72,P$9<=$E72),$F72/($E72+1-$D72),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D72,$F72*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E72<>\"\",IFERROR(IF(AND(Q$9>=$D72,Q$9<=$E72),$F72/($E72+1-$D72),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D72,$F72*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E72<>\"\",IFERROR(IF(AND(R$9>=$D72,R$9<=$E72),$F72/($E72+1-$D72),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D72,$F72*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E72<>\"\",IFERROR(IF(AND(S$9>=$D72,S$9<=$E72),$F72/($E72+1-$D72),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D72,$F72*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B73","v":"SW-A-231"},{"$f":"'Storm - Future Infrastructure'!G73","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M73","v":2031},{"$f":"'Storm - Future Infrastructure'!N73","v":2036},{"$f":"'Storm - Future Infrastructure'!Y73","v":26861},0,{"$f":"IF($E73<>\"\",IFERROR(IF(AND(H$9>=$D73,H$9<=$E73),$F73/($E73+1-$D73),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D73,$F73*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E73<>\"\",IFERROR(IF(AND(I$9>=$D73,I$9<=$E73),$F73/($E73+1-$D73),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D73,$F73*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E73<>\"\",IFERROR(IF(AND(J$9>=$D73,J$9<=$E73),$F73/($E73+1-$D73),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D73,$F73*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E73<>\"\",IFERROR(IF(AND(K$9>=$D73,K$9<=$E73),$F73/($E73+1-$D73),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D73,$F73*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E73<>\"\",IFERROR(IF(AND(L$9>=$D73,L$9<=$E73),$F73/($E73+1-$D73),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D73,$F73*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E73<>\"\",IFERROR(IF(AND(M$9>=$D73,M$9<=$E73),$F73/($E73+1-$D73),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D73,$F73*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E73<>\"\",IFERROR(IF(AND(N$9>=$D73,N$9<=$E73),$F73/($E73+1-$D73),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D73,$F73*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E73<>\"\",IFERROR(IF(AND(O$9>=$D73,O$9<=$E73),$F73/($E73+1-$D73),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D73,$F73*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E73<>\"\",IFERROR(IF(AND(P$9>=$D73,P$9<=$E73),$F73/($E73+1-$D73),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D73,$F73*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E73<>\"\",IFERROR(IF(AND(Q$9>=$D73,Q$9<=$E73),$F73/($E73+1-$D73),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D73,$F73*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E73<>\"\",IFERROR(IF(AND(R$9>=$D73,R$9<=$E73),$F73/($E73+1-$D73),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D73,$F73*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E73<>\"\",IFERROR(IF(AND(S$9>=$D73,S$9<=$E73),$F73/($E73+1-$D73),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D73,$F73*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B74","v":"SW-A-232"},{"$f":"'Storm - Future Infrastructure'!G74","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M74","v":2031},{"$f":"'Storm - Future Infrastructure'!N74","v":2036},{"$f":"'Storm - Future Infrastructure'!Y74","v":26861},{"$f":"NPV(Storm_ADR,I74:VR74)+H74","v":0},{"$f":"IF($E74<>\"\",IFERROR(IF(AND(H$9>=$D74,H$9<=$E74),$F74/($E74+1-$D74),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D74,$F74*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E74<>\"\",IFERROR(IF(AND(I$9>=$D74,I$9<=$E74),$F74/($E74+1-$D74),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D74,$F74*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E74<>\"\",IFERROR(IF(AND(J$9>=$D74,J$9<=$E74),$F74/($E74+1-$D74),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D74,$F74*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E74<>\"\",IFERROR(IF(AND(K$9>=$D74,K$9<=$E74),$F74/($E74+1-$D74),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D74,$F74*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E74<>\"\",IFERROR(IF(AND(L$9>=$D74,L$9<=$E74),$F74/($E74+1-$D74),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D74,$F74*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E74<>\"\",IFERROR(IF(AND(M$9>=$D74,M$9<=$E74),$F74/($E74+1-$D74),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D74,$F74*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E74<>\"\",IFERROR(IF(AND(N$9>=$D74,N$9<=$E74),$F74/($E74+1-$D74),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D74,$F74*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E74<>\"\",IFERROR(IF(AND(O$9>=$D74,O$9<=$E74),$F74/($E74+1-$D74),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D74,$F74*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E74<>\"\",IFERROR(IF(AND(P$9>=$D74,P$9<=$E74),$F74/($E74+1-$D74),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D74,$F74*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E74<>\"\",IFERROR(IF(AND(Q$9>=$D74,Q$9<=$E74),$F74/($E74+1-$D74),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D74,$F74*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E74<>\"\",IFERROR(IF(AND(R$9>=$D74,R$9<=$E74),$F74/($E74+1-$D74),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D74,$F74*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E74<>\"\",IFERROR(IF(AND(S$9>=$D74,S$9<=$E74),$F74/($E74+1-$D74),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D74,$F74*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B75","v":"SW-A-233"},{"$f":"'Storm - Future Infrastructure'!G75","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M75","v":2031},{"$f":"'Storm - Future Infrastructure'!N75","v":2036},{"$f":"'Storm - Future Infrastructure'!Y75","v":26861},0,{"$f":"IF($E75<>\"\",IFERROR(IF(AND(H$9>=$D75,H$9<=$E75),$F75/($E75+1-$D75),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D75,$F75*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E75<>\"\",IFERROR(IF(AND(I$9>=$D75,I$9<=$E75),$F75/($E75+1-$D75),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D75,$F75*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E75<>\"\",IFERROR(IF(AND(J$9>=$D75,J$9<=$E75),$F75/($E75+1-$D75),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D75,$F75*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E75<>\"\",IFERROR(IF(AND(K$9>=$D75,K$9<=$E75),$F75/($E75+1-$D75),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D75,$F75*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E75<>\"\",IFERROR(IF(AND(L$9>=$D75,L$9<=$E75),$F75/($E75+1-$D75),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D75,$F75*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E75<>\"\",IFERROR(IF(AND(M$9>=$D75,M$9<=$E75),$F75/($E75+1-$D75),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D75,$F75*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E75<>\"\",IFERROR(IF(AND(N$9>=$D75,N$9<=$E75),$F75/($E75+1-$D75),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D75,$F75*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E75<>\"\",IFERROR(IF(AND(O$9>=$D75,O$9<=$E75),$F75/($E75+1-$D75),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D75,$F75*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E75<>\"\",IFERROR(IF(AND(P$9>=$D75,P$9<=$E75),$F75/($E75+1-$D75),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D75,$F75*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E75<>\"\",IFERROR(IF(AND(Q$9>=$D75,Q$9<=$E75),$F75/($E75+1-$D75),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D75,$F75*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E75<>\"\",IFERROR(IF(AND(R$9>=$D75,R$9<=$E75),$F75/($E75+1-$D75),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D75,$F75*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E75<>\"\",IFERROR(IF(AND(S$9>=$D75,S$9<=$E75),$F75/($E75+1-$D75),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D75,$F75*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B76","v":"SW-A-234"},{"$f":"'Storm - Future Infrastructure'!G76","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M76","v":2031},{"$f":"'Storm - Future Infrastructure'!N76","v":2036},{"$f":"'Storm - Future Infrastructure'!Y76","v":33803},0,{"$f":"IF($E76<>\"\",IFERROR(IF(AND(H$9>=$D76,H$9<=$E76),$F76/($E76+1-$D76),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D76,$F76*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E76<>\"\",IFERROR(IF(AND(I$9>=$D76,I$9<=$E76),$F76/($E76+1-$D76),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D76,$F76*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E76<>\"\",IFERROR(IF(AND(J$9>=$D76,J$9<=$E76),$F76/($E76+1-$D76),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D76,$F76*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E76<>\"\",IFERROR(IF(AND(K$9>=$D76,K$9<=$E76),$F76/($E76+1-$D76),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D76,$F76*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E76<>\"\",IFERROR(IF(AND(L$9>=$D76,L$9<=$E76),$F76/($E76+1-$D76),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D76,$F76*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E76<>\"\",IFERROR(IF(AND(M$9>=$D76,M$9<=$E76),$F76/($E76+1-$D76),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D76,$F76*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E76<>\"\",IFERROR(IF(AND(N$9>=$D76,N$9<=$E76),$F76/($E76+1-$D76),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D76,$F76*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E76<>\"\",IFERROR(IF(AND(O$9>=$D76,O$9<=$E76),$F76/($E76+1-$D76),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D76,$F76*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E76<>\"\",IFERROR(IF(AND(P$9>=$D76,P$9<=$E76),$F76/($E76+1-$D76),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D76,$F76*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E76<>\"\",IFERROR(IF(AND(Q$9>=$D76,Q$9<=$E76),$F76/($E76+1-$D76),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D76,$F76*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E76<>\"\",IFERROR(IF(AND(R$9>=$D76,R$9<=$E76),$F76/($E76+1-$D76),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D76,$F76*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E76<>\"\",IFERROR(IF(AND(S$9>=$D76,S$9<=$E76),$F76/($E76+1-$D76),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D76,$F76*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B77","v":"SW-A-235"},{"$f":"'Storm - Future Infrastructure'!G77","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M77","v":2031},{"$f":"'Storm - Future Infrastructure'!N77","v":2036},{"$f":"'Storm - Future Infrastructure'!Y77","v":26861},0,{"$f":"IF($E77<>\"\",IFERROR(IF(AND(H$9>=$D77,H$9<=$E77),$F77/($E77+1-$D77),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D77,$F77*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E77<>\"\",IFERROR(IF(AND(I$9>=$D77,I$9<=$E77),$F77/($E77+1-$D77),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D77,$F77*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E77<>\"\",IFERROR(IF(AND(J$9>=$D77,J$9<=$E77),$F77/($E77+1-$D77),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D77,$F77*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E77<>\"\",IFERROR(IF(AND(K$9>=$D77,K$9<=$E77),$F77/($E77+1-$D77),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D77,$F77*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E77<>\"\",IFERROR(IF(AND(L$9>=$D77,L$9<=$E77),$F77/($E77+1-$D77),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D77,$F77*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E77<>\"\",IFERROR(IF(AND(M$9>=$D77,M$9<=$E77),$F77/($E77+1-$D77),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D77,$F77*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E77<>\"\",IFERROR(IF(AND(N$9>=$D77,N$9<=$E77),$F77/($E77+1-$D77),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D77,$F77*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E77<>\"\",IFERROR(IF(AND(O$9>=$D77,O$9<=$E77),$F77/($E77+1-$D77),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D77,$F77*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E77<>\"\",IFERROR(IF(AND(P$9>=$D77,P$9<=$E77),$F77/($E77+1-$D77),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D77,$F77*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E77<>\"\",IFERROR(IF(AND(Q$9>=$D77,Q$9<=$E77),$F77/($E77+1-$D77),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D77,$F77*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E77<>\"\",IFERROR(IF(AND(R$9>=$D77,R$9<=$E77),$F77/($E77+1-$D77),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D77,$F77*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E77<>\"\",IFERROR(IF(AND(S$9>=$D77,S$9<=$E77),$F77/($E77+1-$D77),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D77,$F77*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B78","v":"SW-A-236"},{"$f":"'Storm - Future Infrastructure'!G78","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M78","v":2031},{"$f":"'Storm - Future Infrastructure'!N78","v":2036},{"$f":"'Storm - Future Infrastructure'!Y78","v":26674},0,{"$f":"IF($E78<>\"\",IFERROR(IF(AND(H$9>=$D78,H$9<=$E78),$F78/($E78+1-$D78),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D78,$F78*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E78<>\"\",IFERROR(IF(AND(I$9>=$D78,I$9<=$E78),$F78/($E78+1-$D78),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D78,$F78*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E78<>\"\",IFERROR(IF(AND(J$9>=$D78,J$9<=$E78),$F78/($E78+1-$D78),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D78,$F78*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E78<>\"\",IFERROR(IF(AND(K$9>=$D78,K$9<=$E78),$F78/($E78+1-$D78),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D78,$F78*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E78<>\"\",IFERROR(IF(AND(L$9>=$D78,L$9<=$E78),$F78/($E78+1-$D78),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D78,$F78*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E78<>\"\",IFERROR(IF(AND(M$9>=$D78,M$9<=$E78),$F78/($E78+1-$D78),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D78,$F78*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E78<>\"\",IFERROR(IF(AND(N$9>=$D78,N$9<=$E78),$F78/($E78+1-$D78),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D78,$F78*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E78<>\"\",IFERROR(IF(AND(O$9>=$D78,O$9<=$E78),$F78/($E78+1-$D78),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D78,$F78*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E78<>\"\",IFERROR(IF(AND(P$9>=$D78,P$9<=$E78),$F78/($E78+1-$D78),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D78,$F78*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E78<>\"\",IFERROR(IF(AND(Q$9>=$D78,Q$9<=$E78),$F78/($E78+1-$D78),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D78,$F78*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E78<>\"\",IFERROR(IF(AND(R$9>=$D78,R$9<=$E78),$F78/($E78+1-$D78),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D78,$F78*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E78<>\"\",IFERROR(IF(AND(S$9>=$D78,S$9<=$E78),$F78/($E78+1-$D78),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D78,$F78*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B79","v":"SW-A-237"},{"$f":"'Storm - Future Infrastructure'!G79","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M79","v":2031},{"$f":"'Storm - Future Infrastructure'!N79","v":2036},{"$f":"'Storm - Future Infrastructure'!Y79","v":26542},0,{"$f":"IF($E79<>\"\",IFERROR(IF(AND(H$9>=$D79,H$9<=$E79),$F79/($E79+1-$D79),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D79,$F79*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E79<>\"\",IFERROR(IF(AND(I$9>=$D79,I$9<=$E79),$F79/($E79+1-$D79),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D79,$F79*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E79<>\"\",IFERROR(IF(AND(J$9>=$D79,J$9<=$E79),$F79/($E79+1-$D79),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D79,$F79*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E79<>\"\",IFERROR(IF(AND(K$9>=$D79,K$9<=$E79),$F79/($E79+1-$D79),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D79,$F79*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E79<>\"\",IFERROR(IF(AND(L$9>=$D79,L$9<=$E79),$F79/($E79+1-$D79),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D79,$F79*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E79<>\"\",IFERROR(IF(AND(M$9>=$D79,M$9<=$E79),$F79/($E79+1-$D79),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D79,$F79*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E79<>\"\",IFERROR(IF(AND(N$9>=$D79,N$9<=$E79),$F79/($E79+1-$D79),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D79,$F79*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E79<>\"\",IFERROR(IF(AND(O$9>=$D79,O$9<=$E79),$F79/($E79+1-$D79),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D79,$F79*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E79<>\"\",IFERROR(IF(AND(P$9>=$D79,P$9<=$E79),$F79/($E79+1-$D79),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D79,$F79*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E79<>\"\",IFERROR(IF(AND(Q$9>=$D79,Q$9<=$E79),$F79/($E79+1-$D79),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D79,$F79*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E79<>\"\",IFERROR(IF(AND(R$9>=$D79,R$9<=$E79),$F79/($E79+1-$D79),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D79,$F79*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E79<>\"\",IFERROR(IF(AND(S$9>=$D79,S$9<=$E79),$F79/($E79+1-$D79),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D79,$F79*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B80","v":"SW-A-238"},{"$f":"'Storm - Future Infrastructure'!G80","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M80","v":2031},{"$f":"'Storm - Future Infrastructure'!N80","v":2036},{"$f":"'Storm - Future Infrastructure'!Y80","v":26566},0,{"$f":"IF($E80<>\"\",IFERROR(IF(AND(H$9>=$D80,H$9<=$E80),$F80/($E80+1-$D80),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D80,$F80*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E80<>\"\",IFERROR(IF(AND(I$9>=$D80,I$9<=$E80),$F80/($E80+1-$D80),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D80,$F80*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E80<>\"\",IFERROR(IF(AND(J$9>=$D80,J$9<=$E80),$F80/($E80+1-$D80),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D80,$F80*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E80<>\"\",IFERROR(IF(AND(K$9>=$D80,K$9<=$E80),$F80/($E80+1-$D80),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D80,$F80*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E80<>\"\",IFERROR(IF(AND(L$9>=$D80,L$9<=$E80),$F80/($E80+1-$D80),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D80,$F80*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E80<>\"\",IFERROR(IF(AND(M$9>=$D80,M$9<=$E80),$F80/($E80+1-$D80),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D80,$F80*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E80<>\"\",IFERROR(IF(AND(N$9>=$D80,N$9<=$E80),$F80/($E80+1-$D80),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D80,$F80*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E80<>\"\",IFERROR(IF(AND(O$9>=$D80,O$9<=$E80),$F80/($E80+1-$D80),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D80,$F80*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E80<>\"\",IFERROR(IF(AND(P$9>=$D80,P$9<=$E80),$F80/($E80+1-$D80),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D80,$F80*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E80<>\"\",IFERROR(IF(AND(Q$9>=$D80,Q$9<=$E80),$F80/($E80+1-$D80),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D80,$F80*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E80<>\"\",IFERROR(IF(AND(R$9>=$D80,R$9<=$E80),$F80/($E80+1-$D80),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D80,$F80*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E80<>\"\",IFERROR(IF(AND(S$9>=$D80,S$9<=$E80),$F80/($E80+1-$D80),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D80,$F80*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B81","v":"SW-A-239"},{"$f":"'Storm - Future Infrastructure'!G81","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M81","v":2031},{"$f":"'Storm - Future Infrastructure'!N81","v":2036},{"$f":"'Storm - Future Infrastructure'!Y81","v":56865},0,{"$f":"IF($E81<>\"\",IFERROR(IF(AND(H$9>=$D81,H$9<=$E81),$F81/($E81+1-$D81),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D81,$F81*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E81<>\"\",IFERROR(IF(AND(I$9>=$D81,I$9<=$E81),$F81/($E81+1-$D81),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D81,$F81*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E81<>\"\",IFERROR(IF(AND(J$9>=$D81,J$9<=$E81),$F81/($E81+1-$D81),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D81,$F81*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E81<>\"\",IFERROR(IF(AND(K$9>=$D81,K$9<=$E81),$F81/($E81+1-$D81),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D81,$F81*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E81<>\"\",IFERROR(IF(AND(L$9>=$D81,L$9<=$E81),$F81/($E81+1-$D81),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D81,$F81*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E81<>\"\",IFERROR(IF(AND(M$9>=$D81,M$9<=$E81),$F81/($E81+1-$D81),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D81,$F81*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E81<>\"\",IFERROR(IF(AND(N$9>=$D81,N$9<=$E81),$F81/($E81+1-$D81),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D81,$F81*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E81<>\"\",IFERROR(IF(AND(O$9>=$D81,O$9<=$E81),$F81/($E81+1-$D81),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D81,$F81*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E81<>\"\",IFERROR(IF(AND(P$9>=$D81,P$9<=$E81),$F81/($E81+1-$D81),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D81,$F81*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E81<>\"\",IFERROR(IF(AND(Q$9>=$D81,Q$9<=$E81),$F81/($E81+1-$D81),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D81,$F81*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E81<>\"\",IFERROR(IF(AND(R$9>=$D81,R$9<=$E81),$F81/($E81+1-$D81),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D81,$F81*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E81<>\"\",IFERROR(IF(AND(S$9>=$D81,S$9<=$E81),$F81/($E81+1-$D81),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D81,$F81*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B82","v":"SW-A-240"},{"$f":"'Storm - Future Infrastructure'!G82","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M82","v":2031},{"$f":"'Storm - Future Infrastructure'!N82","v":2036},{"$f":"'Storm - Future Infrastructure'!Y82","v":26566},0,{"$f":"IF($E82<>\"\",IFERROR(IF(AND(H$9>=$D82,H$9<=$E82),$F82/($E82+1-$D82),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D82,$F82*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E82<>\"\",IFERROR(IF(AND(I$9>=$D82,I$9<=$E82),$F82/($E82+1-$D82),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D82,$F82*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E82<>\"\",IFERROR(IF(AND(J$9>=$D82,J$9<=$E82),$F82/($E82+1-$D82),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D82,$F82*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E82<>\"\",IFERROR(IF(AND(K$9>=$D82,K$9<=$E82),$F82/($E82+1-$D82),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D82,$F82*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E82<>\"\",IFERROR(IF(AND(L$9>=$D82,L$9<=$E82),$F82/($E82+1-$D82),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D82,$F82*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E82<>\"\",IFERROR(IF(AND(M$9>=$D82,M$9<=$E82),$F82/($E82+1-$D82),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D82,$F82*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E82<>\"\",IFERROR(IF(AND(N$9>=$D82,N$9<=$E82),$F82/($E82+1-$D82),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D82,$F82*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E82<>\"\",IFERROR(IF(AND(O$9>=$D82,O$9<=$E82),$F82/($E82+1-$D82),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D82,$F82*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E82<>\"\",IFERROR(IF(AND(P$9>=$D82,P$9<=$E82),$F82/($E82+1-$D82),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D82,$F82*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E82<>\"\",IFERROR(IF(AND(Q$9>=$D82,Q$9<=$E82),$F82/($E82+1-$D82),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D82,$F82*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E82<>\"\",IFERROR(IF(AND(R$9>=$D82,R$9<=$E82),$F82/($E82+1-$D82),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D82,$F82*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E82<>\"\",IFERROR(IF(AND(S$9>=$D82,S$9<=$E82),$F82/($E82+1-$D82),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D82,$F82*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B83","v":"SW-A-241"},{"$f":"'Storm - Future Infrastructure'!G83","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M83","v":2031},{"$f":"'Storm - Future Infrastructure'!N83","v":2036},{"$f":"'Storm - Future Infrastructure'!Y83","v":26566},0,{"$f":"IF($E83<>\"\",IFERROR(IF(AND(H$9>=$D83,H$9<=$E83),$F83/($E83+1-$D83),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D83,$F83*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E83<>\"\",IFERROR(IF(AND(I$9>=$D83,I$9<=$E83),$F83/($E83+1-$D83),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D83,$F83*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E83<>\"\",IFERROR(IF(AND(J$9>=$D83,J$9<=$E83),$F83/($E83+1-$D83),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D83,$F83*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E83<>\"\",IFERROR(IF(AND(K$9>=$D83,K$9<=$E83),$F83/($E83+1-$D83),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D83,$F83*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E83<>\"\",IFERROR(IF(AND(L$9>=$D83,L$9<=$E83),$F83/($E83+1-$D83),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D83,$F83*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E83<>\"\",IFERROR(IF(AND(M$9>=$D83,M$9<=$E83),$F83/($E83+1-$D83),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D83,$F83*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E83<>\"\",IFERROR(IF(AND(N$9>=$D83,N$9<=$E83),$F83/($E83+1-$D83),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D83,$F83*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E83<>\"\",IFERROR(IF(AND(O$9>=$D83,O$9<=$E83),$F83/($E83+1-$D83),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D83,$F83*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E83<>\"\",IFERROR(IF(AND(P$9>=$D83,P$9<=$E83),$F83/($E83+1-$D83),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D83,$F83*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E83<>\"\",IFERROR(IF(AND(Q$9>=$D83,Q$9<=$E83),$F83/($E83+1-$D83),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D83,$F83*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E83<>\"\",IFERROR(IF(AND(R$9>=$D83,R$9<=$E83),$F83/($E83+1-$D83),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D83,$F83*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E83<>\"\",IFERROR(IF(AND(S$9>=$D83,S$9<=$E83),$F83/($E83+1-$D83),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D83,$F83*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B84","v":"SW-A-242"},{"$f":"'Storm - Future Infrastructure'!G84","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M84","v":2031},{"$f":"'Storm - Future Infrastructure'!N84","v":2036},{"$f":"'Storm - Future Infrastructure'!Y84","v":26566},0,{"$f":"IF($E84<>\"\",IFERROR(IF(AND(H$9>=$D84,H$9<=$E84),$F84/($E84+1-$D84),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D84,$F84*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E84<>\"\",IFERROR(IF(AND(I$9>=$D84,I$9<=$E84),$F84/($E84+1-$D84),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D84,$F84*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E84<>\"\",IFERROR(IF(AND(J$9>=$D84,J$9<=$E84),$F84/($E84+1-$D84),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D84,$F84*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E84<>\"\",IFERROR(IF(AND(K$9>=$D84,K$9<=$E84),$F84/($E84+1-$D84),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D84,$F84*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E84<>\"\",IFERROR(IF(AND(L$9>=$D84,L$9<=$E84),$F84/($E84+1-$D84),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D84,$F84*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E84<>\"\",IFERROR(IF(AND(M$9>=$D84,M$9<=$E84),$F84/($E84+1-$D84),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D84,$F84*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E84<>\"\",IFERROR(IF(AND(N$9>=$D84,N$9<=$E84),$F84/($E84+1-$D84),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D84,$F84*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E84<>\"\",IFERROR(IF(AND(O$9>=$D84,O$9<=$E84),$F84/($E84+1-$D84),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D84,$F84*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E84<>\"\",IFERROR(IF(AND(P$9>=$D84,P$9<=$E84),$F84/($E84+1-$D84),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D84,$F84*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E84<>\"\",IFERROR(IF(AND(Q$9>=$D84,Q$9<=$E84),$F84/($E84+1-$D84),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D84,$F84*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E84<>\"\",IFERROR(IF(AND(R$9>=$D84,R$9<=$E84),$F84/($E84+1-$D84),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D84,$F84*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E84<>\"\",IFERROR(IF(AND(S$9>=$D84,S$9<=$E84),$F84/($E84+1-$D84),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D84,$F84*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B85","v":"SW-A-243"},{"$f":"'Storm - Future Infrastructure'!G85","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M85","v":2031},{"$f":"'Storm - Future Infrastructure'!N85","v":2036},{"$f":"'Storm - Future Infrastructure'!Y85","v":56865},0,{"$f":"IF($E85<>\"\",IFERROR(IF(AND(H$9>=$D85,H$9<=$E85),$F85/($E85+1-$D85),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D85,$F85*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E85<>\"\",IFERROR(IF(AND(I$9>=$D85,I$9<=$E85),$F85/($E85+1-$D85),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D85,$F85*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E85<>\"\",IFERROR(IF(AND(J$9>=$D85,J$9<=$E85),$F85/($E85+1-$D85),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D85,$F85*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E85<>\"\",IFERROR(IF(AND(K$9>=$D85,K$9<=$E85),$F85/($E85+1-$D85),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D85,$F85*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E85<>\"\",IFERROR(IF(AND(L$9>=$D85,L$9<=$E85),$F85/($E85+1-$D85),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D85,$F85*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E85<>\"\",IFERROR(IF(AND(M$9>=$D85,M$9<=$E85),$F85/($E85+1-$D85),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D85,$F85*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E85<>\"\",IFERROR(IF(AND(N$9>=$D85,N$9<=$E85),$F85/($E85+1-$D85),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D85,$F85*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E85<>\"\",IFERROR(IF(AND(O$9>=$D85,O$9<=$E85),$F85/($E85+1-$D85),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D85,$F85*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E85<>\"\",IFERROR(IF(AND(P$9>=$D85,P$9<=$E85),$F85/($E85+1-$D85),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D85,$F85*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E85<>\"\",IFERROR(IF(AND(Q$9>=$D85,Q$9<=$E85),$F85/($E85+1-$D85),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D85,$F85*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E85<>\"\",IFERROR(IF(AND(R$9>=$D85,R$9<=$E85),$F85/($E85+1-$D85),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D85,$F85*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E85<>\"\",IFERROR(IF(AND(S$9>=$D85,S$9<=$E85),$F85/($E85+1-$D85),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D85,$F85*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B86","v":"SW-A-244"},{"$f":"'Storm - Future Infrastructure'!G86","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M86","v":2031},{"$f":"'Storm - Future Infrastructure'!N86","v":2036},{"$f":"'Storm - Future Infrastructure'!Y86","v":26566},0,{"$f":"IF($E86<>\"\",IFERROR(IF(AND(H$9>=$D86,H$9<=$E86),$F86/($E86+1-$D86),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D86,$F86*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E86<>\"\",IFERROR(IF(AND(I$9>=$D86,I$9<=$E86),$F86/($E86+1-$D86),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D86,$F86*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E86<>\"\",IFERROR(IF(AND(J$9>=$D86,J$9<=$E86),$F86/($E86+1-$D86),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D86,$F86*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E86<>\"\",IFERROR(IF(AND(K$9>=$D86,K$9<=$E86),$F86/($E86+1-$D86),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D86,$F86*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E86<>\"\",IFERROR(IF(AND(L$9>=$D86,L$9<=$E86),$F86/($E86+1-$D86),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D86,$F86*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E86<>\"\",IFERROR(IF(AND(M$9>=$D86,M$9<=$E86),$F86/($E86+1-$D86),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D86,$F86*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E86<>\"\",IFERROR(IF(AND(N$9>=$D86,N$9<=$E86),$F86/($E86+1-$D86),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D86,$F86*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E86<>\"\",IFERROR(IF(AND(O$9>=$D86,O$9<=$E86),$F86/($E86+1-$D86),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D86,$F86*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E86<>\"\",IFERROR(IF(AND(P$9>=$D86,P$9<=$E86),$F86/($E86+1-$D86),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D86,$F86*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E86<>\"\",IFERROR(IF(AND(Q$9>=$D86,Q$9<=$E86),$F86/($E86+1-$D86),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D86,$F86*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E86<>\"\",IFERROR(IF(AND(R$9>=$D86,R$9<=$E86),$F86/($E86+1-$D86),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D86,$F86*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E86<>\"\",IFERROR(IF(AND(S$9>=$D86,S$9<=$E86),$F86/($E86+1-$D86),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D86,$F86*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B87","v":"SW-A-245"},{"$f":"'Storm - Future Infrastructure'!G87","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M87","v":2031},{"$f":"'Storm - Future Infrastructure'!N87","v":2036},{"$f":"'Storm - Future Infrastructure'!Y87","v":26566},0,{"$f":"IF($E87<>\"\",IFERROR(IF(AND(H$9>=$D87,H$9<=$E87),$F87/($E87+1-$D87),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D87,$F87*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E87<>\"\",IFERROR(IF(AND(I$9>=$D87,I$9<=$E87),$F87/($E87+1-$D87),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D87,$F87*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E87<>\"\",IFERROR(IF(AND(J$9>=$D87,J$9<=$E87),$F87/($E87+1-$D87),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D87,$F87*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E87<>\"\",IFERROR(IF(AND(K$9>=$D87,K$9<=$E87),$F87/($E87+1-$D87),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D87,$F87*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E87<>\"\",IFERROR(IF(AND(L$9>=$D87,L$9<=$E87),$F87/($E87+1-$D87),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D87,$F87*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E87<>\"\",IFERROR(IF(AND(M$9>=$D87,M$9<=$E87),$F87/($E87+1-$D87),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D87,$F87*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E87<>\"\",IFERROR(IF(AND(N$9>=$D87,N$9<=$E87),$F87/($E87+1-$D87),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D87,$F87*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E87<>\"\",IFERROR(IF(AND(O$9>=$D87,O$9<=$E87),$F87/($E87+1-$D87),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D87,$F87*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E87<>\"\",IFERROR(IF(AND(P$9>=$D87,P$9<=$E87),$F87/($E87+1-$D87),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D87,$F87*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E87<>\"\",IFERROR(IF(AND(Q$9>=$D87,Q$9<=$E87),$F87/($E87+1-$D87),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D87,$F87*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E87<>\"\",IFERROR(IF(AND(R$9>=$D87,R$9<=$E87),$F87/($E87+1-$D87),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D87,$F87*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E87<>\"\",IFERROR(IF(AND(S$9>=$D87,S$9<=$E87),$F87/($E87+1-$D87),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D87,$F87*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B88","v":"SW-A-246"},{"$f":"'Storm - Future Infrastructure'!G88","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M88","v":2031},{"$f":"'Storm - Future Infrastructure'!N88","v":2036},{"$f":"'Storm - Future Infrastructure'!Y88","v":26566},0,{"$f":"IF($E88<>\"\",IFERROR(IF(AND(H$9>=$D88,H$9<=$E88),$F88/($E88+1-$D88),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D88,$F88*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E88<>\"\",IFERROR(IF(AND(I$9>=$D88,I$9<=$E88),$F88/($E88+1-$D88),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D88,$F88*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E88<>\"\",IFERROR(IF(AND(J$9>=$D88,J$9<=$E88),$F88/($E88+1-$D88),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D88,$F88*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E88<>\"\",IFERROR(IF(AND(K$9>=$D88,K$9<=$E88),$F88/($E88+1-$D88),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D88,$F88*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E88<>\"\",IFERROR(IF(AND(L$9>=$D88,L$9<=$E88),$F88/($E88+1-$D88),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D88,$F88*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E88<>\"\",IFERROR(IF(AND(M$9>=$D88,M$9<=$E88),$F88/($E88+1-$D88),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D88,$F88*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E88<>\"\",IFERROR(IF(AND(N$9>=$D88,N$9<=$E88),$F88/($E88+1-$D88),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D88,$F88*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E88<>\"\",IFERROR(IF(AND(O$9>=$D88,O$9<=$E88),$F88/($E88+1-$D88),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D88,$F88*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E88<>\"\",IFERROR(IF(AND(P$9>=$D88,P$9<=$E88),$F88/($E88+1-$D88),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D88,$F88*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E88<>\"\",IFERROR(IF(AND(Q$9>=$D88,Q$9<=$E88),$F88/($E88+1-$D88),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D88,$F88*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E88<>\"\",IFERROR(IF(AND(R$9>=$D88,R$9<=$E88),$F88/($E88+1-$D88),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D88,$F88*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E88<>\"\",IFERROR(IF(AND(S$9>=$D88,S$9<=$E88),$F88/($E88+1-$D88),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D88,$F88*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B89","v":"SW-A-247"},{"$f":"'Storm - Future Infrastructure'!G89","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M89","v":2031},{"$f":"'Storm - Future Infrastructure'!N89","v":2036},{"$f":"'Storm - Future Infrastructure'!Y89","v":26566},0,{"$f":"IF($E89<>\"\",IFERROR(IF(AND(H$9>=$D89,H$9<=$E89),$F89/($E89+1-$D89),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D89,$F89*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E89<>\"\",IFERROR(IF(AND(I$9>=$D89,I$9<=$E89),$F89/($E89+1-$D89),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D89,$F89*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E89<>\"\",IFERROR(IF(AND(J$9>=$D89,J$9<=$E89),$F89/($E89+1-$D89),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D89,$F89*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E89<>\"\",IFERROR(IF(AND(K$9>=$D89,K$9<=$E89),$F89/($E89+1-$D89),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D89,$F89*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E89<>\"\",IFERROR(IF(AND(L$9>=$D89,L$9<=$E89),$F89/($E89+1-$D89),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D89,$F89*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E89<>\"\",IFERROR(IF(AND(M$9>=$D89,M$9<=$E89),$F89/($E89+1-$D89),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D89,$F89*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E89<>\"\",IFERROR(IF(AND(N$9>=$D89,N$9<=$E89),$F89/($E89+1-$D89),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D89,$F89*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E89<>\"\",IFERROR(IF(AND(O$9>=$D89,O$9<=$E89),$F89/($E89+1-$D89),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D89,$F89*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E89<>\"\",IFERROR(IF(AND(P$9>=$D89,P$9<=$E89),$F89/($E89+1-$D89),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D89,$F89*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E89<>\"\",IFERROR(IF(AND(Q$9>=$D89,Q$9<=$E89),$F89/($E89+1-$D89),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D89,$F89*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E89<>\"\",IFERROR(IF(AND(R$9>=$D89,R$9<=$E89),$F89/($E89+1-$D89),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D89,$F89*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E89<>\"\",IFERROR(IF(AND(S$9>=$D89,S$9<=$E89),$F89/($E89+1-$D89),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D89,$F89*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B90","v":"SW-A-248"},{"$f":"'Storm - Future Infrastructure'!G90","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M90","v":2031},{"$f":"'Storm - Future Infrastructure'!N90","v":2036},{"$f":"'Storm - Future Infrastructure'!Y90","v":26804},0,{"$f":"IF($E90<>\"\",IFERROR(IF(AND(H$9>=$D90,H$9<=$E90),$F90/($E90+1-$D90),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D90,$F90*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E90<>\"\",IFERROR(IF(AND(I$9>=$D90,I$9<=$E90),$F90/($E90+1-$D90),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D90,$F90*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E90<>\"\",IFERROR(IF(AND(J$9>=$D90,J$9<=$E90),$F90/($E90+1-$D90),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D90,$F90*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E90<>\"\",IFERROR(IF(AND(K$9>=$D90,K$9<=$E90),$F90/($E90+1-$D90),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D90,$F90*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E90<>\"\",IFERROR(IF(AND(L$9>=$D90,L$9<=$E90),$F90/($E90+1-$D90),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D90,$F90*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E90<>\"\",IFERROR(IF(AND(M$9>=$D90,M$9<=$E90),$F90/($E90+1-$D90),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D90,$F90*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E90<>\"\",IFERROR(IF(AND(N$9>=$D90,N$9<=$E90),$F90/($E90+1-$D90),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D90,$F90*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E90<>\"\",IFERROR(IF(AND(O$9>=$D90,O$9<=$E90),$F90/($E90+1-$D90),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D90,$F90*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E90<>\"\",IFERROR(IF(AND(P$9>=$D90,P$9<=$E90),$F90/($E90+1-$D90),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D90,$F90*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E90<>\"\",IFERROR(IF(AND(Q$9>=$D90,Q$9<=$E90),$F90/($E90+1-$D90),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D90,$F90*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E90<>\"\",IFERROR(IF(AND(R$9>=$D90,R$9<=$E90),$F90/($E90+1-$D90),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D90,$F90*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E90<>\"\",IFERROR(IF(AND(S$9>=$D90,S$9<=$E90),$F90/($E90+1-$D90),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D90,$F90*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B91","v":"SW-A-249"},{"$f":"'Storm - Future Infrastructure'!G91","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M91","v":2026},{"$f":"'Storm - Future Infrastructure'!N91","v":2031},{"$f":"'Storm - Future Infrastructure'!Y91","v":784585},174105.97832699787,{"$f":"IF($E91<>\"\",IFERROR(IF(AND(H$9>=$D91,H$9<=$E91),$F91/($E91+1-$D91),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D91,$F91*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E91<>\"\",IFERROR(IF(AND(I$9>=$D91,I$9<=$E91),$F91/($E91+1-$D91),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D91,$F91*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E91<>\"\",IFERROR(IF(AND(J$9>=$D91,J$9<=$E91),$F91/($E91+1-$D91),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D91,$F91*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E91<>\"\",IFERROR(IF(AND(K$9>=$D91,K$9<=$E91),$F91/($E91+1-$D91),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D91,$F91*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E91<>\"\",IFERROR(IF(AND(L$9>=$D91,L$9<=$E91),$F91/($E91+1-$D91),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D91,$F91*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E91<>\"\",IFERROR(IF(AND(M$9>=$D91,M$9<=$E91),$F91/($E91+1-$D91),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D91,$F91*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E91<>\"\",IFERROR(IF(AND(N$9>=$D91,N$9<=$E91),$F91/($E91+1-$D91),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D91,$F91*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E91<>\"\",IFERROR(IF(AND(O$9>=$D91,O$9<=$E91),$F91/($E91+1-$D91),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D91,$F91*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E91<>\"\",IFERROR(IF(AND(P$9>=$D91,P$9<=$E91),$F91/($E91+1-$D91),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D91,$F91*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E91<>\"\",IFERROR(IF(AND(Q$9>=$D91,Q$9<=$E91),$F91/($E91+1-$D91),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D91,$F91*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E91<>\"\",IFERROR(IF(AND(R$9>=$D91,R$9<=$E91),$F91/($E91+1-$D91),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D91,$F91*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":164555.38762019243},{"$f":"IF($E91<>\"\",IFERROR(IF(AND(S$9>=$D91,S$9<=$E91),$F91/($E91+1-$D91),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D91,$F91*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":168381.52611693574}]
[null,{"$f":"'Storm - Future Infrastructure'!B92","v":"SW-A-250"},{"$f":"'Storm - Future Infrastructure'!G92","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M92","v":2026},{"$f":"'Storm - Future Infrastructure'!N92","v":2031},{"$f":"'Storm - Future Infrastructure'!Y92","v":253392},56229.805642772466,{"$f":"IF($E92<>\"\",IFERROR(IF(AND(H$9>=$D92,H$9<=$E92),$F92/($E92+1-$D92),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D92,$F92*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E92<>\"\",IFERROR(IF(AND(I$9>=$D92,I$9<=$E92),$F92/($E92+1-$D92),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D92,$F92*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E92<>\"\",IFERROR(IF(AND(J$9>=$D92,J$9<=$E92),$F92/($E92+1-$D92),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D92,$F92*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E92<>\"\",IFERROR(IF(AND(K$9>=$D92,K$9<=$E92),$F92/($E92+1-$D92),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D92,$F92*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E92<>\"\",IFERROR(IF(AND(L$9>=$D92,L$9<=$E92),$F92/($E92+1-$D92),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D92,$F92*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E92<>\"\",IFERROR(IF(AND(M$9>=$D92,M$9<=$E92),$F92/($E92+1-$D92),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D92,$F92*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E92<>\"\",IFERROR(IF(AND(N$9>=$D92,N$9<=$E92),$F92/($E92+1-$D92),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D92,$F92*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E92<>\"\",IFERROR(IF(AND(O$9>=$D92,O$9<=$E92),$F92/($E92+1-$D92),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D92,$F92*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E92<>\"\",IFERROR(IF(AND(P$9>=$D92,P$9<=$E92),$F92/($E92+1-$D92),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D92,$F92*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E92<>\"\",IFERROR(IF(AND(Q$9>=$D92,Q$9<=$E92),$F92/($E92+1-$D92),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D92,$F92*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E92<>\"\",IFERROR(IF(AND(R$9>=$D92,R$9<=$E92),$F92/($E92+1-$D92),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D92,$F92*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":53145.317307692341},{"$f":"IF($E92<>\"\",IFERROR(IF(AND(S$9>=$D92,S$9<=$E92),$F92/($E92+1-$D92),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D92,$F92*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":54381.018839032833}]
[null,{"$f":"'Storm - Future Infrastructure'!B93","v":"SW-A-251"},{"$f":"'Storm - Future Infrastructure'!G93","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M93","v":2031},{"$f":"'Storm - Future Infrastructure'!N93","v":2036},{"$f":"'Storm - Future Infrastructure'!Y93","v":29063},0,{"$f":"IF($E93<>\"\",IFERROR(IF(AND(H$9>=$D93,H$9<=$E93),$F93/($E93+1-$D93),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D93,$F93*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E93<>\"\",IFERROR(IF(AND(I$9>=$D93,I$9<=$E93),$F93/($E93+1-$D93),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D93,$F93*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E93<>\"\",IFERROR(IF(AND(J$9>=$D93,J$9<=$E93),$F93/($E93+1-$D93),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D93,$F93*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E93<>\"\",IFERROR(IF(AND(K$9>=$D93,K$9<=$E93),$F93/($E93+1-$D93),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D93,$F93*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E93<>\"\",IFERROR(IF(AND(L$9>=$D93,L$9<=$E93),$F93/($E93+1-$D93),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D93,$F93*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E93<>\"\",IFERROR(IF(AND(M$9>=$D93,M$9<=$E93),$F93/($E93+1-$D93),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D93,$F93*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E93<>\"\",IFERROR(IF(AND(N$9>=$D93,N$9<=$E93),$F93/($E93+1-$D93),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D93,$F93*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E93<>\"\",IFERROR(IF(AND(O$9>=$D93,O$9<=$E93),$F93/($E93+1-$D93),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D93,$F93*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E93<>\"\",IFERROR(IF(AND(P$9>=$D93,P$9<=$E93),$F93/($E93+1-$D93),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D93,$F93*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E93<>\"\",IFERROR(IF(AND(Q$9>=$D93,Q$9<=$E93),$F93/($E93+1-$D93),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D93,$F93*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E93<>\"\",IFERROR(IF(AND(R$9>=$D93,R$9<=$E93),$F93/($E93+1-$D93),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D93,$F93*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E93<>\"\",IFERROR(IF(AND(S$9>=$D93,S$9<=$E93),$F93/($E93+1-$D93),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D93,$F93*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B94","v":"SW-A-252"},{"$f":"'Storm - Future Infrastructure'!G94","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M94","v":2031},{"$f":"'Storm - Future Infrastructure'!N94","v":2036},{"$f":"'Storm - Future Infrastructure'!Y94","v":29063},0,{"$f":"IF($E94<>\"\",IFERROR(IF(AND(H$9>=$D94,H$9<=$E94),$F94/($E94+1-$D94),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D94,$F94*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E94<>\"\",IFERROR(IF(AND(I$9>=$D94,I$9<=$E94),$F94/($E94+1-$D94),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D94,$F94*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E94<>\"\",IFERROR(IF(AND(J$9>=$D94,J$9<=$E94),$F94/($E94+1-$D94),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D94,$F94*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E94<>\"\",IFERROR(IF(AND(K$9>=$D94,K$9<=$E94),$F94/($E94+1-$D94),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D94,$F94*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E94<>\"\",IFERROR(IF(AND(L$9>=$D94,L$9<=$E94),$F94/($E94+1-$D94),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D94,$F94*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E94<>\"\",IFERROR(IF(AND(M$9>=$D94,M$9<=$E94),$F94/($E94+1-$D94),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D94,$F94*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E94<>\"\",IFERROR(IF(AND(N$9>=$D94,N$9<=$E94),$F94/($E94+1-$D94),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D94,$F94*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E94<>\"\",IFERROR(IF(AND(O$9>=$D94,O$9<=$E94),$F94/($E94+1-$D94),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D94,$F94*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E94<>\"\",IFERROR(IF(AND(P$9>=$D94,P$9<=$E94),$F94/($E94+1-$D94),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D94,$F94*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E94<>\"\",IFERROR(IF(AND(Q$9>=$D94,Q$9<=$E94),$F94/($E94+1-$D94),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D94,$F94*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E94<>\"\",IFERROR(IF(AND(R$9>=$D94,R$9<=$E94),$F94/($E94+1-$D94),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D94,$F94*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E94<>\"\",IFERROR(IF(AND(S$9>=$D94,S$9<=$E94),$F94/($E94+1-$D94),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D94,$F94*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B95","v":"SW-A-253"},{"$f":"'Storm - Future Infrastructure'!G95","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M95","v":2031},{"$f":"'Storm - Future Infrastructure'!N95","v":2036},{"$f":"'Storm - Future Infrastructure'!Y95","v":29063},0,{"$f":"IF($E95<>\"\",IFERROR(IF(AND(H$9>=$D95,H$9<=$E95),$F95/($E95+1-$D95),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D95,$F95*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E95<>\"\",IFERROR(IF(AND(I$9>=$D95,I$9<=$E95),$F95/($E95+1-$D95),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D95,$F95*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E95<>\"\",IFERROR(IF(AND(J$9>=$D95,J$9<=$E95),$F95/($E95+1-$D95),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D95,$F95*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E95<>\"\",IFERROR(IF(AND(K$9>=$D95,K$9<=$E95),$F95/($E95+1-$D95),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D95,$F95*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E95<>\"\",IFERROR(IF(AND(L$9>=$D95,L$9<=$E95),$F95/($E95+1-$D95),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D95,$F95*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E95<>\"\",IFERROR(IF(AND(M$9>=$D95,M$9<=$E95),$F95/($E95+1-$D95),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D95,$F95*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E95<>\"\",IFERROR(IF(AND(N$9>=$D95,N$9<=$E95),$F95/($E95+1-$D95),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D95,$F95*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E95<>\"\",IFERROR(IF(AND(O$9>=$D95,O$9<=$E95),$F95/($E95+1-$D95),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D95,$F95*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E95<>\"\",IFERROR(IF(AND(P$9>=$D95,P$9<=$E95),$F95/($E95+1-$D95),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D95,$F95*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E95<>\"\",IFERROR(IF(AND(Q$9>=$D95,Q$9<=$E95),$F95/($E95+1-$D95),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D95,$F95*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E95<>\"\",IFERROR(IF(AND(R$9>=$D95,R$9<=$E95),$F95/($E95+1-$D95),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D95,$F95*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E95<>\"\",IFERROR(IF(AND(S$9>=$D95,S$9<=$E95),$F95/($E95+1-$D95),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D95,$F95*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B96","v":"SW-A-254"},{"$f":"'Storm - Future Infrastructure'!G96","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M96","v":2031},{"$f":"'Storm - Future Infrastructure'!N96","v":2036},{"$f":"'Storm - Future Infrastructure'!Y96","v":29063},0,{"$f":"IF($E96<>\"\",IFERROR(IF(AND(H$9>=$D96,H$9<=$E96),$F96/($E96+1-$D96),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D96,$F96*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E96<>\"\",IFERROR(IF(AND(I$9>=$D96,I$9<=$E96),$F96/($E96+1-$D96),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D96,$F96*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E96<>\"\",IFERROR(IF(AND(J$9>=$D96,J$9<=$E96),$F96/($E96+1-$D96),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D96,$F96*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E96<>\"\",IFERROR(IF(AND(K$9>=$D96,K$9<=$E96),$F96/($E96+1-$D96),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D96,$F96*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E96<>\"\",IFERROR(IF(AND(L$9>=$D96,L$9<=$E96),$F96/($E96+1-$D96),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D96,$F96*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E96<>\"\",IFERROR(IF(AND(M$9>=$D96,M$9<=$E96),$F96/($E96+1-$D96),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D96,$F96*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E96<>\"\",IFERROR(IF(AND(N$9>=$D96,N$9<=$E96),$F96/($E96+1-$D96),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D96,$F96*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E96<>\"\",IFERROR(IF(AND(O$9>=$D96,O$9<=$E96),$F96/($E96+1-$D96),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D96,$F96*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E96<>\"\",IFERROR(IF(AND(P$9>=$D96,P$9<=$E96),$F96/($E96+1-$D96),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D96,$F96*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E96<>\"\",IFERROR(IF(AND(Q$9>=$D96,Q$9<=$E96),$F96/($E96+1-$D96),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D96,$F96*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E96<>\"\",IFERROR(IF(AND(R$9>=$D96,R$9<=$E96),$F96/($E96+1-$D96),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D96,$F96*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E96<>\"\",IFERROR(IF(AND(S$9>=$D96,S$9<=$E96),$F96/($E96+1-$D96),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D96,$F96*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B97","v":"SW-A-255"},{"$f":"'Storm - Future Infrastructure'!G97","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M97","v":2031},{"$f":"'Storm - Future Infrastructure'!N97","v":2036},{"$f":"'Storm - Future Infrastructure'!Y97","v":29063},0,{"$f":"IF($E97<>\"\",IFERROR(IF(AND(H$9>=$D97,H$9<=$E97),$F97/($E97+1-$D97),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D97,$F97*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E97<>\"\",IFERROR(IF(AND(I$9>=$D97,I$9<=$E97),$F97/($E97+1-$D97),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D97,$F97*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E97<>\"\",IFERROR(IF(AND(J$9>=$D97,J$9<=$E97),$F97/($E97+1-$D97),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D97,$F97*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E97<>\"\",IFERROR(IF(AND(K$9>=$D97,K$9<=$E97),$F97/($E97+1-$D97),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D97,$F97*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E97<>\"\",IFERROR(IF(AND(L$9>=$D97,L$9<=$E97),$F97/($E97+1-$D97),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D97,$F97*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E97<>\"\",IFERROR(IF(AND(M$9>=$D97,M$9<=$E97),$F97/($E97+1-$D97),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D97,$F97*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E97<>\"\",IFERROR(IF(AND(N$9>=$D97,N$9<=$E97),$F97/($E97+1-$D97),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D97,$F97*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E97<>\"\",IFERROR(IF(AND(O$9>=$D97,O$9<=$E97),$F97/($E97+1-$D97),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D97,$F97*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E97<>\"\",IFERROR(IF(AND(P$9>=$D97,P$9<=$E97),$F97/($E97+1-$D97),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D97,$F97*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E97<>\"\",IFERROR(IF(AND(Q$9>=$D97,Q$9<=$E97),$F97/($E97+1-$D97),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D97,$F97*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E97<>\"\",IFERROR(IF(AND(R$9>=$D97,R$9<=$E97),$F97/($E97+1-$D97),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D97,$F97*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E97<>\"\",IFERROR(IF(AND(S$9>=$D97,S$9<=$E97),$F97/($E97+1-$D97),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D97,$F97*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B98","v":"SW-A-256"},{"$f":"'Storm - Future Infrastructure'!G98","v":"Lower Tingalpa Creek"},{"$f":"'Storm - Future Infrastructure'!M98","v":2031},{"$f":"'Storm - Future Infrastructure'!N98","v":2036},{"$f":"'Storm - Future Infrastructure'!Y98","v":29063},0,{"$f":"IF($E98<>\"\",IFERROR(IF(AND(H$9>=$D98,H$9<=$E98),$F98/($E98+1-$D98),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D98,$F98*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E98<>\"\",IFERROR(IF(AND(I$9>=$D98,I$9<=$E98),$F98/($E98+1-$D98),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D98,$F98*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E98<>\"\",IFERROR(IF(AND(J$9>=$D98,J$9<=$E98),$F98/($E98+1-$D98),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D98,$F98*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E98<>\"\",IFERROR(IF(AND(K$9>=$D98,K$9<=$E98),$F98/($E98+1-$D98),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D98,$F98*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E98<>\"\",IFERROR(IF(AND(L$9>=$D98,L$9<=$E98),$F98/($E98+1-$D98),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D98,$F98*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E98<>\"\",IFERROR(IF(AND(M$9>=$D98,M$9<=$E98),$F98/($E98+1-$D98),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D98,$F98*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E98<>\"\",IFERROR(IF(AND(N$9>=$D98,N$9<=$E98),$F98/($E98+1-$D98),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D98,$F98*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E98<>\"\",IFERROR(IF(AND(O$9>=$D98,O$9<=$E98),$F98/($E98+1-$D98),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D98,$F98*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E98<>\"\",IFERROR(IF(AND(P$9>=$D98,P$9<=$E98),$F98/($E98+1-$D98),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D98,$F98*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E98<>\"\",IFERROR(IF(AND(Q$9>=$D98,Q$9<=$E98),$F98/($E98+1-$D98),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D98,$F98*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E98<>\"\",IFERROR(IF(AND(R$9>=$D98,R$9<=$E98),$F98/($E98+1-$D98),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D98,$F98*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E98<>\"\",IFERROR(IF(AND(S$9>=$D98,S$9<=$E98),$F98/($E98+1-$D98),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D98,$F98*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B99","v":"SW-A-257"},{"$f":"'Storm - Future Infrastructure'!G99","v":"Weinam Creek"},{"$f":"'Storm - Future Infrastructure'!M99","v":2017},{"$f":"'Storm - Future Infrastructure'!N99","v":2021},{"$f":"'Storm - Future Infrastructure'!Y99","v":316365},282052.84251142025,{"$f":"IF($E99<>\"\",IFERROR(IF(AND(H$9>=$D99,H$9<=$E99),$F99/($E99+1-$D99),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D99,$F99*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E99<>\"\",IFERROR(IF(AND(I$9>=$D99,I$9<=$E99),$F99/($E99+1-$D99),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D99,$F99*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":64744.184046937473},{"$f":"IF($E99<>\"\",IFERROR(IF(AND(J$9>=$D99,J$9<=$E99),$F99/($E99+1-$D99),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D99,$F99*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":66249.575141114095},{"$f":"IF($E99<>\"\",IFERROR(IF(AND(K$9>=$D99,K$9<=$E99),$F99/($E99+1-$D99),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D99,$F99*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":67789.968643302913},{"$f":"IF($E99<>\"\",IFERROR(IF(AND(L$9>=$D99,L$9<=$E99),$F99/($E99+1-$D99),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D99,$F99*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":69366.17840750594},{"$f":"IF($E99<>\"\",IFERROR(IF(AND(M$9>=$D99,M$9<=$E99),$F99/($E99+1-$D99),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D99,$F99*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":70979.037210947223},{"$f":"IF($E99<>\"\",IFERROR(IF(AND(N$9>=$D99,N$9<=$E99),$F99/($E99+1-$D99),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D99,$F99*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E99<>\"\",IFERROR(IF(AND(O$9>=$D99,O$9<=$E99),$F99/($E99+1-$D99),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D99,$F99*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E99<>\"\",IFERROR(IF(AND(P$9>=$D99,P$9<=$E99),$F99/($E99+1-$D99),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D99,$F99*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E99<>\"\",IFERROR(IF(AND(Q$9>=$D99,Q$9<=$E99),$F99/($E99+1-$D99),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D99,$F99*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E99<>\"\",IFERROR(IF(AND(R$9>=$D99,R$9<=$E99),$F99/($E99+1-$D99),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D99,$F99*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E99<>\"\",IFERROR(IF(AND(S$9>=$D99,S$9<=$E99),$F99/($E99+1-$D99),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D99,$F99*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B100","v":"SW-A-258"},{"$f":"'Storm - Future Infrastructure'!G100","v":"Weinam Creek"},{"$f":"'Storm - Future Infrastructure'!M100","v":2017},{"$f":"'Storm - Future Infrastructure'!N100","v":2021},{"$f":"'Storm - Future Infrastructure'!Y100","v":109658},97764.767291316442,{"$f":"IF($E100<>\"\",IFERROR(IF(AND(H$9>=$D100,H$9<=$E100),$F100/($E100+1-$D100),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D100,$F100*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E100<>\"\",IFERROR(IF(AND(I$9>=$D100,I$9<=$E100),$F100/($E100+1-$D100),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D100,$F100*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":22441.539785434761},{"$f":"IF($E100<>\"\",IFERROR(IF(AND(J$9>=$D100,J$9<=$E100),$F100/($E100+1-$D100),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D100,$F100*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":22963.336370408513},{"$f":"IF($E100<>\"\",IFERROR(IF(AND(K$9>=$D100,K$9<=$E100),$F100/($E100+1-$D100),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D100,$F100*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":23497.265441775511},{"$f":"IF($E100<>\"\",IFERROR(IF(AND(L$9>=$D100,L$9<=$E100),$F100/($E100+1-$D100),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D100,$F100*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":24043.609096487558},{"$f":"IF($E100<>\"\",IFERROR(IF(AND(M$9>=$D100,M$9<=$E100),$F100/($E100+1-$D100),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D100,$F100*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":24602.655990637559},{"$f":"IF($E100<>\"\",IFERROR(IF(AND(N$9>=$D100,N$9<=$E100),$F100/($E100+1-$D100),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D100,$F100*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E100<>\"\",IFERROR(IF(AND(O$9>=$D100,O$9<=$E100),$F100/($E100+1-$D100),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D100,$F100*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E100<>\"\",IFERROR(IF(AND(P$9>=$D100,P$9<=$E100),$F100/($E100+1-$D100),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D100,$F100*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E100<>\"\",IFERROR(IF(AND(Q$9>=$D100,Q$9<=$E100),$F100/($E100+1-$D100),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D100,$F100*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E100<>\"\",IFERROR(IF(AND(R$9>=$D100,R$9<=$E100),$F100/($E100+1-$D100),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D100,$F100*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E100<>\"\",IFERROR(IF(AND(S$9>=$D100,S$9<=$E100),$F100/($E100+1-$D100),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D100,$F100*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B101","v":"SW-A-262"},{"$f":"'Storm - Future Infrastructure'!G101","v":"Weinam Creek"},{"$f":"'Storm - Future Infrastructure'!M101","v":2017},{"$f":"'Storm - Future Infrastructure'!N101","v":2021},{"$f":"'Storm - Future Infrastructure'!Y101","v":267760},238719.41937590408,{"$f":"IF($E101<>\"\",IFERROR(IF(AND(H$9>=$D101,H$9<=$E101),$F101/($E101+1-$D101),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D101,$F101*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E101<>\"\",IFERROR(IF(AND(I$9>=$D101,I$9<=$E101),$F101/($E101+1-$D101),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D101,$F101*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":54797.157461817762},{"$f":"IF($E101<>\"\",IFERROR(IF(AND(J$9>=$D101,J$9<=$E101),$F101/($E101+1-$D101),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D101,$F101*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":56071.266542710822},{"$f":"IF($E101<>\"\",IFERROR(IF(AND(K$9>=$D101,K$9<=$E101),$F101/($E101+1-$D101),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D101,$F101*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":57375.000407538086},{"$f":"IF($E101<>\"\",IFERROR(IF(AND(L$9>=$D101,L$9<=$E101),$F101/($E101+1-$D101),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D101,$F101*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":58709.047873164833},{"$f":"IF($E101<>\"\",IFERROR(IF(AND(M$9>=$D101,M$9<=$E101),$F101/($E101+1-$D101),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D101,$F101*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":60074.113772393379},{"$f":"IF($E101<>\"\",IFERROR(IF(AND(N$9>=$D101,N$9<=$E101),$F101/($E101+1-$D101),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D101,$F101*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E101<>\"\",IFERROR(IF(AND(O$9>=$D101,O$9<=$E101),$F101/($E101+1-$D101),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D101,$F101*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E101<>\"\",IFERROR(IF(AND(P$9>=$D101,P$9<=$E101),$F101/($E101+1-$D101),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D101,$F101*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E101<>\"\",IFERROR(IF(AND(Q$9>=$D101,Q$9<=$E101),$F101/($E101+1-$D101),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D101,$F101*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E101<>\"\",IFERROR(IF(AND(R$9>=$D101,R$9<=$E101),$F101/($E101+1-$D101),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D101,$F101*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E101<>\"\",IFERROR(IF(AND(S$9>=$D101,S$9<=$E101),$F101/($E101+1-$D101),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D101,$F101*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B102","v":"SW-A-263"},{"$f":"'Storm - Future Infrastructure'!G102","v":"Weinam Creek"},{"$f":"'Storm - Future Infrastructure'!M102","v":2017},{"$f":"'Storm - Future Infrastructure'!N102","v":2021},{"$f":"'Storm - Future Infrastructure'!Y102","v":267760},238719.41937590408,{"$f":"IF($E102<>\"\",IFERROR(IF(AND(H$9>=$D102,H$9<=$E102),$F102/($E102+1-$D102),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D102,$F102*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E102<>\"\",IFERROR(IF(AND(I$9>=$D102,I$9<=$E102),$F102/($E102+1-$D102),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D102,$F102*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":54797.157461817762},{"$f":"IF($E102<>\"\",IFERROR(IF(AND(J$9>=$D102,J$9<=$E102),$F102/($E102+1-$D102),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D102,$F102*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":56071.266542710822},{"$f":"IF($E102<>\"\",IFERROR(IF(AND(K$9>=$D102,K$9<=$E102),$F102/($E102+1-$D102),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D102,$F102*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":57375.000407538086},{"$f":"IF($E102<>\"\",IFERROR(IF(AND(L$9>=$D102,L$9<=$E102),$F102/($E102+1-$D102),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D102,$F102*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":58709.047873164833},{"$f":"IF($E102<>\"\",IFERROR(IF(AND(M$9>=$D102,M$9<=$E102),$F102/($E102+1-$D102),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D102,$F102*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":60074.113772393379},{"$f":"IF($E102<>\"\",IFERROR(IF(AND(N$9>=$D102,N$9<=$E102),$F102/($E102+1-$D102),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D102,$F102*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E102<>\"\",IFERROR(IF(AND(O$9>=$D102,O$9<=$E102),$F102/($E102+1-$D102),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D102,$F102*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E102<>\"\",IFERROR(IF(AND(P$9>=$D102,P$9<=$E102),$F102/($E102+1-$D102),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D102,$F102*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E102<>\"\",IFERROR(IF(AND(Q$9>=$D102,Q$9<=$E102),$F102/($E102+1-$D102),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D102,$F102*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E102<>\"\",IFERROR(IF(AND(R$9>=$D102,R$9<=$E102),$F102/($E102+1-$D102),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D102,$F102*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E102<>\"\",IFERROR(IF(AND(S$9>=$D102,S$9<=$E102),$F102/($E102+1-$D102),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D102,$F102*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B103","v":"SW-A-264"},{"$f":"'Storm - Future Infrastructure'!G103","v":"Weinam Creek"},{"$f":"'Storm - Future Infrastructure'!M103","v":2017},{"$f":"'Storm - Future Infrastructure'!N103","v":2021},{"$f":"'Storm - Future Infrastructure'!Y103","v":267760},238719.41937590408,{"$f":"IF($E103<>\"\",IFERROR(IF(AND(H$9>=$D103,H$9<=$E103),$F103/($E103+1-$D103),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D103,$F103*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E103<>\"\",IFERROR(IF(AND(I$9>=$D103,I$9<=$E103),$F103/($E103+1-$D103),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D103,$F103*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":54797.157461817762},{"$f":"IF($E103<>\"\",IFERROR(IF(AND(J$9>=$D103,J$9<=$E103),$F103/($E103+1-$D103),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D103,$F103*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":56071.266542710822},{"$f":"IF($E103<>\"\",IFERROR(IF(AND(K$9>=$D103,K$9<=$E103),$F103/($E103+1-$D103),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D103,$F103*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":57375.000407538086},{"$f":"IF($E103<>\"\",IFERROR(IF(AND(L$9>=$D103,L$9<=$E103),$F103/($E103+1-$D103),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D103,$F103*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":58709.047873164833},{"$f":"IF($E103<>\"\",IFERROR(IF(AND(M$9>=$D103,M$9<=$E103),$F103/($E103+1-$D103),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D103,$F103*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":60074.113772393379},{"$f":"IF($E103<>\"\",IFERROR(IF(AND(N$9>=$D103,N$9<=$E103),$F103/($E103+1-$D103),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D103,$F103*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E103<>\"\",IFERROR(IF(AND(O$9>=$D103,O$9<=$E103),$F103/($E103+1-$D103),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D103,$F103*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E103<>\"\",IFERROR(IF(AND(P$9>=$D103,P$9<=$E103),$F103/($E103+1-$D103),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D103,$F103*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E103<>\"\",IFERROR(IF(AND(Q$9>=$D103,Q$9<=$E103),$F103/($E103+1-$D103),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D103,$F103*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E103<>\"\",IFERROR(IF(AND(R$9>=$D103,R$9<=$E103),$F103/($E103+1-$D103),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D103,$F103*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E103<>\"\",IFERROR(IF(AND(S$9>=$D103,S$9<=$E103),$F103/($E103+1-$D103),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D103,$F103*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B104","v":"SW-A-266"},{"$f":"'Storm - Future Infrastructure'!G104","v":"Weinam Creek"},{"$f":"'Storm - Future Infrastructure'!M104","v":2017},{"$f":"'Storm - Future Infrastructure'!N104","v":2021},{"$f":"'Storm - Future Infrastructure'!Y104","v":109658},97764.767291316442,{"$f":"IF($E104<>\"\",IFERROR(IF(AND(H$9>=$D104,H$9<=$E104),$F104/($E104+1-$D104),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D104,$F104*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E104<>\"\",IFERROR(IF(AND(I$9>=$D104,I$9<=$E104),$F104/($E104+1-$D104),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D104,$F104*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":22441.539785434761},{"$f":"IF($E104<>\"\",IFERROR(IF(AND(J$9>=$D104,J$9<=$E104),$F104/($E104+1-$D104),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D104,$F104*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":22963.336370408513},{"$f":"IF($E104<>\"\",IFERROR(IF(AND(K$9>=$D104,K$9<=$E104),$F104/($E104+1-$D104),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D104,$F104*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":23497.265441775511},{"$f":"IF($E104<>\"\",IFERROR(IF(AND(L$9>=$D104,L$9<=$E104),$F104/($E104+1-$D104),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D104,$F104*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":24043.609096487558},{"$f":"IF($E104<>\"\",IFERROR(IF(AND(M$9>=$D104,M$9<=$E104),$F104/($E104+1-$D104),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D104,$F104*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":24602.655990637559},{"$f":"IF($E104<>\"\",IFERROR(IF(AND(N$9>=$D104,N$9<=$E104),$F104/($E104+1-$D104),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D104,$F104*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E104<>\"\",IFERROR(IF(AND(O$9>=$D104,O$9<=$E104),$F104/($E104+1-$D104),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D104,$F104*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E104<>\"\",IFERROR(IF(AND(P$9>=$D104,P$9<=$E104),$F104/($E104+1-$D104),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D104,$F104*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E104<>\"\",IFERROR(IF(AND(Q$9>=$D104,Q$9<=$E104),$F104/($E104+1-$D104),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D104,$F104*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E104<>\"\",IFERROR(IF(AND(R$9>=$D104,R$9<=$E104),$F104/($E104+1-$D104),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D104,$F104*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E104<>\"\",IFERROR(IF(AND(S$9>=$D104,S$9<=$E104),$F104/($E104+1-$D104),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D104,$F104*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B105","v":"SW-A-267"},{"$f":"'Storm - Future Infrastructure'!G105","v":"Weinam Creek"},{"$f":"'Storm - Future Infrastructure'!M105","v":2017},{"$f":"'Storm - Future Infrastructure'!N105","v":2021},{"$f":"'Storm - Future Infrastructure'!Y105","v":109658},97764.767291316442,{"$f":"IF($E105<>\"\",IFERROR(IF(AND(H$9>=$D105,H$9<=$E105),$F105/($E105+1-$D105),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D105,$F105*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E105<>\"\",IFERROR(IF(AND(I$9>=$D105,I$9<=$E105),$F105/($E105+1-$D105),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D105,$F105*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":22441.539785434761},{"$f":"IF($E105<>\"\",IFERROR(IF(AND(J$9>=$D105,J$9<=$E105),$F105/($E105+1-$D105),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D105,$F105*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":22963.336370408513},{"$f":"IF($E105<>\"\",IFERROR(IF(AND(K$9>=$D105,K$9<=$E105),$F105/($E105+1-$D105),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D105,$F105*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":23497.265441775511},{"$f":"IF($E105<>\"\",IFERROR(IF(AND(L$9>=$D105,L$9<=$E105),$F105/($E105+1-$D105),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D105,$F105*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":24043.609096487558},{"$f":"IF($E105<>\"\",IFERROR(IF(AND(M$9>=$D105,M$9<=$E105),$F105/($E105+1-$D105),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D105,$F105*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":24602.655990637559},{"$f":"IF($E105<>\"\",IFERROR(IF(AND(N$9>=$D105,N$9<=$E105),$F105/($E105+1-$D105),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D105,$F105*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E105<>\"\",IFERROR(IF(AND(O$9>=$D105,O$9<=$E105),$F105/($E105+1-$D105),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D105,$F105*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E105<>\"\",IFERROR(IF(AND(P$9>=$D105,P$9<=$E105),$F105/($E105+1-$D105),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D105,$F105*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E105<>\"\",IFERROR(IF(AND(Q$9>=$D105,Q$9<=$E105),$F105/($E105+1-$D105),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D105,$F105*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E105<>\"\",IFERROR(IF(AND(R$9>=$D105,R$9<=$E105),$F105/($E105+1-$D105),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D105,$F105*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E105<>\"\",IFERROR(IF(AND(S$9>=$D105,S$9<=$E105),$F105/($E105+1-$D105),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D105,$F105*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B106","v":"SW-A-268"},{"$f":"'Storm - Future Infrastructure'!G106","v":"Weinam Creek"},{"$f":"'Storm - Future Infrastructure'!M106","v":2017},{"$f":"'Storm - Future Infrastructure'!N106","v":2021},{"$f":"'Storm - Future Infrastructure'!Y106","v":109658},{"$f":"NPV(Storm_ADR,I106:VR106)+H106","v":97764.767291316442},{"$f":"IF($E106<>\"\",IFERROR(IF(AND(H$9>=$D106,H$9<=$E106),$F106/($E106+1-$D106),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D106,$F106*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E106<>\"\",IFERROR(IF(AND(I$9>=$D106,I$9<=$E106),$F106/($E106+1-$D106),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D106,$F106*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":22441.539785434761},{"$f":"IF($E106<>\"\",IFERROR(IF(AND(J$9>=$D106,J$9<=$E106),$F106/($E106+1-$D106),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D106,$F106*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":22963.336370408513},{"$f":"IF($E106<>\"\",IFERROR(IF(AND(K$9>=$D106,K$9<=$E106),$F106/($E106+1-$D106),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D106,$F106*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":23497.265441775511},{"$f":"IF($E106<>\"\",IFERROR(IF(AND(L$9>=$D106,L$9<=$E106),$F106/($E106+1-$D106),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D106,$F106*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":24043.609096487558},{"$f":"IF($E106<>\"\",IFERROR(IF(AND(M$9>=$D106,M$9<=$E106),$F106/($E106+1-$D106),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D106,$F106*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":24602.655990637559},{"$f":"IF($E106<>\"\",IFERROR(IF(AND(N$9>=$D106,N$9<=$E106),$F106/($E106+1-$D106),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D106,$F106*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E106<>\"\",IFERROR(IF(AND(O$9>=$D106,O$9<=$E106),$F106/($E106+1-$D106),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D106,$F106*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E106<>\"\",IFERROR(IF(AND(P$9>=$D106,P$9<=$E106),$F106/($E106+1-$D106),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D106,$F106*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E106<>\"\",IFERROR(IF(AND(Q$9>=$D106,Q$9<=$E106),$F106/($E106+1-$D106),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D106,$F106*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E106<>\"\",IFERROR(IF(AND(R$9>=$D106,R$9<=$E106),$F106/($E106+1-$D106),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D106,$F106*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E106<>\"\",IFERROR(IF(AND(S$9>=$D106,S$9<=$E106),$F106/($E106+1-$D106),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D106,$F106*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B107","v":"SW-A-269"},{"$f":"'Storm - Future Infrastructure'!G107","v":"Weinam Creek"},{"$f":"'Storm - Future Infrastructure'!M107","v":2017},{"$f":"'Storm - Future Infrastructure'!N107","v":2021},{"$f":"'Storm - Future Infrastructure'!Y107","v":89640},79917.869558022256,{"$f":"IF($E107<>\"\",IFERROR(IF(AND(H$9>=$D107,H$9<=$E107),$F107/($E107+1-$D107),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D107,$F107*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E107<>\"\",IFERROR(IF(AND(I$9>=$D107,I$9<=$E107),$F107/($E107+1-$D107),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D107,$F107*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":18344.850593357278},{"$f":"IF($E107<>\"\",IFERROR(IF(AND(J$9>=$D107,J$9<=$E107),$F107/($E107+1-$D107),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D107,$F107*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":18771.393534839401},{"$f":"IF($E107<>\"\",IFERROR(IF(AND(K$9>=$D107,K$9<=$E107),$F107/($E107+1-$D107),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D107,$F107*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":19207.854184836098},{"$f":"IF($E107<>\"\",IFERROR(IF(AND(L$9>=$D107,L$9<=$E107),$F107/($E107+1-$D107),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D107,$F107*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":19654.46314367529},{"$f":"IF($E107<>\"\",IFERROR(IF(AND(M$9>=$D107,M$9<=$E107),$F107/($E107+1-$D107),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D107,$F107*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":20111.456373458852},{"$f":"IF($E107<>\"\",IFERROR(IF(AND(N$9>=$D107,N$9<=$E107),$F107/($E107+1-$D107),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D107,$F107*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E107<>\"\",IFERROR(IF(AND(O$9>=$D107,O$9<=$E107),$F107/($E107+1-$D107),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D107,$F107*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E107<>\"\",IFERROR(IF(AND(P$9>=$D107,P$9<=$E107),$F107/($E107+1-$D107),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D107,$F107*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E107<>\"\",IFERROR(IF(AND(Q$9>=$D107,Q$9<=$E107),$F107/($E107+1-$D107),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D107,$F107*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E107<>\"\",IFERROR(IF(AND(R$9>=$D107,R$9<=$E107),$F107/($E107+1-$D107),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D107,$F107*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E107<>\"\",IFERROR(IF(AND(S$9>=$D107,S$9<=$E107),$F107/($E107+1-$D107),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D107,$F107*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B108","v":"SW-A-272"},{"$f":"'Storm - Future Infrastructure'!G108","v":"Upper Eprapah Creek"},{"$f":"'Storm - Future Infrastructure'!M108","v":2017},{"$f":"'Storm - Future Infrastructure'!N108","v":2021},{"$f":"'Storm - Future Infrastructure'!Y108","v":54317},48425.913886469156,{"$f":"IF($E108<>\"\",IFERROR(IF(AND(H$9>=$D108,H$9<=$E108),$F108/($E108+1-$D108),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D108,$F108*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E108<>\"\",IFERROR(IF(AND(I$9>=$D108,I$9<=$E108),$F108/($E108+1-$D108),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D108,$F108*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":11115.988952246622},{"$f":"IF($E108<>\"\",IFERROR(IF(AND(J$9>=$D108,J$9<=$E108),$F108/($E108+1-$D108),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D108,$F108*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":11374.450944130653},{"$f":"IF($E108<>\"\",IFERROR(IF(AND(K$9>=$D108,K$9<=$E108),$F108/($E108+1-$D108),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D108,$F108*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":11638.922531880215},{"$f":"IF($E108<>\"\",IFERROR(IF(AND(L$9>=$D108,L$9<=$E108),$F108/($E108+1-$D108),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D108,$F108*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":11909.543446843047},{"$f":"IF($E108<>\"\",IFERROR(IF(AND(M$9>=$D108,M$9<=$E108),$F108/($E108+1-$D108),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D108,$F108*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":12186.456669312411},{"$f":"IF($E108<>\"\",IFERROR(IF(AND(N$9>=$D108,N$9<=$E108),$F108/($E108+1-$D108),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D108,$F108*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E108<>\"\",IFERROR(IF(AND(O$9>=$D108,O$9<=$E108),$F108/($E108+1-$D108),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D108,$F108*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E108<>\"\",IFERROR(IF(AND(P$9>=$D108,P$9<=$E108),$F108/($E108+1-$D108),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D108,$F108*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E108<>\"\",IFERROR(IF(AND(Q$9>=$D108,Q$9<=$E108),$F108/($E108+1-$D108),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D108,$F108*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E108<>\"\",IFERROR(IF(AND(R$9>=$D108,R$9<=$E108),$F108/($E108+1-$D108),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D108,$F108*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E108<>\"\",IFERROR(IF(AND(S$9>=$D108,S$9<=$E108),$F108/($E108+1-$D108),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D108,$F108*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B109","v":"SW-A-275"},{"$f":"'Storm - Future Infrastructure'!G109","v":"Upper Eprapah Creek"},{"$f":"'Storm - Future Infrastructure'!M109","v":2021},{"$f":"'Storm - Future Infrastructure'!N109","v":2026},{"$f":"'Storm - Future Infrastructure'!Y109","v":1469302},1100997.5549515884,{"$f":"IF($E109<>\"\",IFERROR(IF(AND(H$9>=$D109,H$9<=$E109),$F109/($E109+1-$D109),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D109,$F109*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E109<>\"\",IFERROR(IF(AND(I$9>=$D109,I$9<=$E109),$F109/($E109+1-$D109),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D109,$F109*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E109<>\"\",IFERROR(IF(AND(J$9>=$D109,J$9<=$E109),$F109/($E109+1-$D109),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D109,$F109*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E109<>\"\",IFERROR(IF(AND(K$9>=$D109,K$9<=$E109),$F109/($E109+1-$D109),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D109,$F109*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E109<>\"\",IFERROR(IF(AND(L$9>=$D109,L$9<=$E109),$F109/($E109+1-$D109),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D109,$F109*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E109<>\"\",IFERROR(IF(AND(M$9>=$D109,M$9<=$E109),$F109/($E109+1-$D109),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D109,$F109*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":274708.12018849322},{"$f":"IF($E109<>\"\",IFERROR(IF(AND(N$9>=$D109,N$9<=$E109),$F109/($E109+1-$D109),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D109,$F109*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":281095.46082328993},{"$f":"IF($E109<>\"\",IFERROR(IF(AND(O$9>=$D109,O$9<=$E109),$F109/($E109+1-$D109),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D109,$F109*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":287631.31588990218},{"$f":"IF($E109<>\"\",IFERROR(IF(AND(P$9>=$D109,P$9<=$E109),$F109/($E109+1-$D109),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D109,$F109*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":294319.1385525997},{"$f":"IF($E109<>\"\",IFERROR(IF(AND(Q$9>=$D109,Q$9<=$E109),$F109/($E109+1-$D109),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D109,$F109*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":301162.46226645814},{"$f":"IF($E109<>\"\",IFERROR(IF(AND(R$9>=$D109,R$9<=$E109),$F109/($E109+1-$D109),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D109,$F109*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":308164.90264423093},{"$f":"IF($E109<>\"\",IFERROR(IF(AND(S$9>=$D109,S$9<=$E109),$F109/($E109+1-$D109),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D109,$F109*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B110","v":"SW-A-279"},{"$f":"'Storm - Future Infrastructure'!G110","v":"Kinross Road Precinct"},{"$f":"'Storm - Future Infrastructure'!M110","v":2017},{"$f":"'Storm - Future Infrastructure'!N110","v":2021},{"$f":"'Storm - Future Infrastructure'!Y110","v":561682},500763.37359537103,{"$f":"IF($E110<>\"\",IFERROR(IF(AND(H$9>=$D110,H$9<=$E110),$F110/($E110+1-$D110),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D110,$F110*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E110<>\"\",IFERROR(IF(AND(I$9>=$D110,I$9<=$E110),$F110/($E110+1-$D110),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D110,$F110*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":114948.37540136214},{"$f":"IF($E110<>\"\",IFERROR(IF(AND(J$9>=$D110,J$9<=$E110),$F110/($E110+1-$D110),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D110,$F110*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":117621.08281387399},{"$f":"IF($E110<>\"\",IFERROR(IF(AND(K$9>=$D110,K$9<=$E110),$F110/($E110+1-$D110),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D110,$F110*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":120355.93434010609},{"$f":"IF($E110<>\"\",IFERROR(IF(AND(L$9>=$D110,L$9<=$E110),$F110/($E110+1-$D110),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D110,$F110*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":123154.37491595073},{"$f":"IF($E110<>\"\",IFERROR(IF(AND(M$9>=$D110,M$9<=$E110),$F110/($E110+1-$D110),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D110,$F110*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":126017.88307404188},{"$f":"IF($E110<>\"\",IFERROR(IF(AND(N$9>=$D110,N$9<=$E110),$F110/($E110+1-$D110),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D110,$F110*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E110<>\"\",IFERROR(IF(AND(O$9>=$D110,O$9<=$E110),$F110/($E110+1-$D110),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D110,$F110*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E110<>\"\",IFERROR(IF(AND(P$9>=$D110,P$9<=$E110),$F110/($E110+1-$D110),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D110,$F110*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E110<>\"\",IFERROR(IF(AND(Q$9>=$D110,Q$9<=$E110),$F110/($E110+1-$D110),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D110,$F110*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E110<>\"\",IFERROR(IF(AND(R$9>=$D110,R$9<=$E110),$F110/($E110+1-$D110),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D110,$F110*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E110<>\"\",IFERROR(IF(AND(S$9>=$D110,S$9<=$E110),$F110/($E110+1-$D110),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D110,$F110*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B111","v":"SW-A-287"},{"$f":"'Storm - Future Infrastructure'!G111","v":"Kinross Road Precinct"},{"$f":"'Storm - Future Infrastructure'!M111","v":2017},{"$f":"'Storm - Future Infrastructure'!N111","v":2021},{"$f":"'Storm - Future Infrastructure'!Y111","v":691578},616571.17796963314,{"$f":"IF($E111<>\"\",IFERROR(IF(AND(H$9>=$D111,H$9<=$E111),$F111/($E111+1-$D111),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D111,$F111*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E111<>\"\",IFERROR(IF(AND(I$9>=$D111,I$9<=$E111),$F111/($E111+1-$D111),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D111,$F111*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":141531.62743923292},{"$f":"IF($E111<>\"\",IFERROR(IF(AND(J$9>=$D111,J$9<=$E111),$F111/($E111+1-$D111),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D111,$F111*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":144822.43192812544},{"$f":"IF($E111<>\"\",IFERROR(IF(AND(K$9>=$D111,K$9<=$E111),$F111/($E111+1-$D111),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D111,$F111*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":148189.75213566021},{"$f":"IF($E111<>\"\",IFERROR(IF(AND(L$9>=$D111,L$9<=$E111),$F111/($E111+1-$D111),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D111,$F111*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":151635.3671572587},{"$f":"IF($E111<>\"\",IFERROR(IF(AND(M$9>=$D111,M$9<=$E111),$F111/($E111+1-$D111),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D111,$F111*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":155161.09745475152},{"$f":"IF($E111<>\"\",IFERROR(IF(AND(N$9>=$D111,N$9<=$E111),$F111/($E111+1-$D111),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D111,$F111*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E111<>\"\",IFERROR(IF(AND(O$9>=$D111,O$9<=$E111),$F111/($E111+1-$D111),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D111,$F111*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E111<>\"\",IFERROR(IF(AND(P$9>=$D111,P$9<=$E111),$F111/($E111+1-$D111),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D111,$F111*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E111<>\"\",IFERROR(IF(AND(Q$9>=$D111,Q$9<=$E111),$F111/($E111+1-$D111),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D111,$F111*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E111<>\"\",IFERROR(IF(AND(R$9>=$D111,R$9<=$E111),$F111/($E111+1-$D111),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D111,$F111*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E111<>\"\",IFERROR(IF(AND(S$9>=$D111,S$9<=$E111),$F111/($E111+1-$D111),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D111,$F111*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B112","v":"SW-A-294"},{"$f":"'Storm - Future Infrastructure'!G112","v":"Native Dog Creek"},{"$f":"'Storm - Future Infrastructure'!M112","v":2026},{"$f":"'Storm - Future Infrastructure'!N112","v":2026},{"$f":"'Storm - Future Infrastructure'!Y112","v":446342},302900.17070588248,{"$f":"IF($E112<>\"\",IFERROR(IF(AND(H$9>=$D112,H$9<=$E112),$F112/($E112+1-$D112),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D112,$F112*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E112<>\"\",IFERROR(IF(AND(I$9>=$D112,I$9<=$E112),$F112/($E112+1-$D112),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D112,$F112*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E112<>\"\",IFERROR(IF(AND(J$9>=$D112,J$9<=$E112),$F112/($E112+1-$D112),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D112,$F112*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E112<>\"\",IFERROR(IF(AND(K$9>=$D112,K$9<=$E112),$F112/($E112+1-$D112),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D112,$F112*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E112<>\"\",IFERROR(IF(AND(L$9>=$D112,L$9<=$E112),$F112/($E112+1-$D112),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D112,$F112*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E112<>\"\",IFERROR(IF(AND(M$9>=$D112,M$9<=$E112),$F112/($E112+1-$D112),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D112,$F112*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E112<>\"\",IFERROR(IF(AND(N$9>=$D112,N$9<=$E112),$F112/($E112+1-$D112),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D112,$F112*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E112<>\"\",IFERROR(IF(AND(O$9>=$D112,O$9<=$E112),$F112/($E112+1-$D112),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D112,$F112*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E112<>\"\",IFERROR(IF(AND(P$9>=$D112,P$9<=$E112),$F112/($E112+1-$D112),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D112,$F112*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E112<>\"\",IFERROR(IF(AND(Q$9>=$D112,Q$9<=$E112),$F112/($E112+1-$D112),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D112,$F112*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E112<>\"\",IFERROR(IF(AND(R$9>=$D112,R$9<=$E112),$F112/($E112+1-$D112),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D112,$F112*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":561682.78125000035},{"$f":"IF($E112<>\"\",IFERROR(IF(AND(S$9>=$D112,S$9<=$E112),$F112/($E112+1-$D112),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D112,$F112*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B113","v":"SW-A-297"},{"$f":"'Storm - Future Infrastructure'!G113","v":"Native Dog Creek"},{"$f":"'Storm - Future Infrastructure'!M113","v":2026},{"$f":"'Storm - Future Infrastructure'!N113","v":2026},{"$f":"'Storm - Future Infrastructure'!Y113","v":271688},184375.07915172624,{"$f":"IF($E113<>\"\",IFERROR(IF(AND(H$9>=$D113,H$9<=$E113),$F113/($E113+1-$D113),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D113,$F113*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E113<>\"\",IFERROR(IF(AND(I$9>=$D113,I$9<=$E113),$F113/($E113+1-$D113),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D113,$F113*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E113<>\"\",IFERROR(IF(AND(J$9>=$D113,J$9<=$E113),$F113/($E113+1-$D113),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D113,$F113*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E113<>\"\",IFERROR(IF(AND(K$9>=$D113,K$9<=$E113),$F113/($E113+1-$D113),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D113,$F113*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E113<>\"\",IFERROR(IF(AND(L$9>=$D113,L$9<=$E113),$F113/($E113+1-$D113),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D113,$F113*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E113<>\"\",IFERROR(IF(AND(M$9>=$D113,M$9<=$E113),$F113/($E113+1-$D113),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D113,$F113*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E113<>\"\",IFERROR(IF(AND(N$9>=$D113,N$9<=$E113),$F113/($E113+1-$D113),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D113,$F113*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E113<>\"\",IFERROR(IF(AND(O$9>=$D113,O$9<=$E113),$F113/($E113+1-$D113),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D113,$F113*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E113<>\"\",IFERROR(IF(AND(P$9>=$D113,P$9<=$E113),$F113/($E113+1-$D113),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D113,$F113*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E113<>\"\",IFERROR(IF(AND(Q$9>=$D113,Q$9<=$E113),$F113/($E113+1-$D113),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D113,$F113*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E113<>\"\",IFERROR(IF(AND(R$9>=$D113,R$9<=$E113),$F113/($E113+1-$D113),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D113,$F113*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":341895.83653846174},{"$f":"IF($E113<>\"\",IFERROR(IF(AND(S$9>=$D113,S$9<=$E113),$F113/($E113+1-$D113),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D113,$F113*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B114","v":"SW-A-302"},{"$f":"'Storm - Future Infrastructure'!G114","v":"Native Dog Creek"},{"$f":"'Storm - Future Infrastructure'!M114","v":2026},{"$f":"'Storm - Future Infrastructure'!N114","v":2026},{"$f":"'Storm - Future Infrastructure'!Y114","v":455938},309412.28482038138,{"$f":"IF($E114<>\"\",IFERROR(IF(AND(H$9>=$D114,H$9<=$E114),$F114/($E114+1-$D114),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D114,$F114*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E114<>\"\",IFERROR(IF(AND(I$9>=$D114,I$9<=$E114),$F114/($E114+1-$D114),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D114,$F114*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E114<>\"\",IFERROR(IF(AND(J$9>=$D114,J$9<=$E114),$F114/($E114+1-$D114),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D114,$F114*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E114<>\"\",IFERROR(IF(AND(K$9>=$D114,K$9<=$E114),$F114/($E114+1-$D114),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D114,$F114*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E114<>\"\",IFERROR(IF(AND(L$9>=$D114,L$9<=$E114),$F114/($E114+1-$D114),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D114,$F114*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E114<>\"\",IFERROR(IF(AND(M$9>=$D114,M$9<=$E114),$F114/($E114+1-$D114),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D114,$F114*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E114<>\"\",IFERROR(IF(AND(N$9>=$D114,N$9<=$E114),$F114/($E114+1-$D114),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D114,$F114*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E114<>\"\",IFERROR(IF(AND(O$9>=$D114,O$9<=$E114),$F114/($E114+1-$D114),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D114,$F114*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E114<>\"\",IFERROR(IF(AND(P$9>=$D114,P$9<=$E114),$F114/($E114+1-$D114),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D114,$F114*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E114<>\"\",IFERROR(IF(AND(Q$9>=$D114,Q$9<=$E114),$F114/($E114+1-$D114),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D114,$F114*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E114<>\"\",IFERROR(IF(AND(R$9>=$D114,R$9<=$E114),$F114/($E114+1-$D114),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D114,$F114*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":573758.51682692347},{"$f":"IF($E114<>\"\",IFERROR(IF(AND(S$9>=$D114,S$9<=$E114),$F114/($E114+1-$D114),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D114,$F114*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B115","v":"SW-A-303"},{"$f":"'Storm - Future Infrastructure'!G115","v":"Native Dog Creek"},{"$f":"'Storm - Future Infrastructure'!M115","v":2026},{"$f":"'Storm - Future Infrastructure'!N115","v":2026},{"$f":"'Storm - Future Infrastructure'!Y115","v":455938},309412.28482038138,{"$f":"IF($E115<>\"\",IFERROR(IF(AND(H$9>=$D115,H$9<=$E115),$F115/($E115+1-$D115),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D115,$F115*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E115<>\"\",IFERROR(IF(AND(I$9>=$D115,I$9<=$E115),$F115/($E115+1-$D115),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D115,$F115*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E115<>\"\",IFERROR(IF(AND(J$9>=$D115,J$9<=$E115),$F115/($E115+1-$D115),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D115,$F115*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E115<>\"\",IFERROR(IF(AND(K$9>=$D115,K$9<=$E115),$F115/($E115+1-$D115),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D115,$F115*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E115<>\"\",IFERROR(IF(AND(L$9>=$D115,L$9<=$E115),$F115/($E115+1-$D115),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D115,$F115*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E115<>\"\",IFERROR(IF(AND(M$9>=$D115,M$9<=$E115),$F115/($E115+1-$D115),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D115,$F115*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E115<>\"\",IFERROR(IF(AND(N$9>=$D115,N$9<=$E115),$F115/($E115+1-$D115),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D115,$F115*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E115<>\"\",IFERROR(IF(AND(O$9>=$D115,O$9<=$E115),$F115/($E115+1-$D115),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D115,$F115*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E115<>\"\",IFERROR(IF(AND(P$9>=$D115,P$9<=$E115),$F115/($E115+1-$D115),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D115,$F115*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E115<>\"\",IFERROR(IF(AND(Q$9>=$D115,Q$9<=$E115),$F115/($E115+1-$D115),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D115,$F115*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E115<>\"\",IFERROR(IF(AND(R$9>=$D115,R$9<=$E115),$F115/($E115+1-$D115),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D115,$F115*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":573758.51682692347},{"$f":"IF($E115<>\"\",IFERROR(IF(AND(S$9>=$D115,S$9<=$E115),$F115/($E115+1-$D115),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D115,$F115*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B116","v":"SW-A-304"},{"$f":"'Storm - Future Infrastructure'!G116","v":"Redlands Balance"},{"$f":"'Storm - Future Infrastructure'!M116","v":2026},{"$f":"'Storm - Future Infrastructure'!N116","v":2026},{"$f":"'Storm - Future Infrastructure'!Y116","v":455938},309412.28482038138,{"$f":"IF($E116<>\"\",IFERROR(IF(AND(H$9>=$D116,H$9<=$E116),$F116/($E116+1-$D116),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D116,$F116*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E116<>\"\",IFERROR(IF(AND(I$9>=$D116,I$9<=$E116),$F116/($E116+1-$D116),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D116,$F116*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E116<>\"\",IFERROR(IF(AND(J$9>=$D116,J$9<=$E116),$F116/($E116+1-$D116),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D116,$F116*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E116<>\"\",IFERROR(IF(AND(K$9>=$D116,K$9<=$E116),$F116/($E116+1-$D116),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D116,$F116*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E116<>\"\",IFERROR(IF(AND(L$9>=$D116,L$9<=$E116),$F116/($E116+1-$D116),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D116,$F116*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E116<>\"\",IFERROR(IF(AND(M$9>=$D116,M$9<=$E116),$F116/($E116+1-$D116),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D116,$F116*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E116<>\"\",IFERROR(IF(AND(N$9>=$D116,N$9<=$E116),$F116/($E116+1-$D116),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D116,$F116*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E116<>\"\",IFERROR(IF(AND(O$9>=$D116,O$9<=$E116),$F116/($E116+1-$D116),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D116,$F116*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E116<>\"\",IFERROR(IF(AND(P$9>=$D116,P$9<=$E116),$F116/($E116+1-$D116),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D116,$F116*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E116<>\"\",IFERROR(IF(AND(Q$9>=$D116,Q$9<=$E116),$F116/($E116+1-$D116),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D116,$F116*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E116<>\"\",IFERROR(IF(AND(R$9>=$D116,R$9<=$E116),$F116/($E116+1-$D116),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D116,$F116*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":573758.51682692347},{"$f":"IF($E116<>\"\",IFERROR(IF(AND(S$9>=$D116,S$9<=$E116),$F116/($E116+1-$D116),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D116,$F116*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B117","v":"SW-A-305"},{"$f":"'Storm - Future Infrastructure'!G117","v":"Kinross Road Precinct"},{"$f":"'Storm - Future Infrastructure'!M117","v":2017},{"$f":"'Storm - Future Infrastructure'!N117","v":2017},{"$f":"'Storm - Future Infrastructure'!Y117","v":210243},202248.22615224635,{"$f":"IF($E117<>\"\",IFERROR(IF(AND(H$9>=$D117,H$9<=$E117),$F117/($E117+1-$D117),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D117,$F117*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E117<>\"\",IFERROR(IF(AND(I$9>=$D117,I$9<=$E117),$F117/($E117+1-$D117),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D117,$F117*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":215131.43815814448},{"$f":"IF($E117<>\"\",IFERROR(IF(AND(J$9>=$D117,J$9<=$E117),$F117/($E117+1-$D117),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D117,$F117*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E117<>\"\",IFERROR(IF(AND(K$9>=$D117,K$9<=$E117),$F117/($E117+1-$D117),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D117,$F117*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E117<>\"\",IFERROR(IF(AND(L$9>=$D117,L$9<=$E117),$F117/($E117+1-$D117),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D117,$F117*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E117<>\"\",IFERROR(IF(AND(M$9>=$D117,M$9<=$E117),$F117/($E117+1-$D117),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D117,$F117*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E117<>\"\",IFERROR(IF(AND(N$9>=$D117,N$9<=$E117),$F117/($E117+1-$D117),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D117,$F117*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E117<>\"\",IFERROR(IF(AND(O$9>=$D117,O$9<=$E117),$F117/($E117+1-$D117),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D117,$F117*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E117<>\"\",IFERROR(IF(AND(P$9>=$D117,P$9<=$E117),$F117/($E117+1-$D117),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D117,$F117*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E117<>\"\",IFERROR(IF(AND(Q$9>=$D117,Q$9<=$E117),$F117/($E117+1-$D117),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D117,$F117*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E117<>\"\",IFERROR(IF(AND(R$9>=$D117,R$9<=$E117),$F117/($E117+1-$D117),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D117,$F117*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E117<>\"\",IFERROR(IF(AND(S$9>=$D117,S$9<=$E117),$F117/($E117+1-$D117),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D117,$F117*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]
[null,{"$f":"'Storm - Future Infrastructure'!B118","v":"SW-A-306"},{"$f":"'Storm - Future Infrastructure'!G118","v":"Kinross Road Precinct"},{"$f":"'Storm - Future Infrastructure'!M118","v":2019},{"$f":"'Storm - Future Infrastructure'!N118","v":2019},{"$f":"'Storm - Future Infrastructure'!Y118","v":772090},687317.58658350457,{"$f":"IF($E118<>\"\",IFERROR(IF(AND(H$9>=$D118,H$9<=$E118),$F118/($E118+1-$D118),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(H$9=$D118,$F118*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E118<>\"\",IFERROR(IF(AND(I$9>=$D118,I$9<=$E118),$F118/($E118+1-$D118),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(I$9=$D118,$F118*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E118<>\"\",IFERROR(IF(AND(J$9>=$D118,J$9<=$E118),$F118/($E118+1-$D118),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(J$9=$D118,$F118*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E118<>\"\",IFERROR(IF(AND(K$9>=$D118,K$9<=$E118),$F118/($E118+1-$D118),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(K$9=$D118,$F118*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":827208.39678548102},{"$f":"IF($E118<>\"\",IFERROR(IF(AND(L$9>=$D118,L$9<=$E118),$F118/($E118+1-$D118),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(L$9=$D118,$F118*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E118<>\"\",IFERROR(IF(AND(M$9>=$D118,M$9<=$E118),$F118/($E118+1-$D118),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(M$9=$D118,$F118*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E118<>\"\",IFERROR(IF(AND(N$9>=$D118,N$9<=$E118),$F118/($E118+1-$D118),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(N$9=$D118,$F118*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E118<>\"\",IFERROR(IF(AND(O$9>=$D118,O$9<=$E118),$F118/($E118+1-$D118),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(O$9=$D118,$F118*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E118<>\"\",IFERROR(IF(AND(P$9>=$D118,P$9<=$E118),$F118/($E118+1-$D118),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(P$9=$D118,$F118*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E118<>\"\",IFERROR(IF(AND(Q$9>=$D118,Q$9<=$E118),$F118/($E118+1-$D118),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(Q$9=$D118,$F118*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E118<>\"\",IFERROR(IF(AND(R$9>=$D118,R$9<=$E118),$F118/($E118+1-$D118),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(R$9=$D118,$F118*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0},{"$f":"IF($E118<>\"\",IFERROR(IF(AND(S$9>=$D118,S$9<=$E118),$F118/($E118+1-$D118),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0),IF(S$9=$D118,$F118*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,29,FALSE)-VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))/VLOOKUP(Storm_MSY,'Escalation Indices'!$C$11:$AO$70,29,FALSE))),0))","v":0}]

{"sheet":"Storm Summary Expenditure","index":56,"n_rows":18,"n_cols":15,"rows_kept":18,"cut":false,"hidden":true,"merged":[[7,2,8,2]]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Storm Summary Expenditure"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"All values as at Construction or Revenue Year"]
[null,"Year","NPV",{"$f":"Storm_MSY","v":2016},{"$f":"D8+1","v":2017},{"$f":"E8+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027]
[null,"Period",null,{"$f":"D8-Storm_MSY","v":0},1,2,3,4,5,6,7,8,9,10,11]
[null,{"$f":"'Service Areas'!B56","v":"Cleveland CBD"},{"$f":"NPV(Storm_ADR,E10:VD10)+D10","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B10,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!D$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B10,'Storm Cons Cost NPV Calcs'!H:H)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B10,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!D$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B10,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!E$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B10,'Storm Cons Cost NPV Calcs'!I:I)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B10,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!E$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B10,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!F$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B10,'Storm Cons Cost NPV Calcs'!J:J)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B10,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!F$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B10,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!G$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B10,'Storm Cons Cost NPV Calcs'!K:K)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B10,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!G$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B10,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!H$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B10,'Storm Cons Cost NPV Calcs'!L:L)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B10,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!H$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B10,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!I$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B10,'Storm Cons Cost NPV Calcs'!M:M)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B10,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!I$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B10,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!J$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B10,'Storm Cons Cost NPV Calcs'!N:N)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B10,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!J$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B10,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!K$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B10,'Storm Cons Cost NPV Calcs'!O:O)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B10,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!K$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B10,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!L$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B10,'Storm Cons Cost NPV Calcs'!P:P)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B10,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!L$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B10,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!M$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B10,'Storm Cons Cost NPV Calcs'!Q:Q)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B10,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!M$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B10,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!N$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B10,'Storm Cons Cost NPV Calcs'!R:R)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B10,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!N$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B10,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!O$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B10,'Storm Cons Cost NPV Calcs'!S:S)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B10,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!O$8)","v":0}]
[null,{"$f":"'Service Areas'!B57","v":"Kinross Road Precinct"},2409447.0477163759,{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B11,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!D$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B11,'Storm Cons Cost NPV Calcs'!H:H)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B11,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!D$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B11,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!E$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B11,'Storm Cons Cost NPV Calcs'!I:I)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B11,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!E$8)","v":800581.46865049563},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B11,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!F$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B11,'Storm Cons Cost NPV Calcs'!J:J)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B11,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!F$8)","v":281073.55742190778},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B11,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!G$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B11,'Storm Cons Cost NPV Calcs'!K:K)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B11,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!G$8)","v":1169860.9588810001},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B11,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!H$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B11,'Storm Cons Cost NPV Calcs'!L:L)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B11,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!H$8)","v":294296.20474140521},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B11,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!I$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B11,'Storm Cons Cost NPV Calcs'!M:M)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B11,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!I$8)","v":281178.98052879341},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B11,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!J$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B11,'Storm Cons Cost NPV Calcs'!N:N)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B11,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!J$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B11,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!K$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B11,'Storm Cons Cost NPV Calcs'!O:O)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B11,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!K$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B11,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!L$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B11,'Storm Cons Cost NPV Calcs'!P:P)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B11,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!L$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B11,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!M$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B11,'Storm Cons Cost NPV Calcs'!Q:Q)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B11,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!M$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B11,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!N$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B11,'Storm Cons Cost NPV Calcs'!R:R)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B11,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!N$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B11,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!O$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B11,'Storm Cons Cost NPV Calcs'!S:S)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B11,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!O$8)","v":0}]
[null,{"$f":"'Service Areas'!B58","v":"Lower Tingalpa Creek"},230335.78396977033,{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B12,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!D$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B12,'Storm Cons Cost NPV Calcs'!H:H)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B12,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!D$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B12,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!E$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B12,'Storm Cons Cost NPV Calcs'!I:I)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B12,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!E$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B12,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!F$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B12,'Storm Cons Cost NPV Calcs'!J:J)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B12,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!F$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B12,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!G$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B12,'Storm Cons Cost NPV Calcs'!K:K)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B12,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!G$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B12,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!H$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B12,'Storm Cons Cost NPV Calcs'!L:L)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B12,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!H$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B12,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!I$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B12,'Storm Cons Cost NPV Calcs'!M:M)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B12,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!I$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B12,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!J$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B12,'Storm Cons Cost NPV Calcs'!N:N)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B12,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!J$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B12,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!K$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B12,'Storm Cons Cost NPV Calcs'!O:O)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B12,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!K$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B12,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!L$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B12,'Storm Cons Cost NPV Calcs'!P:P)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B12,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!L$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B12,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!M$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B12,'Storm Cons Cost NPV Calcs'!Q:Q)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B12,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!M$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B12,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!N$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B12,'Storm Cons Cost NPV Calcs'!R:R)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B12,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!N$8)","v":217700.70492788477},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B12,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!O$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B12,'Storm Cons Cost NPV Calcs'!S:S)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B12,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!O$8)","v":222762.54495596857}]
[null,{"$f":"'Service Areas'!B59","v":"Native Dog Creek"},1106099.8194983713,{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B13,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!D$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B13,'Storm Cons Cost NPV Calcs'!H:H)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B13,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!D$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B13,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!E$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B13,'Storm Cons Cost NPV Calcs'!I:I)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B13,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!E$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B13,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!F$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B13,'Storm Cons Cost NPV Calcs'!J:J)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B13,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!F$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B13,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!G$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B13,'Storm Cons Cost NPV Calcs'!K:K)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B13,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!G$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B13,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!H$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B13,'Storm Cons Cost NPV Calcs'!L:L)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B13,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!H$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B13,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!I$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B13,'Storm Cons Cost NPV Calcs'!M:M)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B13,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!I$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B13,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!J$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B13,'Storm Cons Cost NPV Calcs'!N:N)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B13,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!J$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B13,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!K$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B13,'Storm Cons Cost NPV Calcs'!O:O)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B13,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!K$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B13,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!L$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B13,'Storm Cons Cost NPV Calcs'!P:P)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B13,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!L$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B13,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!M$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B13,'Storm Cons Cost NPV Calcs'!Q:Q)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B13,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!M$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B13,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!N$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B13,'Storm Cons Cost NPV Calcs'!R:R)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B13,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!N$8)","v":2051095.6514423089},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B13,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!O$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B13,'Storm Cons Cost NPV Calcs'!S:S)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B13,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!O$8)","v":0}]
[null,{"$f":"'Service Areas'!B60","v":"SE Thornlands Precinct"},972337.45042584767,{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B14,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!D$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B14,'Storm Cons Cost NPV Calcs'!H:H)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B14,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!D$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B14,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!E$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B14,'Storm Cons Cost NPV Calcs'!I:I)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B14,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!E$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B14,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!F$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B14,'Storm Cons Cost NPV Calcs'!J:J)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B14,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!F$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B14,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!G$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B14,'Storm Cons Cost NPV Calcs'!K:K)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B14,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!G$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B14,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!H$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B14,'Storm Cons Cost NPV Calcs'!L:L)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B14,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!H$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B14,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!I$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B14,'Storm Cons Cost NPV Calcs'!M:M)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B14,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!I$8)","v":227471.02666935066},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B14,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!J$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B14,'Storm Cons Cost NPV Calcs'!N:N)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B14,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!J$8)","v":251721.53212895803},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B14,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!K$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B14,'Storm Cons Cost NPV Calcs'!O:O)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B14,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!K$8)","v":257574.40305871921},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B14,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!L$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B14,'Storm Cons Cost NPV Calcs'!P:P)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B14,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!L$8)","v":263563.36126647657},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B14,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!M$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B14,'Storm Cons Cost NPV Calcs'!Q:Q)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B14,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!M$8)","v":269691.57096812589},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B14,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!N$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B14,'Storm Cons Cost NPV Calcs'!R:R)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B14,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!N$8)","v":275962.26995192328},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B14,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!O$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B14,'Storm Cons Cost NPV Calcs'!S:S)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B14,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!O$8)","v":0}]
[null,{"$f":"'Service Areas'!B61","v":"Torquay Creek"},0,{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B15,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!D$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B15,'Storm Cons Cost NPV Calcs'!H:H)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B15,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!D$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B15,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!E$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B15,'Storm Cons Cost NPV Calcs'!I:I)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B15,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!E$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B15,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!F$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B15,'Storm Cons Cost NPV Calcs'!J:J)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B15,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!F$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B15,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!G$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B15,'Storm Cons Cost NPV Calcs'!K:K)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B15,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!G$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B15,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!H$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B15,'Storm Cons Cost NPV Calcs'!L:L)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B15,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!H$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B15,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!I$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B15,'Storm Cons Cost NPV Calcs'!M:M)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B15,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!I$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B15,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!J$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B15,'Storm Cons Cost NPV Calcs'!N:N)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B15,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!J$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B15,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!K$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B15,'Storm Cons Cost NPV Calcs'!O:O)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B15,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!K$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B15,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!L$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B15,'Storm Cons Cost NPV Calcs'!P:P)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B15,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!L$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B15,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!M$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B15,'Storm Cons Cost NPV Calcs'!Q:Q)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B15,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!M$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B15,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!N$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B15,'Storm Cons Cost NPV Calcs'!R:R)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B15,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!N$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B15,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!O$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B15,'Storm Cons Cost NPV Calcs'!S:S)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B15,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!O$8)","v":0}]
[null,{"$f":"'Service Areas'!B62","v":"Upper Eprapah Creek"},4786712.991736115,{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B16,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!D$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B16,'Storm Cons Cost NPV Calcs'!H:H)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B16,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!D$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B16,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!E$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B16,'Storm Cons Cost NPV Calcs'!I:I)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B16,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!E$8)","v":512387.65429328289},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B16,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!F$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B16,'Storm Cons Cost NPV Calcs'!J:J)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B16,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!F$8)","v":481167.3147581715},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B16,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!G$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B16,'Storm Cons Cost NPV Calcs'!K:K)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B16,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!G$8)","v":492355.11488429114},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B16,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!H$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B16,'Storm Cons Cost NPV Calcs'!L:L)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B16,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!H$8)","v":503803.04671059671},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B16,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!I$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B16,'Storm Cons Cost NPV Calcs'!M:M)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B16,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!I$8)","v":1202662.5655360727},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B16,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!J$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B16,'Storm Cons Cost NPV Calcs'!N:N)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B16,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!J$8)","v":557058.97073615796},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B16,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!K$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B16,'Storm Cons Cost NPV Calcs'!O:O)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B16,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!K$8)","v":570011.35597078316},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B16,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!L$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B16,'Storm Cons Cost NPV Calcs'!P:P)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B16,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!L$8)","v":583264.9019299983},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B16,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!M$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B16,'Storm Cons Cost NPV Calcs'!Q:Q)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B16,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!M$8)","v":596826.61101377744},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B16,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!N$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B16,'Storm Cons Cost NPV Calcs'!R:R)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B16,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!N$8)","v":1142797.3237955822},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B16,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!O$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B16,'Storm Cons Cost NPV Calcs'!S:S)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B16,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!O$8)","v":246332.97550252607}]
[null,{"$f":"'Service Areas'!B63","v":"Weinam Creek"},1588076.595181301,{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B17,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!D$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B17,'Storm Cons Cost NPV Calcs'!H:H)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B17,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!D$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B17,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!E$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B17,'Storm Cons Cost NPV Calcs'!I:I)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B17,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!E$8)","v":463708.42299203028},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B17,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!F$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B17,'Storm Cons Cost NPV Calcs'!J:J)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B17,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!F$8)","v":345088.11378572008},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B17,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!G$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B17,'Storm Cons Cost NPV Calcs'!K:K)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B17,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!G$8)","v":353111.88581785525},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B17,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!H$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B17,'Storm Cons Cost NPV Calcs'!L:L)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B17,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!H$8)","v":361322.22155662603},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B17,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!I$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B17,'Storm Cons Cost NPV Calcs'!M:M)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B17,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!I$8)","v":369723.45886413642},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B17,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!J$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B17,'Storm Cons Cost NPV Calcs'!N:N)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B17,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!J$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B17,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!K$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B17,'Storm Cons Cost NPV Calcs'!O:O)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B17,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!K$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B17,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!L$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B17,'Storm Cons Cost NPV Calcs'!P:P)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B17,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!L$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B17,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!M$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B17,'Storm Cons Cost NPV Calcs'!Q:Q)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B17,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!M$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B17,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!N$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B17,'Storm Cons Cost NPV Calcs'!R:R)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B17,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!N$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B17,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!O$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B17,'Storm Cons Cost NPV Calcs'!S:S)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B17,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!O$8)","v":0}]
[null,{"$f":"'Service Areas'!B64","v":"Redlands Balance"},309412.28482038138,{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B18,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!D$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B18,'Storm Cons Cost NPV Calcs'!H:H)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B18,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!D$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B18,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!E$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B18,'Storm Cons Cost NPV Calcs'!I:I)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B18,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!E$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B18,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!F$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B18,'Storm Cons Cost NPV Calcs'!J:J)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B18,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!F$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B18,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!G$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B18,'Storm Cons Cost NPV Calcs'!K:K)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B18,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!G$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B18,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!H$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B18,'Storm Cons Cost NPV Calcs'!L:L)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B18,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!H$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B18,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!I$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B18,'Storm Cons Cost NPV Calcs'!M:M)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B18,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!I$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B18,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!J$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B18,'Storm Cons Cost NPV Calcs'!N:N)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B18,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!J$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B18,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!K$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B18,'Storm Cons Cost NPV Calcs'!O:O)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B18,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!K$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B18,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!L$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B18,'Storm Cons Cost NPV Calcs'!P:P)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B18,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!L$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B18,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!M$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B18,'Storm Cons Cost NPV Calcs'!Q:Q)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B18,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!M$8)","v":0},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B18,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!N$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B18,'Storm Cons Cost NPV Calcs'!R:R)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B18,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!N$8)","v":573758.51682692347},{"$f":"SUMIFS('Storm - Future Infrastructure'!$AC:$AC,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B18,'Storm - Future Infrastructure'!$L:$L,'Storm Summary Expenditure'!O$8)+SUMIF('Storm Cons Cost NPV Calcs'!$C:$C,'Storm Summary Expenditure'!$B18,'Storm Cons Cost NPV Calcs'!S:S)-SUMIFS('Storm - Future Infrastructure'!$AF:$AF,'Storm - Future Infrastructure'!$G:$G,'Storm Summary Expenditure'!$B18,'Storm - Future Infrastructure'!$O:$O,'Storm Summary Expenditure'!O$8)","v":0}]

{"sheet":"Storm Rev - Average","index":57,"n_rows":18,"n_cols":15,"rows_kept":18,"cut":false,"hidden":true,"merged":[[7,2,8,2]]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Storm Rev - Average"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"All values as at Construction or Revenue Year"]
[null,"Year","NPV",{"$f":"Storm_MSY","v":2016},{"$f":"D8+1","v":2017},{"$f":"E8+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027]
[null,"Period",null,{"$f":"D8-Storm_MSY","v":0},1,2,3,4,5,6,7,8,9,10,11]
[null,{"$f":"'Service Areas'!B56","v":"Cleveland CBD"},{"$f":"NPV(Storm_ADR,E10:VR10)+D10","v":5874134.9699718021},{"$f":"'Annualised Stormwater Demand'!E9*('Storm Servicing Cost'!$C9*((1+Storm_CE)^'Storm Summary Expenditure'!D$9))","v":5101072.4935049983},{"$f":"'Annualised Stormwater Demand'!F9*('Storm Servicing Cost'!$C9*((1+Storm_CE)^'Storm Summary Expenditure'!E$9))","v":94259.348584856925},{"$f":"'Annualised Stormwater Demand'!G9*('Storm Servicing Cost'!$C9*((1+Storm_CE)^'Storm Summary Expenditure'!F$9))","v":96493.295146318051},{"$f":"'Annualised Stormwater Demand'!H9*('Storm Servicing Cost'!$C9*((1+Storm_CE)^'Storm Summary Expenditure'!G$9))","v":98780.186241285162},{"$f":"'Annualised Stormwater Demand'!I9*('Storm Servicing Cost'!$C9*((1+Storm_CE)^'Storm Summary Expenditure'!H$9))","v":101121.27665520494},{"$f":"'Annualised Stormwater Demand'!J9*('Storm Servicing Cost'!$C9*((1+Storm_CE)^'Storm Summary Expenditure'!I$9))","v":103517.85091193196},{"$f":"'Annualised Stormwater Demand'!K9*('Storm Servicing Cost'!$C9*((1+Storm_CE)^'Storm Summary Expenditure'!J$9))","v":99709.28801617639},{"$f":"'Annualised Stormwater Demand'!L9*('Storm Servicing Cost'!$C9*((1+Storm_CE)^'Storm Summary Expenditure'!K$9))","v":102072.39814216118},{"$f":"'Annualised Stormwater Demand'!M9*('Storm Servicing Cost'!$C9*((1+Storm_CE)^'Storm Summary Expenditure'!L$9))","v":104491.51397812899},{"$f":"'Annualised Stormwater Demand'!N9*('Storm Servicing Cost'!$C9*((1+Storm_CE)^'Storm Summary Expenditure'!M$9))","v":106967.96285941065},{"$f":"'Annualised Stormwater Demand'!O9*('Storm Servicing Cost'!$C9*((1+Storm_CE)^'Storm Summary Expenditure'!N$9))","v":109503.10357917869},{"$f":"'Annualised Stormwater Demand'!P9*('Storm Servicing Cost'!$C9*((1+Storm_CE)^'Storm Summary Expenditure'!O$9))","v":84479.898709685513}]
[null,{"$f":"'Service Areas'!B57","v":"Kinross Road Precinct"},2790868.0418571765,{"$f":"'Annualised Stormwater Demand'!E10*('Storm Servicing Cost'!$C10*((1+Storm_CE)^'Storm Summary Expenditure'!D$9))","v":2206381.4606126524},{"$f":"'Annualised Stormwater Demand'!F10*('Storm Servicing Cost'!$C10*((1+Storm_CE)^'Storm Summary Expenditure'!E$9))","v":66581.466087009627},{"$f":"'Annualised Stormwater Demand'!G10*('Storm Servicing Cost'!$C10*((1+Storm_CE)^'Storm Summary Expenditure'!F$9))","v":68159.44683327146},{"$f":"'Annualised Stormwater Demand'!H10*('Storm Servicing Cost'!$C10*((1+Storm_CE)^'Storm Summary Expenditure'!G$9))","v":69774.825723219998},{"$f":"'Annualised Stormwater Demand'!I10*('Storm Servicing Cost'!$C10*((1+Storm_CE)^'Storm Summary Expenditure'!H$9))","v":71428.489092860633},{"$f":"'Annualised Stormwater Demand'!J10*('Storm Servicing Cost'!$C10*((1+Storm_CE)^'Storm Summary Expenditure'!I$9))","v":73121.344284361112},{"$f":"'Annualised Stormwater Demand'!K10*('Storm Servicing Cost'!$C10*((1+Storm_CE)^'Storm Summary Expenditure'!J$9))","v":81838.335659719232},{"$f":"'Annualised Stormwater Demand'!L10*('Storm Servicing Cost'!$C10*((1+Storm_CE)^'Storm Summary Expenditure'!K$9))","v":83777.904214854585},{"$f":"'Annualised Stormwater Demand'!M10*('Storm Servicing Cost'!$C10*((1+Storm_CE)^'Storm Summary Expenditure'!L$9))","v":85763.440544745987},{"$f":"'Annualised Stormwater Demand'!N10*('Storm Servicing Cost'!$C10*((1+Storm_CE)^'Storm Summary Expenditure'!M$9))","v":87796.034085657142},{"$f":"'Annualised Stormwater Demand'!O10*('Storm Servicing Cost'!$C10*((1+Storm_CE)^'Storm Summary Expenditure'!N$9))","v":89876.800093487225},{"$f":"'Annualised Stormwater Demand'!P10*('Storm Servicing Cost'!$C10*((1+Storm_CE)^'Storm Summary Expenditure'!O$9))","v":63418.309147804117}]
[null,{"$f":"'Service Areas'!B58","v":"Lower Tingalpa Creek"},21197296.749179672,{"$f":"'Annualised Stormwater Demand'!E11*('Storm Servicing Cost'!$C11*((1+Storm_CE)^'Storm Summary Expenditure'!D$9))","v":19205947.978935748},{"$f":"'Annualised Stormwater Demand'!F11*('Storm Servicing Cost'!$C11*((1+Storm_CE)^'Storm Summary Expenditure'!E$9))","v":232911.3801755287},{"$f":"'Annualised Stormwater Demand'!G11*('Storm Servicing Cost'!$C11*((1+Storm_CE)^'Storm Summary Expenditure'!F$9))","v":238431.37988568464},{"$f":"'Annualised Stormwater Demand'!H11*('Storm Servicing Cost'!$C11*((1+Storm_CE)^'Storm Summary Expenditure'!G$9))","v":244082.20358897958},{"$f":"'Annualised Stormwater Demand'!I11*('Storm Servicing Cost'!$C11*((1+Storm_CE)^'Storm Summary Expenditure'!H$9))","v":249866.95181403414},{"$f":"'Annualised Stormwater Demand'!J11*('Storm Servicing Cost'!$C11*((1+Storm_CE)^'Storm Summary Expenditure'!I$9))","v":255788.79857202672},{"$f":"'Annualised Stormwater Demand'!K11*('Storm Servicing Cost'!$C11*((1+Storm_CE)^'Storm Summary Expenditure'!J$9))","v":259296.34926308552},{"$f":"'Annualised Stormwater Demand'!L11*('Storm Servicing Cost'!$C11*((1+Storm_CE)^'Storm Summary Expenditure'!K$9))","v":265441.67274061602},{"$f":"'Annualised Stormwater Demand'!M11*('Storm Servicing Cost'!$C11*((1+Storm_CE)^'Storm Summary Expenditure'!L$9))","v":271732.64038456866},{"$f":"'Annualised Stormwater Demand'!N11*('Storm Servicing Cost'!$C11*((1+Storm_CE)^'Storm Summary Expenditure'!M$9))","v":278172.70396168291},{"$f":"'Annualised Stormwater Demand'!O11*('Storm Servicing Cost'!$C11*((1+Storm_CE)^'Storm Summary Expenditure'!N$9))","v":284765.39704557485},{"$f":"'Annualised Stormwater Demand'!P11*('Storm Servicing Cost'!$C11*((1+Storm_CE)^'Storm Summary Expenditure'!O$9))","v":287206.24330597045}]
[null,{"$f":"'Service Areas'!B59","v":"Native Dog Creek"},5093933.75822007,{"$f":"'Annualised Stormwater Demand'!E12*('Storm Servicing Cost'!$C12*((1+Storm_CE)^'Storm Summary Expenditure'!D$9))","v":4310877.839556721},{"$f":"'Annualised Stormwater Demand'!F12*('Storm Servicing Cost'!$C12*((1+Storm_CE)^'Storm Summary Expenditure'!E$9))","v":135809.60197630536},{"$f":"'Annualised Stormwater Demand'!G12*('Storm Servicing Cost'!$C12*((1+Storm_CE)^'Storm Summary Expenditure'!F$9))","v":139028.28954314438},{"$f":"'Annualised Stormwater Demand'!H12*('Storm Servicing Cost'!$C12*((1+Storm_CE)^'Storm Summary Expenditure'!G$9))","v":142323.26000531632},{"$f":"'Annualised Stormwater Demand'!I12*('Storm Servicing Cost'!$C12*((1+Storm_CE)^'Storm Summary Expenditure'!H$9))","v":145696.32126744292},{"$f":"'Annualised Stormwater Demand'!J12*('Storm Servicing Cost'!$C12*((1+Storm_CE)^'Storm Summary Expenditure'!I$9))","v":149149.32408148012},{"$f":"'Annualised Stormwater Demand'!K12*('Storm Servicing Cost'!$C12*((1+Storm_CE)^'Storm Summary Expenditure'!J$9))","v":59626.095281631933},{"$f":"'Annualised Stormwater Demand'!L12*('Storm Servicing Cost'!$C12*((1+Storm_CE)^'Storm Summary Expenditure'!K$9))","v":61039.233739805379},{"$f":"'Annualised Stormwater Demand'!M12*('Storm Servicing Cost'!$C12*((1+Storm_CE)^'Storm Summary Expenditure'!L$9))","v":62485.863579440047},{"$f":"'Annualised Stormwater Demand'!N12*('Storm Servicing Cost'!$C12*((1+Storm_CE)^'Storm Summary Expenditure'!M$9))","v":63966.778546271467},{"$f":"'Annualised Stormwater Demand'!O12*('Storm Servicing Cost'!$C12*((1+Storm_CE)^'Storm Summary Expenditure'!N$9))","v":65482.791197819446},{"$f":"'Annualised Stormwater Demand'!P12*('Storm Servicing Cost'!$C12*((1+Storm_CE)^'Storm Summary Expenditure'!O$9))","v":0}]
[null,{"$f":"'Service Areas'!B60","v":"SE Thornlands Precinct"},1037371.1303575477,{"$f":"'Annualised Stormwater Demand'!E13*('Storm Servicing Cost'!$C13*((1+Storm_CE)^'Storm Summary Expenditure'!D$9))","v":819798.52588563703},{"$f":"'Annualised Stormwater Demand'!F13*('Storm Servicing Cost'!$C13*((1+Storm_CE)^'Storm Summary Expenditure'!E$9))","v":24783.120744077871},{"$f":"'Annualised Stormwater Demand'!G13*('Storm Servicing Cost'!$C13*((1+Storm_CE)^'Storm Summary Expenditure'!F$9))","v":25370.480705712675},{"$f":"'Annualised Stormwater Demand'!H13*('Storm Servicing Cost'!$C13*((1+Storm_CE)^'Storm Summary Expenditure'!G$9))","v":25971.76109843791},{"$f":"'Annualised Stormwater Demand'!I13*('Storm Servicing Cost'!$C13*((1+Storm_CE)^'Storm Summary Expenditure'!H$9))","v":26587.291836470893},{"$f":"'Annualised Stormwater Demand'!J13*('Storm Servicing Cost'!$C13*((1+Storm_CE)^'Storm Summary Expenditure'!I$9))","v":27217.410652995255},{"$f":"'Annualised Stormwater Demand'!K13*('Storm Servicing Cost'!$C13*((1+Storm_CE)^'Storm Summary Expenditure'!J$9))","v":30471.657171736158},{"$f":"'Annualised Stormwater Demand'!L13*('Storm Servicing Cost'!$C13*((1+Storm_CE)^'Storm Summary Expenditure'!K$9))","v":31193.835446706311},{"$f":"'Annualised Stormwater Demand'!M13*('Storm Servicing Cost'!$C13*((1+Storm_CE)^'Storm Summary Expenditure'!L$9))","v":31933.129346793423},{"$f":"'Annualised Stormwater Demand'!N13*('Storm Servicing Cost'!$C13*((1+Storm_CE)^'Storm Summary Expenditure'!M$9))","v":32689.94451231225},{"$f":"'Annualised Stormwater Demand'!O13*('Storm Servicing Cost'!$C13*((1+Storm_CE)^'Storm Summary Expenditure'!N$9))","v":33464.696197254052},{"$f":"'Annualised Stormwater Demand'!P13*('Storm Servicing Cost'!$C13*((1+Storm_CE)^'Storm Summary Expenditure'!O$9))","v":23571.887268666695}]
[null,{"$f":"'Service Areas'!B61","v":"Torquay Creek"},694064.14355479996,{"$f":"'Annualised Stormwater Demand'!E14*('Storm Servicing Cost'!$C14*((1+Storm_CE)^'Storm Summary Expenditure'!D$9))","v":589205.99994229351},{"$f":"'Annualised Stormwater Demand'!F14*('Storm Servicing Cost'!$C14*((1+Storm_CE)^'Storm Summary Expenditure'!E$9))","v":10890.572733100047},{"$f":"'Annualised Stormwater Demand'!G14*('Storm Servicing Cost'!$C14*((1+Storm_CE)^'Storm Summary Expenditure'!F$9))","v":11148.679306874517},{"$f":"'Annualised Stormwater Demand'!H14*('Storm Servicing Cost'!$C14*((1+Storm_CE)^'Storm Summary Expenditure'!G$9))","v":11412.903006447445},{"$f":"'Annualised Stormwater Demand'!I14*('Storm Servicing Cost'!$C14*((1+Storm_CE)^'Storm Summary Expenditure'!H$9))","v":11683.38880770025},{"$f":"'Annualised Stormwater Demand'!J14*('Storm Servicing Cost'!$C14*((1+Storm_CE)^'Storm Summary Expenditure'!I$9))","v":11960.285122442747},{"$f":"'Annualised Stormwater Demand'!K14*('Storm Servicing Cost'!$C14*((1+Storm_CE)^'Storm Summary Expenditure'!J$9))","v":16110.189315585116},{"$f":"'Annualised Stormwater Demand'!L14*('Storm Servicing Cost'!$C14*((1+Storm_CE)^'Storm Summary Expenditure'!K$9))","v":16492.000802364393},{"$f":"'Annualised Stormwater Demand'!M14*('Storm Servicing Cost'!$C14*((1+Storm_CE)^'Storm Summary Expenditure'!L$9))","v":16882.861221380525},{"$f":"'Annualised Stormwater Demand'!N14*('Storm Servicing Cost'!$C14*((1+Storm_CE)^'Storm Summary Expenditure'!M$9))","v":17282.985032327149},{"$f":"'Annualised Stormwater Demand'!O14*('Storm Servicing Cost'!$C14*((1+Storm_CE)^'Storm Summary Expenditure'!N$9))","v":17692.591777593305},{"$f":"'Annualised Stormwater Demand'!P14*('Storm Servicing Cost'!$C14*((1+Storm_CE)^'Storm Summary Expenditure'!O$9))","v":11424.433143255712}]
[null,{"$f":"'Service Areas'!B62","v":"Upper Eprapah Creek"},5900629.1448738165,{"$f":"'Annualised Stormwater Demand'!E15*('Storm Servicing Cost'!$C15*((1+Storm_CE)^'Storm Summary Expenditure'!D$9))","v":5695385.7469377881},{"$f":"'Annualised Stormwater Demand'!F15*('Storm Servicing Cost'!$C15*((1+Storm_CE)^'Storm Summary Expenditure'!E$9))","v":19159.928981729536},{"$f":"'Annualised Stormwater Demand'!G15*('Storm Servicing Cost'!$C15*((1+Storm_CE)^'Storm Summary Expenditure'!F$9))","v":19614.019298595827},{"$f":"'Annualised Stormwater Demand'!H15*('Storm Servicing Cost'!$C15*((1+Storm_CE)^'Storm Summary Expenditure'!G$9))","v":20078.871555973266},{"$f":"'Annualised Stormwater Demand'!I15*('Storm Servicing Cost'!$C15*((1+Storm_CE)^'Storm Summary Expenditure'!H$9))","v":20554.740811849104},{"$f":"'Annualised Stormwater Demand'!J15*('Storm Servicing Cost'!$C15*((1+Storm_CE)^'Storm Summary Expenditure'!I$9))","v":21041.888169090675},{"$f":"'Annualised Stormwater Demand'!K15*('Storm Servicing Cost'!$C15*((1+Storm_CE)^'Storm Summary Expenditure'!J$9))","v":35326.552706664741},{"$f":"'Annualised Stormwater Demand'!L15*('Storm Servicing Cost'!$C15*((1+Storm_CE)^'Storm Summary Expenditure'!K$9))","v":36163.79200581192},{"$f":"'Annualised Stormwater Demand'!M15*('Storm Servicing Cost'!$C15*((1+Storm_CE)^'Storm Summary Expenditure'!L$9))","v":37020.873876350473},{"$f":"'Annualised Stormwater Demand'!N15*('Storm Servicing Cost'!$C15*((1+Storm_CE)^'Storm Summary Expenditure'!M$9))","v":37898.268587219158},{"$f":"'Annualised Stormwater Demand'!O15*('Storm Servicing Cost'!$C15*((1+Storm_CE)^'Storm Summary Expenditure'!N$9))","v":38796.457552737091},{"$f":"'Annualised Stormwater Demand'!P15*('Storm Servicing Cost'!$C15*((1+Storm_CE)^'Storm Summary Expenditure'!O$9))","v":16951.922876655939}]
[null,{"$f":"'Service Areas'!B63","v":"Weinam Creek"},2223910.7670563017,{"$f":"'Annualised Stormwater Demand'!E16*('Storm Servicing Cost'!$C16*((1+Storm_CE)^'Storm Summary Expenditure'!D$9))","v":1887878.2818120846},{"$f":"'Annualised Stormwater Demand'!F16*('Storm Servicing Cost'!$C16*((1+Storm_CE)^'Storm Summary Expenditure'!E$9))","v":34914.442422882334},{"$f":"'Annualised Stormwater Demand'!G16*('Storm Servicing Cost'!$C16*((1+Storm_CE)^'Storm Summary Expenditure'!F$9))","v":35741.914708304648},{"$f":"'Annualised Stormwater Demand'!H16*('Storm Servicing Cost'!$C16*((1+Storm_CE)^'Storm Summary Expenditure'!G$9))","v":36588.998086891472},{"$f":"'Annualised Stormwater Demand'!I16*('Storm Servicing Cost'!$C16*((1+Storm_CE)^'Storm Summary Expenditure'!H$9))","v":37456.157341550555},{"$f":"'Annualised Stormwater Demand'!J16*('Storm Servicing Cost'!$C16*((1+Storm_CE)^'Storm Summary Expenditure'!I$9))","v":38343.868270545558},{"$f":"'Annualised Stormwater Demand'!K16*('Storm Servicing Cost'!$C16*((1+Storm_CE)^'Storm Summary Expenditure'!J$9))","v":51537.78845154123},{"$f":"'Annualised Stormwater Demand'!L16*('Storm Servicing Cost'!$C16*((1+Storm_CE)^'Storm Summary Expenditure'!K$9))","v":52759.234037842223},{"$f":"'Annualised Stormwater Demand'!M16*('Storm Servicing Cost'!$C16*((1+Storm_CE)^'Storm Summary Expenditure'!L$9))","v":54009.627884539645},{"$f":"'Annualised Stormwater Demand'!N16*('Storm Servicing Cost'!$C16*((1+Storm_CE)^'Storm Summary Expenditure'!M$9))","v":55289.656065403229},{"$f":"'Annualised Stormwater Demand'!O16*('Storm Servicing Cost'!$C16*((1+Storm_CE)^'Storm Summary Expenditure'!N$9))","v":56600.020914152708},{"$f":"'Annualised Stormwater Demand'!P16*('Storm Servicing Cost'!$C16*((1+Storm_CE)^'Storm Summary Expenditure'!O$9))","v":37055.572994651789}]
[null,{"$f":"'Service Areas'!B64","v":"Redlands Balance"},149615207.39782256,{"$f":"'Annualised Stormwater Demand'!E17*('Storm Servicing Cost'!$C17*((1+Storm_CE)^'Storm Summary Expenditure'!D$9))","v":133087130.73519652},{"$f":"'Annualised Stormwater Demand'!F17*('Storm Servicing Cost'!$C17*((1+Storm_CE)^'Storm Summary Expenditure'!E$9))","v":1646240.0233104725},{"$f":"'Annualised Stormwater Demand'!G17*('Storm Servicing Cost'!$C17*((1+Storm_CE)^'Storm Summary Expenditure'!F$9))","v":1685255.9118629005},{"$f":"'Annualised Stormwater Demand'!H17*('Storm Servicing Cost'!$C17*((1+Storm_CE)^'Storm Summary Expenditure'!G$9))","v":1725196.4769740824},{"$f":"'Annualised Stormwater Demand'!I17*('Storm Servicing Cost'!$C17*((1+Storm_CE)^'Storm Summary Expenditure'!H$9))","v":1766083.6334783686},{"$f":"'Annualised Stormwater Demand'!J17*('Storm Servicing Cost'!$C17*((1+Storm_CE)^'Storm Summary Expenditure'!I$9))","v":1807939.8155917735},{"$f":"'Annualised Stormwater Demand'!K17*('Storm Servicing Cost'!$C17*((1+Storm_CE)^'Storm Summary Expenditure'!J$9))","v":2117511.4365667216},{"$f":"'Annualised Stormwater Demand'!L17*('Storm Servicing Cost'!$C17*((1+Storm_CE)^'Storm Summary Expenditure'!K$9))","v":2167696.4576133532},{"$f":"'Annualised Stormwater Demand'!M17*('Storm Servicing Cost'!$C17*((1+Storm_CE)^'Storm Summary Expenditure'!L$9))","v":2219070.86365879},{"$f":"'Annualised Stormwater Demand'!N17*('Storm Servicing Cost'!$C17*((1+Storm_CE)^'Storm Summary Expenditure'!M$9))","v":2271662.8431275031},{"$f":"'Annualised Stormwater Demand'!O17*('Storm Servicing Cost'!$C17*((1+Storm_CE)^'Storm Summary Expenditure'!N$9))","v":2325501.2525096252},{"$f":"'Annualised Stormwater Demand'!P17*('Storm Servicing Cost'!$C17*((1+Storm_CE)^'Storm Summary Expenditure'!O$9))","v":5069997.4910414247}]

{"sheet":"Storm Rev - Marginal","index":58,"n_rows":18,"n_cols":14,"rows_kept":18,"cut":false,"hidden":true,"merged":[[7,2,8,2]]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Storm Rev - Marginal"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"All values as at Construction or Revenue Year"]
[null,"Year","NPV",{"$f":"'Storm Rev - Average'!E8","v":2017},{"$f":"'Storm Rev - Average'!F8","v":2018},{"$f":"'Storm Rev - Average'!G8","v":2019},{"$f":"'Storm Rev - Average'!H8","v":2020},{"$f":"'Storm Rev - Average'!I8","v":2021},{"$f":"'Storm Rev - Average'!J8","v":2022},{"$f":"'Storm Rev - Average'!K8","v":2023},{"$f":"'Storm Rev - Average'!L8","v":2024},{"$f":"'Storm Rev - Average'!M8","v":2025},{"$f":"'Storm Rev - Average'!N8","v":2026},{"$f":"'Storm Rev - Average'!O8","v":2027}]
[null,"Period",null,{"$f":"'Storm Rev - Average'!E9","v":1},{"$f":"'Storm Rev - Average'!F9","v":2},{"$f":"'Storm Rev - Average'!G9","v":3},{"$f":"'Storm Rev - Average'!H9","v":4},{"$f":"'Storm Rev - Average'!I9","v":5},{"$f":"'Storm Rev - Average'!J9","v":6},{"$f":"'Storm Rev - Average'!K9","v":7},{"$f":"'Storm Rev - Average'!L9","v":8},{"$f":"'Storm Rev - Average'!M9","v":9},{"$f":"'Storm Rev - Average'!N9","v":10},{"$f":"'Storm Rev - Average'!O9","v":11}]
[null,{"$f":"'Service Areas'!B56","v":"Cleveland CBD"},{"$f":"NPV(Storm_ADR,D10:VB10)","v":0},{"$f":"'Annualised Stormwater Demand'!F9*('Storm Servicing Cost'!$D9*((1+Storm_CE)^'Storm Summary Expenditure'!E$9))","v":0},{"$f":"'Annualised Stormwater Demand'!G9*('Storm Servicing Cost'!$D9*((1+Storm_CE)^'Storm Summary Expenditure'!F$9))","v":0},{"$f":"'Annualised Stormwater Demand'!H9*('Storm Servicing Cost'!$D9*((1+Storm_CE)^'Storm Summary Expenditure'!G$9))","v":0},{"$f":"'Annualised Stormwater Demand'!I9*('Storm Servicing Cost'!$D9*((1+Storm_CE)^'Storm Summary Expenditure'!H$9))","v":0},{"$f":"'Annualised Stormwater Demand'!J9*('Storm Servicing Cost'!$D9*((1+Storm_CE)^'Storm Summary Expenditure'!I$9))","v":0},{"$f":"'Annualised Stormwater Demand'!K9*('Storm Servicing Cost'!$D9*((1+Storm_CE)^'Storm Summary Expenditure'!J$9))","v":0},{"$f":"'Annualised Stormwater Demand'!L9*('Storm Servicing Cost'!$D9*((1+Storm_CE)^'Storm Summary Expenditure'!K$9))","v":0},{"$f":"'Annualised Stormwater Demand'!M9*('Storm Servicing Cost'!$D9*((1+Storm_CE)^'Storm Summary Expenditure'!L$9))","v":0},{"$f":"'Annualised Stormwater Demand'!N9*('Storm Servicing Cost'!$D9*((1+Storm_CE)^'Storm Summary Expenditure'!M$9))","v":0},{"$f":"'Annualised Stormwater Demand'!O9*('Storm Servicing Cost'!$D9*((1+Storm_CE)^'Storm Summary Expenditure'!N$9))","v":0},{"$f":"'Annualised Stormwater Demand'!P9*('Storm Servicing Cost'!$D9*((1+Storm_CE)^'Storm Summary Expenditure'!O$9))","v":0}]
[null,{"$f":"'Service Areas'!B57","v":"Kinross Road Precinct"},2409447.0477163782,{"$f":"'Annualised Stormwater Demand'!F10*('Storm Servicing Cost'!$D10*((1+Storm_CE)^'Storm Summary Expenditure'!E$9))","v":274470.8296884899},{"$f":"'Annualised Stormwater Demand'!G10*('Storm Servicing Cost'!$D10*((1+Storm_CE)^'Storm Summary Expenditure'!F$9))","v":280975.78835210594},{"$f":"'Annualised Stormwater Demand'!H10*('Storm Servicing Cost'!$D10*((1+Storm_CE)^'Storm Summary Expenditure'!G$9))","v":287634.91453605087},{"$f":"'Annualised Stormwater Demand'!I10*('Storm Servicing Cost'!$D10*((1+Storm_CE)^'Storm Summary Expenditure'!H$9))","v":294451.86201055656},{"$f":"'Annualised Stormwater Demand'!J10*('Storm Servicing Cost'!$D10*((1+Storm_CE)^'Storm Summary Expenditure'!I$9))","v":301430.37114020548},{"$f":"'Annualised Stormwater Demand'!K10*('Storm Servicing Cost'!$D10*((1+Storm_CE)^'Storm Summary Expenditure'!J$9))","v":337364.69334415509},{"$f":"'Annualised Stormwater Demand'!L10*('Storm Servicing Cost'!$D10*((1+Storm_CE)^'Storm Summary Expenditure'!K$9))","v":345360.2365764117},{"$f":"'Annualised Stormwater Demand'!M10*('Storm Servicing Cost'!$D10*((1+Storm_CE)^'Storm Summary Expenditure'!L$9))","v":353545.27418326994},{"$f":"'Annualised Stormwater Demand'!N10*('Storm Servicing Cost'!$D10*((1+Storm_CE)^'Storm Summary Expenditure'!M$9))","v":361924.29718141619},{"$f":"'Annualised Stormwater Demand'!O10*('Storm Servicing Cost'!$D10*((1+Storm_CE)^'Storm Summary Expenditure'!N$9))","v":370501.90302461584},{"$f":"'Annualised Stormwater Demand'!P10*('Storm Servicing Cost'!$D10*((1+Storm_CE)^'Storm Summary Expenditure'!O$9))","v":261431.25034963799}]
[null,{"$f":"'Service Areas'!B58","v":"Lower Tingalpa Creek"},230335.78396977056,{"$f":"'Annualised Stormwater Demand'!F11*('Storm Servicing Cost'!$D11*((1+Storm_CE)^'Storm Summary Expenditure'!E$9))","v":26940.446671047088},{"$f":"'Annualised Stormwater Demand'!G11*('Storm Servicing Cost'!$D11*((1+Storm_CE)^'Storm Summary Expenditure'!F$9))","v":27578.935257150431},{"$f":"'Annualised Stormwater Demand'!H11*('Storm Servicing Cost'!$D11*((1+Storm_CE)^'Storm Summary Expenditure'!G$9))","v":28232.556022745386},{"$f":"'Annualised Stormwater Demand'!I11*('Storm Servicing Cost'!$D11*((1+Storm_CE)^'Storm Summary Expenditure'!H$9))","v":28901.667600483957},{"$f":"'Annualised Stormwater Demand'!J11*('Storm Servicing Cost'!$D11*((1+Storm_CE)^'Storm Summary Expenditure'!I$9))","v":29586.63712261543},{"$f":"'Annualised Stormwater Demand'!K11*('Storm Servicing Cost'!$D11*((1+Storm_CE)^'Storm Summary Expenditure'!J$9))","v":29992.349296349701},{"$f":"'Annualised Stormwater Demand'!L11*('Storm Servicing Cost'!$D11*((1+Storm_CE)^'Storm Summary Expenditure'!K$9))","v":30703.167974672655},{"$f":"'Annualised Stormwater Demand'!M11*('Storm Servicing Cost'!$D11*((1+Storm_CE)^'Storm Summary Expenditure'!L$9))","v":31430.833055672399},{"$f":"'Annualised Stormwater Demand'!N11*('Storm Servicing Cost'!$D11*((1+Storm_CE)^'Storm Summary Expenditure'!M$9))","v":32175.743799091837},{"$f":"'Annualised Stormwater Demand'!O11*('Storm Servicing Cost'!$D11*((1+Storm_CE)^'Storm Summary Expenditure'!N$9))","v":32938.308927130318},{"$f":"'Annualised Stormwater Demand'!P11*('Storm Servicing Cost'!$D11*((1+Storm_CE)^'Storm Summary Expenditure'!O$9))","v":33220.637289363433}]
[null,{"$f":"'Service Areas'!B59","v":"Native Dog Creek"},1106099.8194983716,{"$f":"'Annualised Stormwater Demand'!F12*('Storm Servicing Cost'!$D12*((1+Storm_CE)^'Storm Summary Expenditure'!E$9))","v":191836.84415355156},{"$f":"'Annualised Stormwater Demand'!G12*('Storm Servicing Cost'!$D12*((1+Storm_CE)^'Storm Summary Expenditure'!F$9))","v":196383.37735999154},{"$f":"'Annualised Stormwater Demand'!H12*('Storm Servicing Cost'!$D12*((1+Storm_CE)^'Storm Summary Expenditure'!G$9))","v":201037.66340342254},{"$f":"'Annualised Stormwater Demand'!I12*('Storm Servicing Cost'!$D12*((1+Storm_CE)^'Storm Summary Expenditure'!H$9))","v":205802.25602608453},{"$f":"'Annualised Stormwater Demand'!J12*('Storm Servicing Cost'!$D12*((1+Storm_CE)^'Storm Summary Expenditure'!I$9))","v":210679.76949390105},{"$f":"'Annualised Stormwater Demand'!K12*('Storm Servicing Cost'!$D12*((1+Storm_CE)^'Storm Summary Expenditure'!J$9))","v":84224.397845027983},{"$f":"'Annualised Stormwater Demand'!L12*('Storm Servicing Cost'!$D12*((1+Storm_CE)^'Storm Summary Expenditure'!K$9))","v":86220.516073953404},{"$f":"'Annualised Stormwater Demand'!M12*('Storm Servicing Cost'!$D12*((1+Storm_CE)^'Storm Summary Expenditure'!L$9))","v":88263.94230490792},{"$f":"'Annualised Stormwater Demand'!N12*('Storm Servicing Cost'!$D12*((1+Storm_CE)^'Storm Summary Expenditure'!M$9))","v":90355.797737532383},{"$f":"'Annualised Stormwater Demand'!O12*('Storm Servicing Cost'!$D12*((1+Storm_CE)^'Storm Summary Expenditure'!N$9))","v":92497.23014391381},{"$f":"'Annualised Stormwater Demand'!P12*('Storm Servicing Cost'!$D12*((1+Storm_CE)^'Storm Summary Expenditure'!O$9))","v":0}]
[null,{"$f":"'Service Areas'!B60","v":"SE Thornlands Precinct"},972337.45042584813,{"$f":"'Annualised Stormwater Demand'!F13*('Storm Servicing Cost'!$D13*((1+Storm_CE)^'Storm Summary Expenditure'!E$9))","v":110756.39093617458},{"$f":"'Annualised Stormwater Demand'!G13*('Storm Servicing Cost'!$D13*((1+Storm_CE)^'Storm Summary Expenditure'!F$9))","v":113381.3174013626},{"$f":"'Annualised Stormwater Demand'!H13*('Storm Servicing Cost'!$D13*((1+Storm_CE)^'Storm Summary Expenditure'!G$9))","v":116068.45462377422},{"$f":"'Annualised Stormwater Demand'!I13*('Storm Servicing Cost'!$D13*((1+Storm_CE)^'Storm Summary Expenditure'!H$9))","v":118819.27699835769},{"$f":"'Annualised Stormwater Demand'!J13*('Storm Servicing Cost'!$D13*((1+Storm_CE)^'Storm Summary Expenditure'!I$9))","v":121635.29386321876},{"$f":"'Annualised Stormwater Demand'!K13*('Storm Servicing Cost'!$D13*((1+Storm_CE)^'Storm Summary Expenditure'!J$9))","v":136178.60353572964},{"$f":"'Annualised Stormwater Demand'!L13*('Storm Servicing Cost'!$D13*((1+Storm_CE)^'Storm Summary Expenditure'!K$9))","v":139406.03643952645},{"$f":"'Annualised Stormwater Demand'!M13*('Storm Servicing Cost'!$D13*((1+Storm_CE)^'Storm Summary Expenditure'!L$9))","v":142709.959503144},{"$f":"'Annualised Stormwater Demand'!N13*('Storm Servicing Cost'!$D13*((1+Storm_CE)^'Storm Summary Expenditure'!M$9))","v":146092.18554336773},{"$f":"'Annualised Stormwater Demand'!O13*('Storm Servicing Cost'!$D13*((1+Storm_CE)^'Storm Summary Expenditure'!N$9))","v":149554.57034074556},{"$f":"'Annualised Stormwater Demand'!P13*('Storm Servicing Cost'!$D13*((1+Storm_CE)^'Storm Summary Expenditure'!O$9))","v":105343.35802143649}]
[null,{"$f":"'Service Areas'!B61","v":"Torquay Creek"},0,{"$f":"'Annualised Stormwater Demand'!F14*('Storm Servicing Cost'!$D14*((1+Storm_CE)^'Storm Summary Expenditure'!E$9))","v":0},{"$f":"'Annualised Stormwater Demand'!G14*('Storm Servicing Cost'!$D14*((1+Storm_CE)^'Storm Summary Expenditure'!F$9))","v":0},{"$f":"'Annualised Stormwater Demand'!H14*('Storm Servicing Cost'!$D14*((1+Storm_CE)^'Storm Summary Expenditure'!G$9))","v":0},{"$f":"'Annualised Stormwater Demand'!I14*('Storm Servicing Cost'!$D14*((1+Storm_CE)^'Storm Summary Expenditure'!H$9))","v":0},{"$f":"'Annualised Stormwater Demand'!J14*('Storm Servicing Cost'!$D14*((1+Storm_CE)^'Storm Summary Expenditure'!I$9))","v":0},{"$f":"'Annualised Stormwater Demand'!K14*('Storm Servicing Cost'!$D14*((1+Storm_CE)^'Storm Summary Expenditure'!J$9))","v":0},{"$f":"'Annualised Stormwater Demand'!L14*('Storm Servicing Cost'!$D14*((1+Storm_CE)^'Storm Summary Expenditure'!K$9))","v":0},{"$f":"'Annualised Stormwater Demand'!M14*('Storm Servicing Cost'!$D14*((1+Storm_CE)^'Storm Summary Expenditure'!L$9))","v":0},{"$f":"'Annualised Stormwater Demand'!N14*('Storm Servicing Cost'!$D14*((1+Storm_CE)^'Storm Summary Expenditure'!M$9))","v":0},{"$f":"'Annualised Stormwater Demand'!O14*('Storm Servicing Cost'!$D14*((1+Storm_CE)^'Storm Summary Expenditure'!N$9))","v":0},{"$f":"'Annualised Stormwater Demand'!P14*('Storm Servicing Cost'!$D14*((1+Storm_CE)^'Storm Summary Expenditure'!O$9))","v":0}]
[null,{"$f":"'Service Areas'!B62","v":"Upper Eprapah Creek"},4786712.9917361196,{"$f":"'Annualised Stormwater Demand'!F15*('Storm Servicing Cost'!$D15*((1+Storm_CE)^'Storm Summary Expenditure'!E$9))","v":446850.33428540174},{"$f":"'Annualised Stormwater Demand'!G15*('Storm Servicing Cost'!$D15*((1+Storm_CE)^'Storm Summary Expenditure'!F$9))","v":457440.68720794958},{"$f":"'Annualised Stormwater Demand'!H15*('Storm Servicing Cost'!$D15*((1+Storm_CE)^'Storm Summary Expenditure'!G$9))","v":468282.03149479465},{"$f":"'Annualised Stormwater Demand'!I15*('Storm Servicing Cost'!$D15*((1+Storm_CE)^'Storm Summary Expenditure'!H$9))","v":479380.3156412043},{"$f":"'Annualised Stormwater Demand'!J15*('Storm Servicing Cost'!$D15*((1+Storm_CE)^'Storm Summary Expenditure'!I$9))","v":490741.62912191829},{"$f":"'Annualised Stormwater Demand'!K15*('Storm Servicing Cost'!$D15*((1+Storm_CE)^'Storm Summary Expenditure'!J$9))","v":823890.41740065243},{"$f":"'Annualised Stormwater Demand'!L15*('Storm Servicing Cost'!$D15*((1+Storm_CE)^'Storm Summary Expenditure'!K$9))","v":843416.62029302982},{"$f":"'Annualised Stormwater Demand'!M15*('Storm Servicing Cost'!$D15*((1+Storm_CE)^'Storm Summary Expenditure'!L$9))","v":863405.59419399337},{"$f":"'Annualised Stormwater Demand'!N15*('Storm Servicing Cost'!$D15*((1+Storm_CE)^'Storm Summary Expenditure'!M$9))","v":883868.3067763719},{"$f":"'Annualised Stormwater Demand'!O15*('Storm Servicing Cost'!$D15*((1+Storm_CE)^'Storm Summary Expenditure'!N$9))","v":904815.98564699164},{"$f":"'Annualised Stormwater Demand'!P15*('Storm Servicing Cost'!$D15*((1+Storm_CE)^'Storm Summary Expenditure'!O$9))","v":395354.93119193573}]
[null,{"$f":"'Service Areas'!B63","v":"Weinam Creek"},1588076.5951813031,{"$f":"'Annualised Stormwater Demand'!F16*('Storm Servicing Cost'!$D16*((1+Storm_CE)^'Storm Summary Expenditure'!E$9))","v":165004.31142925887},{"$f":"'Annualised Stormwater Demand'!G16*('Storm Servicing Cost'!$D16*((1+Storm_CE)^'Storm Summary Expenditure'!F$9))","v":168914.91361013232},{"$f":"'Annualised Stormwater Demand'!H16*('Storm Servicing Cost'!$D16*((1+Storm_CE)^'Storm Summary Expenditure'!G$9))","v":172918.19706269249},{"$f":"'Annualised Stormwater Demand'!I16*('Storm Servicing Cost'!$D16*((1+Storm_CE)^'Storm Summary Expenditure'!H$9))","v":177016.35833307711},{"$f":"'Annualised Stormwater Demand'!J16*('Storm Servicing Cost'!$D16*((1+Storm_CE)^'Storm Summary Expenditure'!I$9))","v":181211.64602557229},{"$f":"'Annualised Stormwater Demand'!K16*('Storm Servicing Cost'!$D16*((1+Storm_CE)^'Storm Summary Expenditure'!J$9))","v":243565.60511646664},{"$f":"'Annualised Stormwater Demand'!L16*('Storm Servicing Cost'!$D16*((1+Storm_CE)^'Storm Summary Expenditure'!K$9))","v":249338.10995772437},{"$f":"'Annualised Stormwater Demand'!M16*('Storm Servicing Cost'!$D16*((1+Storm_CE)^'Storm Summary Expenditure'!L$9))","v":255247.42316372509},{"$f":"'Annualised Stormwater Demand'!N16*('Storm Servicing Cost'!$D16*((1+Storm_CE)^'Storm Summary Expenditure'!M$9))","v":261296.78709270537},{"$f":"'Annualised Stormwater Demand'!O16*('Storm Servicing Cost'!$D16*((1+Storm_CE)^'Storm Summary Expenditure'!N$9))","v":267489.52094679978},{"$f":"'Annualised Stormwater Demand'!P16*('Storm Servicing Cost'!$D16*((1+Storm_CE)^'Storm Summary Expenditure'!O$9))","v":175123.21212358619}]
[null,{"$f":"'Service Areas'!B64","v":"Redlands Balance"},309412.28482038161,{"$f":"'Annualised Stormwater Demand'!F17*('Storm Servicing Cost'!$D17*((1+Storm_CE)^'Storm Summary Expenditure'!E$9))","v":30818.279547737842},{"$f":"'Annualised Stormwater Demand'!G17*('Storm Servicing Cost'!$D17*((1+Storm_CE)^'Storm Summary Expenditure'!F$9))","v":31548.672773018669},{"$f":"'Annualised Stormwater Demand'!H17*('Storm Servicing Cost'!$D17*((1+Storm_CE)^'Storm Summary Expenditure'!G$9))","v":32296.376317739789},{"$f":"'Annualised Stormwater Demand'!I17*('Storm Servicing Cost'!$D17*((1+Storm_CE)^'Storm Summary Expenditure'!H$9))","v":33061.800436470228},{"$f":"'Annualised Stormwater Demand'!J17*('Storm Servicing Cost'!$D17*((1+Storm_CE)^'Storm Summary Expenditure'!I$9))","v":33845.365106813966},{"$f":"'Annualised Stormwater Demand'!K17*('Storm Servicing Cost'!$D17*((1+Storm_CE)^'Storm Summary Expenditure'!J$9))","v":39640.671149773058},{"$f":"'Annualised Stormwater Demand'!L17*('Storm Servicing Cost'!$D17*((1+Storm_CE)^'Storm Summary Expenditure'!K$9))","v":40580.15505602269},{"$f":"'Annualised Stormwater Demand'!M17*('Storm Servicing Cost'!$D17*((1+Storm_CE)^'Storm Summary Expenditure'!L$9))","v":41541.90473085043},{"$f":"'Annualised Stormwater Demand'!N17*('Storm Servicing Cost'!$D17*((1+Storm_CE)^'Storm Summary Expenditure'!M$9))","v":42526.447872971585},{"$f":"'Annualised Stormwater Demand'!O17*('Storm Servicing Cost'!$D17*((1+Storm_CE)^'Storm Summary Expenditure'!N$9))","v":43534.324687561013},{"$f":"'Annualised Stormwater Demand'!P17*('Storm Servicing Cost'!$D17*((1+Storm_CE)^'Storm Summary Expenditure'!O$9))","v":94912.405100587464}]

{"sheet":"Storm - Schedule of Works Table","index":59,"n_rows":118,"n_cols":7,"rows_kept":118,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Storm - Schedule of Works Table"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"Table SC3.2:3—Stormwater network schedule of works"]
[null,"Column 1","Column 2","Column 3","Column 4","Column 5","Column 6"]
[null,"Item ID","Map Sheet Number","Description","Infrastructure Type","Estimated timing","Establishment Cost"]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O10,\"Hide\",\"\")","v":""},{"$f":"IF('Storm - Future Infrastructure'!B10=\"\",\"\",'Storm - Future Infrastructure'!B10)","v":"SW-P-3"},{"$f":"IF(B10=\"\",\"\",'Storm - Future Infrastructure'!C10)","v":""},{"$f":"IF(B10=\"\",\"\",'Storm - Future Infrastructure'!F10)","v":"South East Thornlands GPT D"},{"$f":"IF(B10=\"\",\"\",'Storm - Future Infrastructure'!D10)","v":"Gross pollutant trap"},{"$f":"IF('Storm - Future Infrastructure'!O10='Storm - Future Infrastructure'!N10,'Storm - Future Infrastructure'!O10,'Storm - Future Infrastructure'!O10&\" - \"&'Storm - Future Infrastructure'!N10)","v":"2022 - 2026"},{"$f":"IF(B10=\"\",\"\",'Storm - Future Infrastructure'!Z10)","v":62123}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O11,\"Hide\",\"\")","v":""},{"$f":"IF('Storm - Future Infrastructure'!B11=\"\",\"\",'Storm - Future Infrastructure'!B11)","v":"SW-P-8"},{"$f":"IF(B11=\"\",\"\",'Storm - Future Infrastructure'!C11)","v":""},{"$f":"IF(B11=\"\",\"\",'Storm - Future Infrastructure'!F11)","v":"Kinross GPT D"},{"$f":"IF(B11=\"\",\"\",'Storm - Future Infrastructure'!D11)","v":"Gross pollutant trap"},{"$f":"IF('Storm - Future Infrastructure'!O11='Storm - Future Infrastructure'!N11,'Storm - Future Infrastructure'!O11,'Storm - Future Infrastructure'!O11&\" - \"&'Storm - Future Infrastructure'!N11)","v":"2017 - 2020"},{"$f":"IF(B11=\"\",\"\",'Storm - Future Infrastructure'!Z11)","v":71172}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O12,\"Hide\",\"\")","v":""},{"$f":"IF('Storm - Future Infrastructure'!B12=\"\",\"\",'Storm - Future Infrastructure'!B12)","v":"SW-P-16"},{"$f":"IF(B12=\"\",\"\",'Storm - Future Infrastructure'!C12)","v":""},{"$f":"IF(B12=\"\",\"\",'Storm - Future Infrastructure'!F12)","v":"South East Thornlands Scour Protection Works"},{"$f":"IF(B12=\"\",\"\",'Storm - Future Infrastructure'!D12)","v":"Gross pollutant trap"},{"$f":"IF('Storm - Future Infrastructure'!O12='Storm - Future Infrastructure'!N12,'Storm - Future Infrastructure'!O12,'Storm - Future Infrastructure'!O12&\" - \"&'Storm - Future Infrastructure'!N12)","v":"2022 - 2026"},{"$f":"IF(B12=\"\",\"\",'Storm - Future Infrastructure'!Z12)","v":20471}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O13,\"Hide\",\"\")","v":""},{"$f":"IF('Storm - Future Infrastructure'!B13=\"\",\"\",'Storm - Future Infrastructure'!B13)","v":"SW-P-25"},{"$f":"IF(B13=\"\",\"\",'Storm - Future Infrastructure'!C13)","v":""},{"$f":"IF(B13=\"\",\"\",'Storm - Future Infrastructure'!F13)","v":"Kinross GPT C"},{"$f":"IF(B13=\"\",\"\",'Storm - Future Infrastructure'!D13)","v":"Gross pollutant trap"},{"$f":"IF('Storm - Future Infrastructure'!O13='Storm - Future Infrastructure'!N13,'Storm - Future Infrastructure'!O13,'Storm - Future Infrastructure'!O13&\" - \"&'Storm - Future Infrastructure'!N13)","v":2017},{"$f":"IF(B13=\"\",\"\",'Storm - Future Infrastructure'!Z13)","v":51376}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O14,\"Hide\",\"\")","v":""},{"$f":"IF('Storm - Future Infrastructure'!B14=\"\",\"\",'Storm - Future Infrastructure'!B14)","v":"SW-P-26"},{"$f":"IF(B14=\"\",\"\",'Storm - Future Infrastructure'!C14)","v":""},{"$f":"IF(B14=\"\",\"\",'Storm - Future Infrastructure'!F14)","v":"Kinross GPT J"},{"$f":"IF(B14=\"\",\"\",'Storm - Future Infrastructure'!D14)","v":"Gross pollutant trap"},{"$f":"IF('Storm - Future Infrastructure'!O14='Storm - Future Infrastructure'!N14,'Storm - Future Infrastructure'!O14,'Storm - Future Infrastructure'!O14&\" - \"&'Storm - Future Infrastructure'!N14)","v":2019},{"$f":"IF(B14=\"\",\"\",'Storm - Future Infrastructure'!Z14)","v":51376}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O15,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B15=\"\",\"\",'Storm - Future Infrastructure'!B15)","v":"SW-L-6"},{"$f":"IF(B15=\"\",\"\",'Storm - Future Infrastructure'!C15)","v":""},{"$f":"IF(B15=\"\",\"\",'Storm - Future Infrastructure'!F15)","v":"Middle Street (Police Stn) Pipe Duplication"},{"$f":"IF(B15=\"\",\"\",'Storm - Future Infrastructure'!D15)","v":"Stormwater Pipe"},{"$f":"IF('Storm - Future Infrastructure'!O15='Storm - Future Infrastructure'!N15,'Storm - Future Infrastructure'!O15,'Storm - Future Infrastructure'!O15&\" - \"&'Storm - Future Infrastructure'!N15)","v":"2031 - 2036"},{"$f":"IF(B15=\"\",\"\",'Storm - Future Infrastructure'!Z15)","v":61782}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O16,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B16=\"\",\"\",'Storm - Future Infrastructure'!B16)","v":"SW-L-7"},{"$f":"IF(B16=\"\",\"\",'Storm - Future Infrastructure'!C16)","v":""},{"$f":"IF(B16=\"\",\"\",'Storm - Future Infrastructure'!F16)","v":"Russell Street and Lexen Street Pipe Upgrade / Replacement"},{"$f":"IF(B16=\"\",\"\",'Storm - Future Infrastructure'!D16)","v":"Stormwater Pipe"},{"$f":"IF('Storm - Future Infrastructure'!O16='Storm - Future Infrastructure'!N16,'Storm - Future Infrastructure'!O16,'Storm - Future Infrastructure'!O16&\" - \"&'Storm - Future Infrastructure'!N16)","v":"2031 - 2036"},{"$f":"IF(B16=\"\",\"\",'Storm - Future Infrastructure'!Z16)","v":161059}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O17,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B17=\"\",\"\",'Storm - Future Infrastructure'!B17)","v":"SW-L-8"},{"$f":"IF(B17=\"\",\"\",'Storm - Future Infrastructure'!C17)","v":""},{"$f":"IF(B17=\"\",\"\",'Storm - Future Infrastructure'!F17)","v":"Waterloo Street Pipe Upgrade / Replacement"},{"$f":"IF(B17=\"\",\"\",'Storm - Future Infrastructure'!D17)","v":"Stormwater Pipe"},{"$f":"IF('Storm - Future Infrastructure'!O17='Storm - Future Infrastructure'!N17,'Storm - Future Infrastructure'!O17,'Storm - Future Infrastructure'!O17&\" - \"&'Storm - Future Infrastructure'!N17)","v":"2031 - 2036"},{"$f":"IF(B17=\"\",\"\",'Storm - Future Infrastructure'!Z17)","v":28590}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O18,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B18=\"\",\"\",'Storm - Future Infrastructure'!B18)","v":"SW-L-9"},{"$f":"IF(B18=\"\",\"\",'Storm - Future Infrastructure'!C18)","v":""},{"$f":"IF(B18=\"\",\"\",'Storm - Future Infrastructure'!F18)","v":"Ross Court Pipe Duplication"},{"$f":"IF(B18=\"\",\"\",'Storm - Future Infrastructure'!D18)","v":"Stormwater Pipe"},{"$f":"IF('Storm - Future Infrastructure'!O18='Storm - Future Infrastructure'!N18,'Storm - Future Infrastructure'!O18,'Storm - Future Infrastructure'!O18&\" - \"&'Storm - Future Infrastructure'!N18)","v":"2031 - 2036"},{"$f":"IF(B18=\"\",\"\",'Storm - Future Infrastructure'!Z18)","v":47177}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O19,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B19=\"\",\"\",'Storm - Future Infrastructure'!B19)","v":"SW-L-10"},{"$f":"IF(B19=\"\",\"\",'Storm - Future Infrastructure'!C19)","v":""},{"$f":"IF(B19=\"\",\"\",'Storm - Future Infrastructure'!F19)","v":"Yarrow Court Pipe Duplication"},{"$f":"IF(B19=\"\",\"\",'Storm - Future Infrastructure'!D19)","v":"Stormwater Pipe"},{"$f":"IF('Storm - Future Infrastructure'!O19='Storm - Future Infrastructure'!N19,'Storm - Future Infrastructure'!O19,'Storm - Future Infrastructure'!O19&\" - \"&'Storm - Future Infrastructure'!N19)","v":"2031 - 2036"},{"$f":"IF(B19=\"\",\"\",'Storm - Future Infrastructure'!Z19)","v":95042}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O20,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B20=\"\",\"\",'Storm - Future Infrastructure'!B20)","v":"SW-L-11"},{"$f":"IF(B20=\"\",\"\",'Storm - Future Infrastructure'!C20)","v":""},{"$f":"IF(B20=\"\",\"\",'Storm - Future Infrastructure'!F20)","v":"Russell Street (east) Pipe Duplication and Upgrade / Replacement"},{"$f":"IF(B20=\"\",\"\",'Storm - Future Infrastructure'!D20)","v":"Stormwater Pipe"},{"$f":"IF('Storm - Future Infrastructure'!O20='Storm - Future Infrastructure'!N20,'Storm - Future Infrastructure'!O20,'Storm - Future Infrastructure'!O20&\" - \"&'Storm - Future Infrastructure'!N20)","v":"2031 - 2036"},{"$f":"IF(B20=\"\",\"\",'Storm - Future Infrastructure'!Z20)","v":120835}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O21,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B21=\"\",\"\",'Storm - Future Infrastructure'!B21)","v":"SW-L-12"},{"$f":"IF(B21=\"\",\"\",'Storm - Future Infrastructure'!C21)","v":""},{"$f":"IF(B21=\"\",\"\",'Storm - Future Infrastructure'!F21)","v":"Shore Street West Pipe Duplication"},{"$f":"IF(B21=\"\",\"\",'Storm - Future Infrastructure'!D21)","v":"Stormwater Pipe"},{"$f":"IF('Storm - Future Infrastructure'!O21='Storm - Future Infrastructure'!N21,'Storm - Future Infrastructure'!O21,'Storm - Future Infrastructure'!O21&\" - \"&'Storm - Future Infrastructure'!N21)","v":"2031 - 2036"},{"$f":"IF(B21=\"\",\"\",'Storm - Future Infrastructure'!Z21)","v":121991}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O22,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B22=\"\",\"\",'Storm - Future Infrastructure'!B22)","v":"SW-L-14"},{"$f":"IF(B22=\"\",\"\",'Storm - Future Infrastructure'!C22)","v":""},{"$f":"IF(B22=\"\",\"\",'Storm - Future Infrastructure'!F22)","v":"Fitzroy Street Pipe Duplication"},{"$f":"IF(B22=\"\",\"\",'Storm - Future Infrastructure'!D22)","v":"Stormwater Pipe"},{"$f":"IF('Storm - Future Infrastructure'!O22='Storm - Future Infrastructure'!N22,'Storm - Future Infrastructure'!O22,'Storm - Future Infrastructure'!O22&\" - \"&'Storm - Future Infrastructure'!N22)","v":"2031 - 2036"},{"$f":"IF(B22=\"\",\"\",'Storm - Future Infrastructure'!Z22)","v":177649}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O23,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B23=\"\",\"\",'Storm - Future Infrastructure'!B23)","v":"SW-L-15"},{"$f":"IF(B23=\"\",\"\",'Storm - Future Infrastructure'!C23)","v":""},{"$f":"IF(B23=\"\",\"\",'Storm - Future Infrastructure'!F23)","v":"Channel Street Pipe Duplication"},{"$f":"IF(B23=\"\",\"\",'Storm - Future Infrastructure'!D23)","v":"Stormwater Pipe"},{"$f":"IF('Storm - Future Infrastructure'!O23='Storm - Future Infrastructure'!N23,'Storm - Future Infrastructure'!O23,'Storm - Future Infrastructure'!O23&\" - \"&'Storm - Future Infrastructure'!N23)","v":"2031 - 2036"},{"$f":"IF(B23=\"\",\"\",'Storm - Future Infrastructure'!Z23)","v":167671}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O24,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B24=\"\",\"\",'Storm - Future Infrastructure'!B24)","v":"SW-L-16"},{"$f":"IF(B24=\"\",\"\",'Storm - Future Infrastructure'!C24)","v":""},{"$f":"IF(B24=\"\",\"\",'Storm - Future Infrastructure'!F24)","v":"Middle Street (Wharf St Intersection) Pipe Duplication"},{"$f":"IF(B24=\"\",\"\",'Storm - Future Infrastructure'!D24)","v":"Stormwater Pipe"},{"$f":"IF('Storm - Future Infrastructure'!O24='Storm - Future Infrastructure'!N24,'Storm - Future Infrastructure'!O24,'Storm - Future Infrastructure'!O24&\" - \"&'Storm - Future Infrastructure'!N24)","v":"2031 - 2036"},{"$f":"IF(B24=\"\",\"\",'Storm - Future Infrastructure'!Z24)","v":151814}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O25,\"Hide\",\"\")","v":""},{"$f":"IF('Storm - Future Infrastructure'!B25=\"\",\"\",'Storm - Future Infrastructure'!B25)","v":"SW-L-17"},{"$f":"IF(B25=\"\",\"\",'Storm - Future Infrastructure'!C25)","v":""},{"$f":"IF(B25=\"\",\"\",'Storm - Future Infrastructure'!F25)","v":"South East Thornlands Drainage System 1 (pipes, pits & headwall)"},{"$f":"IF(B25=\"\",\"\",'Storm - Future Infrastructure'!D25)","v":"Stormwater Pipe"},{"$f":"IF('Storm - Future Infrastructure'!O25='Storm - Future Infrastructure'!N25,'Storm - Future Infrastructure'!O25,'Storm - Future Infrastructure'!O25&\" - \"&'Storm - Future Infrastructure'!N25)","v":"2021 - 2026"},{"$f":"IF(B25=\"\",\"\",'Storm - Future Infrastructure'!Z25)","v":1216650}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O26,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B26=\"\",\"\",'Storm - Future Infrastructure'!B26)","v":"SW-A-184"},{"$f":"IF(B26=\"\",\"\",'Storm - Future Infrastructure'!C26)","v":""},{"$f":"IF(B26=\"\",\"\",'Storm - Future Infrastructure'!F26)","v":"Bioretention A"},{"$f":"IF(B26=\"\",\"\",'Storm - Future Infrastructure'!D26)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O26='Storm - Future Infrastructure'!N26,'Storm - Future Infrastructure'!O26,'Storm - Future Infrastructure'!O26&\" - \"&'Storm - Future Infrastructure'!N26)","v":"2031 - 2036"},{"$f":"IF(B26=\"\",\"\",'Storm - Future Infrastructure'!Z26)","v":254220}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O27,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B27=\"\",\"\",'Storm - Future Infrastructure'!B27)","v":"SW-A-185"},{"$f":"IF(B27=\"\",\"\",'Storm - Future Infrastructure'!C27)","v":""},{"$f":"IF(B27=\"\",\"\",'Storm - Future Infrastructure'!F27)","v":"Wetland A"},{"$f":"IF(B27=\"\",\"\",'Storm - Future Infrastructure'!D27)","v":"Wetland"},{"$f":"IF('Storm - Future Infrastructure'!O27='Storm - Future Infrastructure'!N27,'Storm - Future Infrastructure'!O27,'Storm - Future Infrastructure'!O27&\" - \"&'Storm - Future Infrastructure'!N27)","v":"2031 - 2036"},{"$f":"IF(B27=\"\",\"\",'Storm - Future Infrastructure'!Z27)","v":2300369}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O28,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B28=\"\",\"\",'Storm - Future Infrastructure'!B28)","v":"SW-A-186"},{"$f":"IF(B28=\"\",\"\",'Storm - Future Infrastructure'!C28)","v":""},{"$f":"IF(B28=\"\",\"\",'Storm - Future Infrastructure'!F28)","v":"Wetland B"},{"$f":"IF(B28=\"\",\"\",'Storm - Future Infrastructure'!D28)","v":"Wetland"},{"$f":"IF('Storm - Future Infrastructure'!O28='Storm - Future Infrastructure'!N28,'Storm - Future Infrastructure'!O28,'Storm - Future Infrastructure'!O28&\" - \"&'Storm - Future Infrastructure'!N28)","v":"2031 - 2036"},{"$f":"IF(B28=\"\",\"\",'Storm - Future Infrastructure'!Z28)","v":715780}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O29,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B29=\"\",\"\",'Storm - Future Infrastructure'!B29)","v":"SW-A-187"},{"$f":"IF(B29=\"\",\"\",'Storm - Future Infrastructure'!C29)","v":""},{"$f":"IF(B29=\"\",\"\",'Storm - Future Infrastructure'!F29)","v":"Bioretention B"},{"$f":"IF(B29=\"\",\"\",'Storm - Future Infrastructure'!D29)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O29='Storm - Future Infrastructure'!N29,'Storm - Future Infrastructure'!O29,'Storm - Future Infrastructure'!O29&\" - \"&'Storm - Future Infrastructure'!N29)","v":"2031 - 2036"},{"$f":"IF(B29=\"\",\"\",'Storm - Future Infrastructure'!Z29)","v":21138}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O30,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B30=\"\",\"\",'Storm - Future Infrastructure'!B30)","v":"SW-A-188"},{"$f":"IF(B30=\"\",\"\",'Storm - Future Infrastructure'!C30)","v":""},{"$f":"IF(B30=\"\",\"\",'Storm - Future Infrastructure'!F30)","v":"Bioretention B"},{"$f":"IF(B30=\"\",\"\",'Storm - Future Infrastructure'!D30)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O30='Storm - Future Infrastructure'!N30,'Storm - Future Infrastructure'!O30,'Storm - Future Infrastructure'!O30&\" - \"&'Storm - Future Infrastructure'!N30)","v":"2031 - 2036"},{"$f":"IF(B30=\"\",\"\",'Storm - Future Infrastructure'!Z30)","v":21138}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O31,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B31=\"\",\"\",'Storm - Future Infrastructure'!B31)","v":"SW-A-189"},{"$f":"IF(B31=\"\",\"\",'Storm - Future Infrastructure'!C31)","v":""},{"$f":"IF(B31=\"\",\"\",'Storm - Future Infrastructure'!F31)","v":"Bioretention B"},{"$f":"IF(B31=\"\",\"\",'Storm - Future Infrastructure'!D31)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O31='Storm - Future Infrastructure'!N31,'Storm - Future Infrastructure'!O31,'Storm - Future Infrastructure'!O31&\" - \"&'Storm - Future Infrastructure'!N31)","v":"2031 - 2036"},{"$f":"IF(B31=\"\",\"\",'Storm - Future Infrastructure'!Z31)","v":21138}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O32,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B32=\"\",\"\",'Storm - Future Infrastructure'!B32)","v":"SW-A-190"},{"$f":"IF(B32=\"\",\"\",'Storm - Future Infrastructure'!C32)","v":""},{"$f":"IF(B32=\"\",\"\",'Storm - Future Infrastructure'!F32)","v":"Bioretention C"},{"$f":"IF(B32=\"\",\"\",'Storm - Future Infrastructure'!D32)","v":"Sediment Basin"},{"$f":"IF('Storm - Future Infrastructure'!O32='Storm - Future Infrastructure'!N32,'Storm - Future Infrastructure'!O32,'Storm - Future Infrastructure'!O32&\" - \"&'Storm - Future Infrastructure'!N32)","v":"2031 - 2036"},{"$f":"IF(B32=\"\",\"\",'Storm - Future Infrastructure'!Z32)","v":56098}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O33,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B33=\"\",\"\",'Storm - Future Infrastructure'!B33)","v":"SW-A-191"},{"$f":"IF(B33=\"\",\"\",'Storm - Future Infrastructure'!C33)","v":""},{"$f":"IF(B33=\"\",\"\",'Storm - Future Infrastructure'!F33)","v":"Bioretention B"},{"$f":"IF(B33=\"\",\"\",'Storm - Future Infrastructure'!D33)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O33='Storm - Future Infrastructure'!N33,'Storm - Future Infrastructure'!O33,'Storm - Future Infrastructure'!O33&\" - \"&'Storm - Future Infrastructure'!N33)","v":"2031 - 2036"},{"$f":"IF(B33=\"\",\"\",'Storm - Future Infrastructure'!Z33)","v":21138}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O34,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B34=\"\",\"\",'Storm - Future Infrastructure'!B34)","v":"SW-A-192"},{"$f":"IF(B34=\"\",\"\",'Storm - Future Infrastructure'!C34)","v":""},{"$f":"IF(B34=\"\",\"\",'Storm - Future Infrastructure'!F34)","v":"Bioretention B"},{"$f":"IF(B34=\"\",\"\",'Storm - Future Infrastructure'!D34)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O34='Storm - Future Infrastructure'!N34,'Storm - Future Infrastructure'!O34,'Storm - Future Infrastructure'!O34&\" - \"&'Storm - Future Infrastructure'!N34)","v":"2031 - 2036"},{"$f":"IF(B34=\"\",\"\",'Storm - Future Infrastructure'!Z34)","v":21138}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O35,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B35=\"\",\"\",'Storm - Future Infrastructure'!B35)","v":"SW-A-193"},{"$f":"IF(B35=\"\",\"\",'Storm - Future Infrastructure'!C35)","v":""},{"$f":"IF(B35=\"\",\"\",'Storm - Future Infrastructure'!F35)","v":"Bioretention B"},{"$f":"IF(B35=\"\",\"\",'Storm - Future Infrastructure'!D35)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O35='Storm - Future Infrastructure'!N35,'Storm - Future Infrastructure'!O35,'Storm - Future Infrastructure'!O35&\" - \"&'Storm - Future Infrastructure'!N35)","v":"2031 - 2036"},{"$f":"IF(B35=\"\",\"\",'Storm - Future Infrastructure'!Z35)","v":21138}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O36,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B36=\"\",\"\",'Storm - Future Infrastructure'!B36)","v":"SW-A-194"},{"$f":"IF(B36=\"\",\"\",'Storm - Future Infrastructure'!C36)","v":""},{"$f":"IF(B36=\"\",\"\",'Storm - Future Infrastructure'!F36)","v":"Bioretention B"},{"$f":"IF(B36=\"\",\"\",'Storm - Future Infrastructure'!D36)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O36='Storm - Future Infrastructure'!N36,'Storm - Future Infrastructure'!O36,'Storm - Future Infrastructure'!O36&\" - \"&'Storm - Future Infrastructure'!N36)","v":"2031 - 2036"},{"$f":"IF(B36=\"\",\"\",'Storm - Future Infrastructure'!Z36)","v":21138}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O37,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B37=\"\",\"\",'Storm - Future Infrastructure'!B37)","v":"SW-A-195"},{"$f":"IF(B37=\"\",\"\",'Storm - Future Infrastructure'!C37)","v":""},{"$f":"IF(B37=\"\",\"\",'Storm - Future Infrastructure'!F37)","v":"Bioretention C"},{"$f":"IF(B37=\"\",\"\",'Storm - Future Infrastructure'!D37)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O37='Storm - Future Infrastructure'!N37,'Storm - Future Infrastructure'!O37,'Storm - Future Infrastructure'!O37&\" - \"&'Storm - Future Infrastructure'!N37)","v":"2031 - 2036"},{"$f":"IF(B37=\"\",\"\",'Storm - Future Infrastructure'!Z37)","v":56098}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O38,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B38=\"\",\"\",'Storm - Future Infrastructure'!B38)","v":"SW-A-196"},{"$f":"IF(B38=\"\",\"\",'Storm - Future Infrastructure'!C38)","v":""},{"$f":"IF(B38=\"\",\"\",'Storm - Future Infrastructure'!F38)","v":"Bioretention B"},{"$f":"IF(B38=\"\",\"\",'Storm - Future Infrastructure'!D38)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O38='Storm - Future Infrastructure'!N38,'Storm - Future Infrastructure'!O38,'Storm - Future Infrastructure'!O38&\" - \"&'Storm - Future Infrastructure'!N38)","v":"2031 - 2036"},{"$f":"IF(B38=\"\",\"\",'Storm - Future Infrastructure'!Z38)","v":21138}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O39,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B39=\"\",\"\",'Storm - Future Infrastructure'!B39)","v":"SW-A-197"},{"$f":"IF(B39=\"\",\"\",'Storm - Future Infrastructure'!C39)","v":""},{"$f":"IF(B39=\"\",\"\",'Storm - Future Infrastructure'!F39)","v":"Bioretention B"},{"$f":"IF(B39=\"\",\"\",'Storm - Future Infrastructure'!D39)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O39='Storm - Future Infrastructure'!N39,'Storm - Future Infrastructure'!O39,'Storm - Future Infrastructure'!O39&\" - \"&'Storm - Future Infrastructure'!N39)","v":"2031 - 2036"},{"$f":"IF(B39=\"\",\"\",'Storm - Future Infrastructure'!Z39)","v":21138}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O40,\"Hide\",\"\")","v":""},{"$f":"IF('Storm - Future Infrastructure'!B40=\"\",\"\",'Storm - Future Infrastructure'!B40)","v":"SW-A-198"},{"$f":"IF(B40=\"\",\"\",'Storm - Future Infrastructure'!C40)","v":""},{"$f":"IF(B40=\"\",\"\",'Storm - Future Infrastructure'!F40)","v":"Wetland System"},{"$f":"IF(B40=\"\",\"\",'Storm - Future Infrastructure'!D40)","v":"Wetland"},{"$f":"IF('Storm - Future Infrastructure'!O40='Storm - Future Infrastructure'!N40,'Storm - Future Infrastructure'!O40,'Storm - Future Infrastructure'!O40&\" - \"&'Storm - Future Infrastructure'!N40)","v":"2021 - 2026"},{"$f":"IF(B40=\"\",\"\",'Storm - Future Infrastructure'!Z40)","v":1442477}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O41,\"Hide\",\"\")","v":""},{"$f":"IF('Storm - Future Infrastructure'!B41=\"\",\"\",'Storm - Future Infrastructure'!B41)","v":"SW-A-199"},{"$f":"IF(B41=\"\",\"\",'Storm - Future Infrastructure'!C41)","v":""},{"$f":"IF(B41=\"\",\"\",'Storm - Future Infrastructure'!F41)","v":"Wetland System"},{"$f":"IF(B41=\"\",\"\",'Storm - Future Infrastructure'!D41)","v":"Wetland"},{"$f":"IF('Storm - Future Infrastructure'!O41='Storm - Future Infrastructure'!N41,'Storm - Future Infrastructure'!O41,'Storm - Future Infrastructure'!O41&\" - \"&'Storm - Future Infrastructure'!N41)","v":"2017 - 2021"},{"$f":"IF(B41=\"\",\"\",'Storm - Future Infrastructure'!Z41)","v":2243426}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O42,\"Hide\",\"\")","v":""},{"$f":"IF('Storm - Future Infrastructure'!B42=\"\",\"\",'Storm - Future Infrastructure'!B42)","v":"SW-A-200"},{"$f":"IF(B42=\"\",\"\",'Storm - Future Infrastructure'!C42)","v":""},{"$f":"IF(B42=\"\",\"\",'Storm - Future Infrastructure'!F42)","v":"Bioretention Basin System"},{"$f":"IF(B42=\"\",\"\",'Storm - Future Infrastructure'!D42)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O42='Storm - Future Infrastructure'!N42,'Storm - Future Infrastructure'!O42,'Storm - Future Infrastructure'!O42&\" - \"&'Storm - Future Infrastructure'!N42)","v":"2026 - 2031"},{"$f":"IF(B42=\"\",\"\",'Storm - Future Infrastructure'!Z42)","v":375392}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O43,\"Hide\",\"\")","v":""},{"$f":"IF('Storm - Future Infrastructure'!B43=\"\",\"\",'Storm - Future Infrastructure'!B43)","v":"SW-A-201"},{"$f":"IF(B43=\"\",\"\",'Storm - Future Infrastructure'!C43)","v":""},{"$f":"IF(B43=\"\",\"\",'Storm - Future Infrastructure'!F43)","v":"Bioretention Basin System"},{"$f":"IF(B43=\"\",\"\",'Storm - Future Infrastructure'!D43)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O43='Storm - Future Infrastructure'!N43,'Storm - Future Infrastructure'!O43,'Storm - Future Infrastructure'!O43&\" - \"&'Storm - Future Infrastructure'!N43)","v":"2026 - 2031"},{"$f":"IF(B43=\"\",\"\",'Storm - Future Infrastructure'!Z43)","v":308565}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O44,\"Hide\",\"\")","v":""},{"$f":"IF('Storm - Future Infrastructure'!B44=\"\",\"\",'Storm - Future Infrastructure'!B44)","v":"SW-A-202"},{"$f":"IF(B44=\"\",\"\",'Storm - Future Infrastructure'!C44)","v":""},{"$f":"IF(B44=\"\",\"\",'Storm - Future Infrastructure'!F44)","v":"Bioretention Basin System"},{"$f":"IF(B44=\"\",\"\",'Storm - Future Infrastructure'!D44)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O44='Storm - Future Infrastructure'!N44,'Storm - Future Infrastructure'!O44,'Storm - Future Infrastructure'!O44&\" - \"&'Storm - Future Infrastructure'!N44)","v":"2026 - 2031"},{"$f":"IF(B44=\"\",\"\",'Storm - Future Infrastructure'!Z44)","v":695598}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O45,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B45=\"\",\"\",'Storm - Future Infrastructure'!B45)","v":"SW-A-203"},{"$f":"IF(B45=\"\",\"\",'Storm - Future Infrastructure'!C45)","v":""},{"$f":"IF(B45=\"\",\"\",'Storm - Future Infrastructure'!F45)","v":"Bioretention C"},{"$f":"IF(B45=\"\",\"\",'Storm - Future Infrastructure'!D45)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O45='Storm - Future Infrastructure'!N45,'Storm - Future Infrastructure'!O45,'Storm - Future Infrastructure'!O45&\" - \"&'Storm - Future Infrastructure'!N45)","v":"2031 - 2036"},{"$f":"IF(B45=\"\",\"\",'Storm - Future Infrastructure'!Z45)","v":33803}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O46,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B46=\"\",\"\",'Storm - Future Infrastructure'!B46)","v":"SW-A-204"},{"$f":"IF(B46=\"\",\"\",'Storm - Future Infrastructure'!C46)","v":""},{"$f":"IF(B46=\"\",\"\",'Storm - Future Infrastructure'!F46)","v":"Bioretention D"},{"$f":"IF(B46=\"\",\"\",'Storm - Future Infrastructure'!D46)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O46='Storm - Future Infrastructure'!N46,'Storm - Future Infrastructure'!O46,'Storm - Future Infrastructure'!O46&\" - \"&'Storm - Future Infrastructure'!N46)","v":"2031 - 2036"},{"$f":"IF(B46=\"\",\"\",'Storm - Future Infrastructure'!Z46)","v":39067}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O47,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B47=\"\",\"\",'Storm - Future Infrastructure'!B47)","v":"SW-A-205"},{"$f":"IF(B47=\"\",\"\",'Storm - Future Infrastructure'!C47)","v":""},{"$f":"IF(B47=\"\",\"\",'Storm - Future Infrastructure'!F47)","v":"Bioretention C"},{"$f":"IF(B47=\"\",\"\",'Storm - Future Infrastructure'!D47)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O47='Storm - Future Infrastructure'!N47,'Storm - Future Infrastructure'!O47,'Storm - Future Infrastructure'!O47&\" - \"&'Storm - Future Infrastructure'!N47)","v":"2031 - 2036"},{"$f":"IF(B47=\"\",\"\",'Storm - Future Infrastructure'!Z47)","v":33803}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O48,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B48=\"\",\"\",'Storm - Future Infrastructure'!B48)","v":"SW-A-206"},{"$f":"IF(B48=\"\",\"\",'Storm - Future Infrastructure'!C48)","v":""},{"$f":"IF(B48=\"\",\"\",'Storm - Future Infrastructure'!F48)","v":"Bioretention D"},{"$f":"IF(B48=\"\",\"\",'Storm - Future Infrastructure'!D48)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O48='Storm - Future Infrastructure'!N48,'Storm - Future Infrastructure'!O48,'Storm - Future Infrastructure'!O48&\" - \"&'Storm - Future Infrastructure'!N48)","v":"2031 - 2036"},{"$f":"IF(B48=\"\",\"\",'Storm - Future Infrastructure'!Z48)","v":39067}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O49,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B49=\"\",\"\",'Storm - Future Infrastructure'!B49)","v":"SW-A-207"},{"$f":"IF(B49=\"\",\"\",'Storm - Future Infrastructure'!C49)","v":""},{"$f":"IF(B49=\"\",\"\",'Storm - Future Infrastructure'!F49)","v":"Bioretention E"},{"$f":"IF(B49=\"\",\"\",'Storm - Future Infrastructure'!D49)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O49='Storm - Future Infrastructure'!N49,'Storm - Future Infrastructure'!O49,'Storm - Future Infrastructure'!O49&\" - \"&'Storm - Future Infrastructure'!N49)","v":"2031 - 2036"},{"$f":"IF(B49=\"\",\"\",'Storm - Future Infrastructure'!Z49)","v":66098}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O50,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B50=\"\",\"\",'Storm - Future Infrastructure'!B50)","v":"SW-A-208"},{"$f":"IF(B50=\"\",\"\",'Storm - Future Infrastructure'!C50)","v":""},{"$f":"IF(B50=\"\",\"\",'Storm - Future Infrastructure'!F50)","v":"Bioretention D"},{"$f":"IF(B50=\"\",\"\",'Storm - Future Infrastructure'!D50)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O50='Storm - Future Infrastructure'!N50,'Storm - Future Infrastructure'!O50,'Storm - Future Infrastructure'!O50&\" - \"&'Storm - Future Infrastructure'!N50)","v":"2031 - 2036"},{"$f":"IF(B50=\"\",\"\",'Storm - Future Infrastructure'!Z50)","v":39067}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O51,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B51=\"\",\"\",'Storm - Future Infrastructure'!B51)","v":"SW-A-209"},{"$f":"IF(B51=\"\",\"\",'Storm - Future Infrastructure'!C51)","v":""},{"$f":"IF(B51=\"\",\"\",'Storm - Future Infrastructure'!F51)","v":"Bioretention E"},{"$f":"IF(B51=\"\",\"\",'Storm - Future Infrastructure'!D51)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O51='Storm - Future Infrastructure'!N51,'Storm - Future Infrastructure'!O51,'Storm - Future Infrastructure'!O51&\" - \"&'Storm - Future Infrastructure'!N51)","v":"2031 - 2036"},{"$f":"IF(B51=\"\",\"\",'Storm - Future Infrastructure'!Z51)","v":51019}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O52,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B52=\"\",\"\",'Storm - Future Infrastructure'!B52)","v":"SW-A-210"},{"$f":"IF(B52=\"\",\"\",'Storm - Future Infrastructure'!C52)","v":""},{"$f":"IF(B52=\"\",\"\",'Storm - Future Infrastructure'!F52)","v":"Bioretention E"},{"$f":"IF(B52=\"\",\"\",'Storm - Future Infrastructure'!D52)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O52='Storm - Future Infrastructure'!N52,'Storm - Future Infrastructure'!O52,'Storm - Future Infrastructure'!O52&\" - \"&'Storm - Future Infrastructure'!N52)","v":"2031 - 2036"},{"$f":"IF(B52=\"\",\"\",'Storm - Future Infrastructure'!Z52)","v":51019}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O53,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B53=\"\",\"\",'Storm - Future Infrastructure'!B53)","v":"SW-A-211"},{"$f":"IF(B53=\"\",\"\",'Storm - Future Infrastructure'!C53)","v":""},{"$f":"IF(B53=\"\",\"\",'Storm - Future Infrastructure'!F53)","v":"Bioretention E"},{"$f":"IF(B53=\"\",\"\",'Storm - Future Infrastructure'!D53)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O53='Storm - Future Infrastructure'!N53,'Storm - Future Infrastructure'!O53,'Storm - Future Infrastructure'!O53&\" - \"&'Storm - Future Infrastructure'!N53)","v":"2031 - 2036"},{"$f":"IF(B53=\"\",\"\",'Storm - Future Infrastructure'!Z53)","v":51019}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O54,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B54=\"\",\"\",'Storm - Future Infrastructure'!B54)","v":"SW-A-212"},{"$f":"IF(B54=\"\",\"\",'Storm - Future Infrastructure'!C54)","v":""},{"$f":"IF(B54=\"\",\"\",'Storm - Future Infrastructure'!F54)","v":"Bioretention F"},{"$f":"IF(B54=\"\",\"\",'Storm - Future Infrastructure'!D54)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O54='Storm - Future Infrastructure'!N54,'Storm - Future Infrastructure'!O54,'Storm - Future Infrastructure'!O54&\" - \"&'Storm - Future Infrastructure'!N54)","v":"2031 - 2036"},{"$f":"IF(B54=\"\",\"\",'Storm - Future Infrastructure'!Z54)","v":39612}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O55,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B55=\"\",\"\",'Storm - Future Infrastructure'!B55)","v":"SW-A-213"},{"$f":"IF(B55=\"\",\"\",'Storm - Future Infrastructure'!C55)","v":""},{"$f":"IF(B55=\"\",\"\",'Storm - Future Infrastructure'!F55)","v":"Bioretention E"},{"$f":"IF(B55=\"\",\"\",'Storm - Future Infrastructure'!D55)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O55='Storm - Future Infrastructure'!N55,'Storm - Future Infrastructure'!O55,'Storm - Future Infrastructure'!O55&\" - \"&'Storm - Future Infrastructure'!N55)","v":"2031 - 2036"},{"$f":"IF(B55=\"\",\"\",'Storm - Future Infrastructure'!Z55)","v":51019}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O56,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B56=\"\",\"\",'Storm - Future Infrastructure'!B56)","v":"SW-A-214"},{"$f":"IF(B56=\"\",\"\",'Storm - Future Infrastructure'!C56)","v":""},{"$f":"IF(B56=\"\",\"\",'Storm - Future Infrastructure'!F56)","v":"Bioretention C"},{"$f":"IF(B56=\"\",\"\",'Storm - Future Infrastructure'!D56)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O56='Storm - Future Infrastructure'!N56,'Storm - Future Infrastructure'!O56,'Storm - Future Infrastructure'!O56&\" - \"&'Storm - Future Infrastructure'!N56)","v":"2031 - 2036"},{"$f":"IF(B56=\"\",\"\",'Storm - Future Infrastructure'!Z56)","v":33803}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O57,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B57=\"\",\"\",'Storm - Future Infrastructure'!B57)","v":"SW-A-215"},{"$f":"IF(B57=\"\",\"\",'Storm - Future Infrastructure'!C57)","v":""},{"$f":"IF(B57=\"\",\"\",'Storm - Future Infrastructure'!F57)","v":"Bioretention C"},{"$f":"IF(B57=\"\",\"\",'Storm - Future Infrastructure'!D57)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O57='Storm - Future Infrastructure'!N57,'Storm - Future Infrastructure'!O57,'Storm - Future Infrastructure'!O57&\" - \"&'Storm - Future Infrastructure'!N57)","v":"2031 - 2036"},{"$f":"IF(B57=\"\",\"\",'Storm - Future Infrastructure'!Z57)","v":33803}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O58,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B58=\"\",\"\",'Storm - Future Infrastructure'!B58)","v":"SW-A-216"},{"$f":"IF(B58=\"\",\"\",'Storm - Future Infrastructure'!C58)","v":""},{"$f":"IF(B58=\"\",\"\",'Storm - Future Infrastructure'!F58)","v":"Bioretention I"},{"$f":"IF(B58=\"\",\"\",'Storm - Future Infrastructure'!D58)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O58='Storm - Future Infrastructure'!N58,'Storm - Future Infrastructure'!O58,'Storm - Future Infrastructure'!O58&\" - \"&'Storm - Future Infrastructure'!N58)","v":"2031 - 2036"},{"$f":"IF(B58=\"\",\"\",'Storm - Future Infrastructure'!Z58)","v":39776}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O59,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B59=\"\",\"\",'Storm - Future Infrastructure'!B59)","v":"SW-A-217"},{"$f":"IF(B59=\"\",\"\",'Storm - Future Infrastructure'!C59)","v":""},{"$f":"IF(B59=\"\",\"\",'Storm - Future Infrastructure'!F59)","v":"Bioretention H"},{"$f":"IF(B59=\"\",\"\",'Storm - Future Infrastructure'!D59)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O59='Storm - Future Infrastructure'!N59,'Storm - Future Infrastructure'!O59,'Storm - Future Infrastructure'!O59&\" - \"&'Storm - Future Infrastructure'!N59)","v":"2031 - 2036"},{"$f":"IF(B59=\"\",\"\",'Storm - Future Infrastructure'!Z59)","v":26804}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O60,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B60=\"\",\"\",'Storm - Future Infrastructure'!B60)","v":"SW-A-218"},{"$f":"IF(B60=\"\",\"\",'Storm - Future Infrastructure'!C60)","v":""},{"$f":"IF(B60=\"\",\"\",'Storm - Future Infrastructure'!F60)","v":"Bioretention H"},{"$f":"IF(B60=\"\",\"\",'Storm - Future Infrastructure'!D60)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O60='Storm - Future Infrastructure'!N60,'Storm - Future Infrastructure'!O60,'Storm - Future Infrastructure'!O60&\" - \"&'Storm - Future Infrastructure'!N60)","v":"2031 - 2036"},{"$f":"IF(B60=\"\",\"\",'Storm - Future Infrastructure'!Z60)","v":26542}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O61,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B61=\"\",\"\",'Storm - Future Infrastructure'!B61)","v":"SW-A-219"},{"$f":"IF(B61=\"\",\"\",'Storm - Future Infrastructure'!C61)","v":""},{"$f":"IF(B61=\"\",\"\",'Storm - Future Infrastructure'!F61)","v":"Bioretention H"},{"$f":"IF(B61=\"\",\"\",'Storm - Future Infrastructure'!D61)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O61='Storm - Future Infrastructure'!N61,'Storm - Future Infrastructure'!O61,'Storm - Future Infrastructure'!O61&\" - \"&'Storm - Future Infrastructure'!N61)","v":"2031 - 2036"},{"$f":"IF(B61=\"\",\"\",'Storm - Future Infrastructure'!Z61)","v":26804}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O62,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B62=\"\",\"\",'Storm - Future Infrastructure'!B62)","v":"SW-A-220"},{"$f":"IF(B62=\"\",\"\",'Storm - Future Infrastructure'!C62)","v":""},{"$f":"IF(B62=\"\",\"\",'Storm - Future Infrastructure'!F62)","v":"Bioretention H"},{"$f":"IF(B62=\"\",\"\",'Storm - Future Infrastructure'!D62)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O62='Storm - Future Infrastructure'!N62,'Storm - Future Infrastructure'!O62,'Storm - Future Infrastructure'!O62&\" - \"&'Storm - Future Infrastructure'!N62)","v":"2031 - 2036"},{"$f":"IF(B62=\"\",\"\",'Storm - Future Infrastructure'!Z62)","v":26804}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O63,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B63=\"\",\"\",'Storm - Future Infrastructure'!B63)","v":"SW-A-221"},{"$f":"IF(B63=\"\",\"\",'Storm - Future Infrastructure'!C63)","v":""},{"$f":"IF(B63=\"\",\"\",'Storm - Future Infrastructure'!F63)","v":"Bioretention H"},{"$f":"IF(B63=\"\",\"\",'Storm - Future Infrastructure'!D63)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O63='Storm - Future Infrastructure'!N63,'Storm - Future Infrastructure'!O63,'Storm - Future Infrastructure'!O63&\" - \"&'Storm - Future Infrastructure'!N63)","v":"2031 - 2036"},{"$f":"IF(B63=\"\",\"\",'Storm - Future Infrastructure'!Z63)","v":26804}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O64,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B64=\"\",\"\",'Storm - Future Infrastructure'!B64)","v":"SW-A-222"},{"$f":"IF(B64=\"\",\"\",'Storm - Future Infrastructure'!C64)","v":""},{"$f":"IF(B64=\"\",\"\",'Storm - Future Infrastructure'!F64)","v":"Bioretention I"},{"$f":"IF(B64=\"\",\"\",'Storm - Future Infrastructure'!D64)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O64='Storm - Future Infrastructure'!N64,'Storm - Future Infrastructure'!O64,'Storm - Future Infrastructure'!O64&\" - \"&'Storm - Future Infrastructure'!N64)","v":"2031 - 2036"},{"$f":"IF(B64=\"\",\"\",'Storm - Future Infrastructure'!Z64)","v":39776}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O65,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B65=\"\",\"\",'Storm - Future Infrastructure'!B65)","v":"SW-A-223"},{"$f":"IF(B65=\"\",\"\",'Storm - Future Infrastructure'!C65)","v":""},{"$f":"IF(B65=\"\",\"\",'Storm - Future Infrastructure'!F65)","v":"Bioretention I"},{"$f":"IF(B65=\"\",\"\",'Storm - Future Infrastructure'!D65)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O65='Storm - Future Infrastructure'!N65,'Storm - Future Infrastructure'!O65,'Storm - Future Infrastructure'!O65&\" - \"&'Storm - Future Infrastructure'!N65)","v":"2031 - 2036"},{"$f":"IF(B65=\"\",\"\",'Storm - Future Infrastructure'!Z65)","v":39776}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O66,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B66=\"\",\"\",'Storm - Future Infrastructure'!B66)","v":"SW-A-224"},{"$f":"IF(B66=\"\",\"\",'Storm - Future Infrastructure'!C66)","v":""},{"$f":"IF(B66=\"\",\"\",'Storm - Future Infrastructure'!F66)","v":"Bioretention I"},{"$f":"IF(B66=\"\",\"\",'Storm - Future Infrastructure'!D66)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O66='Storm - Future Infrastructure'!N66,'Storm - Future Infrastructure'!O66,'Storm - Future Infrastructure'!O66&\" - \"&'Storm - Future Infrastructure'!N66)","v":"2031 - 2036"},{"$f":"IF(B66=\"\",\"\",'Storm - Future Infrastructure'!Z66)","v":39776}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O67,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B67=\"\",\"\",'Storm - Future Infrastructure'!B67)","v":"SW-A-225"},{"$f":"IF(B67=\"\",\"\",'Storm - Future Infrastructure'!C67)","v":""},{"$f":"IF(B67=\"\",\"\",'Storm - Future Infrastructure'!F67)","v":"Bioretention I"},{"$f":"IF(B67=\"\",\"\",'Storm - Future Infrastructure'!D67)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O67='Storm - Future Infrastructure'!N67,'Storm - Future Infrastructure'!O67,'Storm - Future Infrastructure'!O67&\" - \"&'Storm - Future Infrastructure'!N67)","v":"2031 - 2036"},{"$f":"IF(B67=\"\",\"\",'Storm - Future Infrastructure'!Z67)","v":39776}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O68,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B68=\"\",\"\",'Storm - Future Infrastructure'!B68)","v":"SW-A-226"},{"$f":"IF(B68=\"\",\"\",'Storm - Future Infrastructure'!C68)","v":""},{"$f":"IF(B68=\"\",\"\",'Storm - Future Infrastructure'!F68)","v":"Bioretention I"},{"$f":"IF(B68=\"\",\"\",'Storm - Future Infrastructure'!D68)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O68='Storm - Future Infrastructure'!N68,'Storm - Future Infrastructure'!O68,'Storm - Future Infrastructure'!O68&\" - \"&'Storm - Future Infrastructure'!N68)","v":"2031 - 2036"},{"$f":"IF(B68=\"\",\"\",'Storm - Future Infrastructure'!Z68)","v":39776}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O69,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B69=\"\",\"\",'Storm - Future Infrastructure'!B69)","v":"SW-A-227"},{"$f":"IF(B69=\"\",\"\",'Storm - Future Infrastructure'!C69)","v":""},{"$f":"IF(B69=\"\",\"\",'Storm - Future Infrastructure'!F69)","v":"Bioretention I"},{"$f":"IF(B69=\"\",\"\",'Storm - Future Infrastructure'!D69)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O69='Storm - Future Infrastructure'!N69,'Storm - Future Infrastructure'!O69,'Storm - Future Infrastructure'!O69&\" - \"&'Storm - Future Infrastructure'!N69)","v":"2031 - 2036"},{"$f":"IF(B69=\"\",\"\",'Storm - Future Infrastructure'!Z69)","v":39776}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O70,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B70=\"\",\"\",'Storm - Future Infrastructure'!B70)","v":"SW-A-228"},{"$f":"IF(B70=\"\",\"\",'Storm - Future Infrastructure'!C70)","v":""},{"$f":"IF(B70=\"\",\"\",'Storm - Future Infrastructure'!F70)","v":"Bioretention I"},{"$f":"IF(B70=\"\",\"\",'Storm - Future Infrastructure'!D70)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O70='Storm - Future Infrastructure'!N70,'Storm - Future Infrastructure'!O70,'Storm - Future Infrastructure'!O70&\" - \"&'Storm - Future Infrastructure'!N70)","v":"2031 - 2036"},{"$f":"IF(B70=\"\",\"\",'Storm - Future Infrastructure'!Z70)","v":39776}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O71,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B71=\"\",\"\",'Storm - Future Infrastructure'!B71)","v":"SW-A-229"},{"$f":"IF(B71=\"\",\"\",'Storm - Future Infrastructure'!C71)","v":""},{"$f":"IF(B71=\"\",\"\",'Storm - Future Infrastructure'!F71)","v":"Bioretention I"},{"$f":"IF(B71=\"\",\"\",'Storm - Future Infrastructure'!D71)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O71='Storm - Future Infrastructure'!N71,'Storm - Future Infrastructure'!O71,'Storm - Future Infrastructure'!O71&\" - \"&'Storm - Future Infrastructure'!N71)","v":"2031 - 2036"},{"$f":"IF(B71=\"\",\"\",'Storm - Future Infrastructure'!Z71)","v":39776}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O72,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B72=\"\",\"\",'Storm - Future Infrastructure'!B72)","v":"SW-A-230"},{"$f":"IF(B72=\"\",\"\",'Storm - Future Infrastructure'!C72)","v":""},{"$f":"IF(B72=\"\",\"\",'Storm - Future Infrastructure'!F72)","v":"Bioretention D"},{"$f":"IF(B72=\"\",\"\",'Storm - Future Infrastructure'!D72)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O72='Storm - Future Infrastructure'!N72,'Storm - Future Infrastructure'!O72,'Storm - Future Infrastructure'!O72&\" - \"&'Storm - Future Infrastructure'!N72)","v":"2031 - 2036"},{"$f":"IF(B72=\"\",\"\",'Storm - Future Infrastructure'!Z72)","v":39067}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O73,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B73=\"\",\"\",'Storm - Future Infrastructure'!B73)","v":"SW-A-231"},{"$f":"IF(B73=\"\",\"\",'Storm - Future Infrastructure'!C73)","v":""},{"$f":"IF(B73=\"\",\"\",'Storm - Future Infrastructure'!F73)","v":"Bioretention D"},{"$f":"IF(B73=\"\",\"\",'Storm - Future Infrastructure'!D73)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O73='Storm - Future Infrastructure'!N73,'Storm - Future Infrastructure'!O73,'Storm - Future Infrastructure'!O73&\" - \"&'Storm - Future Infrastructure'!N73)","v":"2031 - 2036"},{"$f":"IF(B73=\"\",\"\",'Storm - Future Infrastructure'!Z73)","v":39067}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O74,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B74=\"\",\"\",'Storm - Future Infrastructure'!B74)","v":"SW-A-232"},{"$f":"IF(B74=\"\",\"\",'Storm - Future Infrastructure'!C74)","v":""},{"$f":"IF(B74=\"\",\"\",'Storm - Future Infrastructure'!F74)","v":"Bioretention D"},{"$f":"IF(B74=\"\",\"\",'Storm - Future Infrastructure'!D74)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O74='Storm - Future Infrastructure'!N74,'Storm - Future Infrastructure'!O74,'Storm - Future Infrastructure'!O74&\" - \"&'Storm - Future Infrastructure'!N74)","v":"2031 - 2036"},{"$f":"IF(B74=\"\",\"\",'Storm - Future Infrastructure'!Z74)","v":39067}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O75,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B75=\"\",\"\",'Storm - Future Infrastructure'!B75)","v":"SW-A-233"},{"$f":"IF(B75=\"\",\"\",'Storm - Future Infrastructure'!C75)","v":""},{"$f":"IF(B75=\"\",\"\",'Storm - Future Infrastructure'!F75)","v":"Bioretention D"},{"$f":"IF(B75=\"\",\"\",'Storm - Future Infrastructure'!D75)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O75='Storm - Future Infrastructure'!N75,'Storm - Future Infrastructure'!O75,'Storm - Future Infrastructure'!O75&\" - \"&'Storm - Future Infrastructure'!N75)","v":"2031 - 2036"},{"$f":"IF(B75=\"\",\"\",'Storm - Future Infrastructure'!Z75)","v":39067}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O76,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B76=\"\",\"\",'Storm - Future Infrastructure'!B76)","v":"SW-A-234"},{"$f":"IF(B76=\"\",\"\",'Storm - Future Infrastructure'!C76)","v":""},{"$f":"IF(B76=\"\",\"\",'Storm - Future Infrastructure'!F76)","v":"Bioretention C"},{"$f":"IF(B76=\"\",\"\",'Storm - Future Infrastructure'!D76)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O76='Storm - Future Infrastructure'!N76,'Storm - Future Infrastructure'!O76,'Storm - Future Infrastructure'!O76&\" - \"&'Storm - Future Infrastructure'!N76)","v":"2031 - 2036"},{"$f":"IF(B76=\"\",\"\",'Storm - Future Infrastructure'!Z76)","v":33803}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O77,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B77=\"\",\"\",'Storm - Future Infrastructure'!B77)","v":"SW-A-235"},{"$f":"IF(B77=\"\",\"\",'Storm - Future Infrastructure'!C77)","v":""},{"$f":"IF(B77=\"\",\"\",'Storm - Future Infrastructure'!F77)","v":"Bioretention D"},{"$f":"IF(B77=\"\",\"\",'Storm - Future Infrastructure'!D77)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O77='Storm - Future Infrastructure'!N77,'Storm - Future Infrastructure'!O77,'Storm - Future Infrastructure'!O77&\" - \"&'Storm - Future Infrastructure'!N77)","v":"2031 - 2036"},{"$f":"IF(B77=\"\",\"\",'Storm - Future Infrastructure'!Z77)","v":39067}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O78,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B78=\"\",\"\",'Storm - Future Infrastructure'!B78)","v":"SW-A-236"},{"$f":"IF(B78=\"\",\"\",'Storm - Future Infrastructure'!C78)","v":""},{"$f":"IF(B78=\"\",\"\",'Storm - Future Infrastructure'!F78)","v":"Bioretention I"},{"$f":"IF(B78=\"\",\"\",'Storm - Future Infrastructure'!D78)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O78='Storm - Future Infrastructure'!N78,'Storm - Future Infrastructure'!O78,'Storm - Future Infrastructure'!O78&\" - \"&'Storm - Future Infrastructure'!N78)","v":"2031 - 2036"},{"$f":"IF(B78=\"\",\"\",'Storm - Future Infrastructure'!Z78)","v":39776}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O79,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B79=\"\",\"\",'Storm - Future Infrastructure'!B79)","v":"SW-A-237"},{"$f":"IF(B79=\"\",\"\",'Storm - Future Infrastructure'!C79)","v":""},{"$f":"IF(B79=\"\",\"\",'Storm - Future Infrastructure'!F79)","v":"Bioretention H"},{"$f":"IF(B79=\"\",\"\",'Storm - Future Infrastructure'!D79)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O79='Storm - Future Infrastructure'!N79,'Storm - Future Infrastructure'!O79,'Storm - Future Infrastructure'!O79&\" - \"&'Storm - Future Infrastructure'!N79)","v":"2031 - 2036"},{"$f":"IF(B79=\"\",\"\",'Storm - Future Infrastructure'!Z79)","v":26542}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O80,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B80=\"\",\"\",'Storm - Future Infrastructure'!B80)","v":"SW-A-238"},{"$f":"IF(B80=\"\",\"\",'Storm - Future Infrastructure'!C80)","v":""},{"$f":"IF(B80=\"\",\"\",'Storm - Future Infrastructure'!F80)","v":"Bioretention F"},{"$f":"IF(B80=\"\",\"\",'Storm - Future Infrastructure'!D80)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O80='Storm - Future Infrastructure'!N80,'Storm - Future Infrastructure'!O80,'Storm - Future Infrastructure'!O80&\" - \"&'Storm - Future Infrastructure'!N80)","v":"2031 - 2036"},{"$f":"IF(B80=\"\",\"\",'Storm - Future Infrastructure'!Z80)","v":39612}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O81,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B81=\"\",\"\",'Storm - Future Infrastructure'!B81)","v":"SW-A-239"},{"$f":"IF(B81=\"\",\"\",'Storm - Future Infrastructure'!C81)","v":""},{"$f":"IF(B81=\"\",\"\",'Storm - Future Infrastructure'!F81)","v":"Bioretention G"},{"$f":"IF(B81=\"\",\"\",'Storm - Future Infrastructure'!D81)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O81='Storm - Future Infrastructure'!N81,'Storm - Future Infrastructure'!O81,'Storm - Future Infrastructure'!O81&\" - \"&'Storm - Future Infrastructure'!N81)","v":"2031 - 2036"},{"$f":"IF(B81=\"\",\"\",'Storm - Future Infrastructure'!Z81)","v":66135}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O82,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B82=\"\",\"\",'Storm - Future Infrastructure'!B82)","v":"SW-A-240"},{"$f":"IF(B82=\"\",\"\",'Storm - Future Infrastructure'!C82)","v":""},{"$f":"IF(B82=\"\",\"\",'Storm - Future Infrastructure'!F82)","v":"Bioretention F"},{"$f":"IF(B82=\"\",\"\",'Storm - Future Infrastructure'!D82)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O82='Storm - Future Infrastructure'!N82,'Storm - Future Infrastructure'!O82,'Storm - Future Infrastructure'!O82&\" - \"&'Storm - Future Infrastructure'!N82)","v":"2031 - 2036"},{"$f":"IF(B82=\"\",\"\",'Storm - Future Infrastructure'!Z82)","v":39612}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O83,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B83=\"\",\"\",'Storm - Future Infrastructure'!B83)","v":"SW-A-241"},{"$f":"IF(B83=\"\",\"\",'Storm - Future Infrastructure'!C83)","v":""},{"$f":"IF(B83=\"\",\"\",'Storm - Future Infrastructure'!F83)","v":"Bioretention F"},{"$f":"IF(B83=\"\",\"\",'Storm - Future Infrastructure'!D83)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O83='Storm - Future Infrastructure'!N83,'Storm - Future Infrastructure'!O83,'Storm - Future Infrastructure'!O83&\" - \"&'Storm - Future Infrastructure'!N83)","v":"2031 - 2036"},{"$f":"IF(B83=\"\",\"\",'Storm - Future Infrastructure'!Z83)","v":39612}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O84,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B84=\"\",\"\",'Storm - Future Infrastructure'!B84)","v":"SW-A-242"},{"$f":"IF(B84=\"\",\"\",'Storm - Future Infrastructure'!C84)","v":""},{"$f":"IF(B84=\"\",\"\",'Storm - Future Infrastructure'!F84)","v":"Bioretention F"},{"$f":"IF(B84=\"\",\"\",'Storm - Future Infrastructure'!D84)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O84='Storm - Future Infrastructure'!N84,'Storm - Future Infrastructure'!O84,'Storm - Future Infrastructure'!O84&\" - \"&'Storm - Future Infrastructure'!N84)","v":"2031 - 2036"},{"$f":"IF(B84=\"\",\"\",'Storm - Future Infrastructure'!Z84)","v":39612}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O85,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B85=\"\",\"\",'Storm - Future Infrastructure'!B85)","v":"SW-A-243"},{"$f":"IF(B85=\"\",\"\",'Storm - Future Infrastructure'!C85)","v":""},{"$f":"IF(B85=\"\",\"\",'Storm - Future Infrastructure'!F85)","v":"Bioretention G"},{"$f":"IF(B85=\"\",\"\",'Storm - Future Infrastructure'!D85)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O85='Storm - Future Infrastructure'!N85,'Storm - Future Infrastructure'!O85,'Storm - Future Infrastructure'!O85&\" - \"&'Storm - Future Infrastructure'!N85)","v":"2031 - 2036"},{"$f":"IF(B85=\"\",\"\",'Storm - Future Infrastructure'!Z85)","v":66135}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O86,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B86=\"\",\"\",'Storm - Future Infrastructure'!B86)","v":"SW-A-244"},{"$f":"IF(B86=\"\",\"\",'Storm - Future Infrastructure'!C86)","v":""},{"$f":"IF(B86=\"\",\"\",'Storm - Future Infrastructure'!F86)","v":"Bioretention F"},{"$f":"IF(B86=\"\",\"\",'Storm - Future Infrastructure'!D86)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O86='Storm - Future Infrastructure'!N86,'Storm - Future Infrastructure'!O86,'Storm - Future Infrastructure'!O86&\" - \"&'Storm - Future Infrastructure'!N86)","v":"2031 - 2036"},{"$f":"IF(B86=\"\",\"\",'Storm - Future Infrastructure'!Z86)","v":39612}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O87,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B87=\"\",\"\",'Storm - Future Infrastructure'!B87)","v":"SW-A-245"},{"$f":"IF(B87=\"\",\"\",'Storm - Future Infrastructure'!C87)","v":""},{"$f":"IF(B87=\"\",\"\",'Storm - Future Infrastructure'!F87)","v":"Bioretention F"},{"$f":"IF(B87=\"\",\"\",'Storm - Future Infrastructure'!D87)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O87='Storm - Future Infrastructure'!N87,'Storm - Future Infrastructure'!O87,'Storm - Future Infrastructure'!O87&\" - \"&'Storm - Future Infrastructure'!N87)","v":"2031 - 2036"},{"$f":"IF(B87=\"\",\"\",'Storm - Future Infrastructure'!Z87)","v":39612}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O88,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B88=\"\",\"\",'Storm - Future Infrastructure'!B88)","v":"SW-A-246"},{"$f":"IF(B88=\"\",\"\",'Storm - Future Infrastructure'!C88)","v":""},{"$f":"IF(B88=\"\",\"\",'Storm - Future Infrastructure'!F88)","v":"Bioretention F"},{"$f":"IF(B88=\"\",\"\",'Storm - Future Infrastructure'!D88)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O88='Storm - Future Infrastructure'!N88,'Storm - Future Infrastructure'!O88,'Storm - Future Infrastructure'!O88&\" - \"&'Storm - Future Infrastructure'!N88)","v":"2031 - 2036"},{"$f":"IF(B88=\"\",\"\",'Storm - Future Infrastructure'!Z88)","v":39612}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O89,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B89=\"\",\"\",'Storm - Future Infrastructure'!B89)","v":"SW-A-247"},{"$f":"IF(B89=\"\",\"\",'Storm - Future Infrastructure'!C89)","v":""},{"$f":"IF(B89=\"\",\"\",'Storm - Future Infrastructure'!F89)","v":"Bioretention F"},{"$f":"IF(B89=\"\",\"\",'Storm - Future Infrastructure'!D89)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O89='Storm - Future Infrastructure'!N89,'Storm - Future Infrastructure'!O89,'Storm - Future Infrastructure'!O89&\" - \"&'Storm - Future Infrastructure'!N89)","v":"2031 - 2036"},{"$f":"IF(B89=\"\",\"\",'Storm - Future Infrastructure'!Z89)","v":39612}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O90,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B90=\"\",\"\",'Storm - Future Infrastructure'!B90)","v":"SW-A-248"},{"$f":"IF(B90=\"\",\"\",'Storm - Future Infrastructure'!C90)","v":""},{"$f":"IF(B90=\"\",\"\",'Storm - Future Infrastructure'!F90)","v":"Bioretention H"},{"$f":"IF(B90=\"\",\"\",'Storm - Future Infrastructure'!D90)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O90='Storm - Future Infrastructure'!N90,'Storm - Future Infrastructure'!O90,'Storm - Future Infrastructure'!O90&\" - \"&'Storm - Future Infrastructure'!N90)","v":"2031 - 2036"},{"$f":"IF(B90=\"\",\"\",'Storm - Future Infrastructure'!Z90)","v":26804}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O91,\"Hide\",\"\")","v":""},{"$f":"IF('Storm - Future Infrastructure'!B91=\"\",\"\",'Storm - Future Infrastructure'!B91)","v":"SW-A-249"},{"$f":"IF(B91=\"\",\"\",'Storm - Future Infrastructure'!C91)","v":""},{"$f":"IF(B91=\"\",\"\",'Storm - Future Infrastructure'!F91)","v":"Wetland"},{"$f":"IF(B91=\"\",\"\",'Storm - Future Infrastructure'!D91)","v":"Wetland"},{"$f":"IF('Storm - Future Infrastructure'!O91='Storm - Future Infrastructure'!N91,'Storm - Future Infrastructure'!O91,'Storm - Future Infrastructure'!O91&\" - \"&'Storm - Future Infrastructure'!N91)","v":"2026 - 2031"},{"$f":"IF(B91=\"\",\"\",'Storm - Future Infrastructure'!Z91)","v":784585}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O92,\"Hide\",\"\")","v":""},{"$f":"IF('Storm - Future Infrastructure'!B92=\"\",\"\",'Storm - Future Infrastructure'!B92)","v":"SW-A-250"},{"$f":"IF(B92=\"\",\"\",'Storm - Future Infrastructure'!C92)","v":""},{"$f":"IF(B92=\"\",\"\",'Storm - Future Infrastructure'!F92)","v":"Sediment Basin"},{"$f":"IF(B92=\"\",\"\",'Storm - Future Infrastructure'!D92)","v":"Sediment Basin"},{"$f":"IF('Storm - Future Infrastructure'!O92='Storm - Future Infrastructure'!N92,'Storm - Future Infrastructure'!O92,'Storm - Future Infrastructure'!O92&\" - \"&'Storm - Future Infrastructure'!N92)","v":"2026 - 2031"},{"$f":"IF(B92=\"\",\"\",'Storm - Future Infrastructure'!Z92)","v":253392}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O93,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B93=\"\",\"\",'Storm - Future Infrastructure'!B93)","v":"SW-A-251"},{"$f":"IF(B93=\"\",\"\",'Storm - Future Infrastructure'!C93)","v":""},{"$f":"IF(B93=\"\",\"\",'Storm - Future Infrastructure'!F93)","v":"Bioretention J"},{"$f":"IF(B93=\"\",\"\",'Storm - Future Infrastructure'!D93)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O93='Storm - Future Infrastructure'!N93,'Storm - Future Infrastructure'!O93,'Storm - Future Infrastructure'!O93&\" - \"&'Storm - Future Infrastructure'!N93)","v":"2031 - 2036"},{"$f":"IF(B93=\"\",\"\",'Storm - Future Infrastructure'!Z93)","v":29063}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O94,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B94=\"\",\"\",'Storm - Future Infrastructure'!B94)","v":"SW-A-252"},{"$f":"IF(B94=\"\",\"\",'Storm - Future Infrastructure'!C94)","v":""},{"$f":"IF(B94=\"\",\"\",'Storm - Future Infrastructure'!F94)","v":"Bioretention J"},{"$f":"IF(B94=\"\",\"\",'Storm - Future Infrastructure'!D94)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O94='Storm - Future Infrastructure'!N94,'Storm - Future Infrastructure'!O94,'Storm - Future Infrastructure'!O94&\" - \"&'Storm - Future Infrastructure'!N94)","v":"2031 - 2036"},{"$f":"IF(B94=\"\",\"\",'Storm - Future Infrastructure'!Z94)","v":29063}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O95,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B95=\"\",\"\",'Storm - Future Infrastructure'!B95)","v":"SW-A-253"},{"$f":"IF(B95=\"\",\"\",'Storm - Future Infrastructure'!C95)","v":""},{"$f":"IF(B95=\"\",\"\",'Storm - Future Infrastructure'!F95)","v":"Bioretention J"},{"$f":"IF(B95=\"\",\"\",'Storm - Future Infrastructure'!D95)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O95='Storm - Future Infrastructure'!N95,'Storm - Future Infrastructure'!O95,'Storm - Future Infrastructure'!O95&\" - \"&'Storm - Future Infrastructure'!N95)","v":"2031 - 2036"},{"$f":"IF(B95=\"\",\"\",'Storm - Future Infrastructure'!Z95)","v":29063}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O96,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B96=\"\",\"\",'Storm - Future Infrastructure'!B96)","v":"SW-A-254"},{"$f":"IF(B96=\"\",\"\",'Storm - Future Infrastructure'!C96)","v":""},{"$f":"IF(B96=\"\",\"\",'Storm - Future Infrastructure'!F96)","v":"Bioretention J"},{"$f":"IF(B96=\"\",\"\",'Storm - Future Infrastructure'!D96)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O96='Storm - Future Infrastructure'!N96,'Storm - Future Infrastructure'!O96,'Storm - Future Infrastructure'!O96&\" - \"&'Storm - Future Infrastructure'!N96)","v":"2031 - 2036"},{"$f":"IF(B96=\"\",\"\",'Storm - Future Infrastructure'!Z96)","v":29063}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O97,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B97=\"\",\"\",'Storm - Future Infrastructure'!B97)","v":"SW-A-255"},{"$f":"IF(B97=\"\",\"\",'Storm - Future Infrastructure'!C97)","v":""},{"$f":"IF(B97=\"\",\"\",'Storm - Future Infrastructure'!F97)","v":"Bioretention J"},{"$f":"IF(B97=\"\",\"\",'Storm - Future Infrastructure'!D97)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O97='Storm - Future Infrastructure'!N97,'Storm - Future Infrastructure'!O97,'Storm - Future Infrastructure'!O97&\" - \"&'Storm - Future Infrastructure'!N97)","v":"2031 - 2036"},{"$f":"IF(B97=\"\",\"\",'Storm - Future Infrastructure'!Z97)","v":29063}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O98,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Storm - Future Infrastructure'!B98=\"\",\"\",'Storm - Future Infrastructure'!B98)","v":"SW-A-256"},{"$f":"IF(B98=\"\",\"\",'Storm - Future Infrastructure'!C98)","v":""},{"$f":"IF(B98=\"\",\"\",'Storm - Future Infrastructure'!F98)","v":"Bioretention J"},{"$f":"IF(B98=\"\",\"\",'Storm - Future Infrastructure'!D98)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O98='Storm - Future Infrastructure'!N98,'Storm - Future Infrastructure'!O98,'Storm - Future Infrastructure'!O98&\" - \"&'Storm - Future Infrastructure'!N98)","v":"2031 - 2036"},{"$f":"IF(B98=\"\",\"\",'Storm - Future Infrastructure'!Z98)","v":29063}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O99,\"Hide\",\"\")","v":""},{"$f":"IF('Storm - Future Infrastructure'!B99=\"\",\"\",'Storm - Future Infrastructure'!B99)","v":"SW-A-257"},{"$f":"IF(B99=\"\",\"\",'Storm - Future Infrastructure'!C99)","v":""},{"$f":"IF(B99=\"\",\"\",'Storm - Future Infrastructure'!F99)","v":"Bioretention A"},{"$f":"IF(B99=\"\",\"\",'Storm - Future Infrastructure'!D99)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O99='Storm - Future Infrastructure'!N99,'Storm - Future Infrastructure'!O99,'Storm - Future Infrastructure'!O99&\" - \"&'Storm - Future Infrastructure'!N99)","v":"2017 - 2021"},{"$f":"IF(B99=\"\",\"\",'Storm - Future Infrastructure'!Z99)","v":439965}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O100,\"Hide\",\"\")","v":""},{"$f":"IF('Storm - Future Infrastructure'!B100=\"\",\"\",'Storm - Future Infrastructure'!B100)","v":"SW-A-258"},{"$f":"IF(B100=\"\",\"\",'Storm - Future Infrastructure'!C100)","v":""},{"$f":"IF(B100=\"\",\"\",'Storm - Future Infrastructure'!F100)","v":"Infiltration Bioretention B"},{"$f":"IF(B100=\"\",\"\",'Storm - Future Infrastructure'!D100)","v":"Infiltration Bio-retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O100='Storm - Future Infrastructure'!N100,'Storm - Future Infrastructure'!O100,'Storm - Future Infrastructure'!O100&\" - \"&'Storm - Future Infrastructure'!N100)","v":"2017 - 2021"},{"$f":"IF(B100=\"\",\"\",'Storm - Future Infrastructure'!Z100)","v":109658}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O101,\"Hide\",\"\")","v":""},{"$f":"IF('Storm - Future Infrastructure'!B101=\"\",\"\",'Storm - Future Infrastructure'!B101)","v":"SW-A-262"},{"$f":"IF(B101=\"\",\"\",'Storm - Future Infrastructure'!C101)","v":""},{"$f":"IF(B101=\"\",\"\",'Storm - Future Infrastructure'!F101)","v":"Infiltration Bioretention A"},{"$f":"IF(B101=\"\",\"\",'Storm - Future Infrastructure'!D101)","v":"Infiltration Bio-retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O101='Storm - Future Infrastructure'!N101,'Storm - Future Infrastructure'!O101,'Storm - Future Infrastructure'!O101&\" - \"&'Storm - Future Infrastructure'!N101)","v":"2017 - 2021"},{"$f":"IF(B101=\"\",\"\",'Storm - Future Infrastructure'!Z101)","v":267760}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O102,\"Hide\",\"\")","v":""},{"$f":"IF('Storm - Future Infrastructure'!B102=\"\",\"\",'Storm - Future Infrastructure'!B102)","v":"SW-A-263"},{"$f":"IF(B102=\"\",\"\",'Storm - Future Infrastructure'!C102)","v":""},{"$f":"IF(B102=\"\",\"\",'Storm - Future Infrastructure'!F102)","v":"Infiltration Bioretention A"},{"$f":"IF(B102=\"\",\"\",'Storm - Future Infrastructure'!D102)","v":"Infiltration Bio-retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O102='Storm - Future Infrastructure'!N102,'Storm - Future Infrastructure'!O102,'Storm - Future Infrastructure'!O102&\" - \"&'Storm - Future Infrastructure'!N102)","v":"2017 - 2021"},{"$f":"IF(B102=\"\",\"\",'Storm - Future Infrastructure'!Z102)","v":267760}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O103,\"Hide\",\"\")","v":""},{"$f":"IF('Storm - Future Infrastructure'!B103=\"\",\"\",'Storm - Future Infrastructure'!B103)","v":"SW-A-264"},{"$f":"IF(B103=\"\",\"\",'Storm - Future Infrastructure'!C103)","v":""},{"$f":"IF(B103=\"\",\"\",'Storm - Future Infrastructure'!F103)","v":"Infiltration Bioretention A"},{"$f":"IF(B103=\"\",\"\",'Storm - Future Infrastructure'!D103)","v":"Infiltration Bio-retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O103='Storm - Future Infrastructure'!N103,'Storm - Future Infrastructure'!O103,'Storm - Future Infrastructure'!O103&\" - \"&'Storm - Future Infrastructure'!N103)","v":"2017 - 2021"},{"$f":"IF(B103=\"\",\"\",'Storm - Future Infrastructure'!Z103)","v":267760}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O104,\"Hide\",\"\")","v":""},{"$f":"IF('Storm - Future Infrastructure'!B104=\"\",\"\",'Storm - Future Infrastructure'!B104)","v":"SW-A-266"},{"$f":"IF(B104=\"\",\"\",'Storm - Future Infrastructure'!C104)","v":""},{"$f":"IF(B104=\"\",\"\",'Storm - Future Infrastructure'!F104)","v":"Infiltration Bioretention B"},{"$f":"IF(B104=\"\",\"\",'Storm - Future Infrastructure'!D104)","v":"Infiltration Bio-retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O104='Storm - Future Infrastructure'!N104,'Storm - Future Infrastructure'!O104,'Storm - Future Infrastructure'!O104&\" - \"&'Storm - Future Infrastructure'!N104)","v":"2017 - 2021"},{"$f":"IF(B104=\"\",\"\",'Storm - Future Infrastructure'!Z104)","v":109658}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O105,\"Hide\",\"\")","v":""},{"$f":"IF('Storm - Future Infrastructure'!B105=\"\",\"\",'Storm - Future Infrastructure'!B105)","v":"SW-A-267"},{"$f":"IF(B105=\"\",\"\",'Storm - Future Infrastructure'!C105)","v":""},{"$f":"IF(B105=\"\",\"\",'Storm - Future Infrastructure'!F105)","v":"Infiltration Bioretention B"},{"$f":"IF(B105=\"\",\"\",'Storm - Future Infrastructure'!D105)","v":"Infiltration Bio-retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O105='Storm - Future Infrastructure'!N105,'Storm - Future Infrastructure'!O105,'Storm - Future Infrastructure'!O105&\" - \"&'Storm - Future Infrastructure'!N105)","v":"2017 - 2021"},{"$f":"IF(B105=\"\",\"\",'Storm - Future Infrastructure'!Z105)","v":109658}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O106,\"Hide\",\"\")","v":""},{"$f":"IF('Storm - Future Infrastructure'!B106=\"\",\"\",'Storm - Future Infrastructure'!B106)","v":"SW-A-268"},{"$f":"IF(B106=\"\",\"\",'Storm - Future Infrastructure'!C106)","v":""},{"$f":"IF(B106=\"\",\"\",'Storm - Future Infrastructure'!F106)","v":"Infiltration Bioretention B"},{"$f":"IF(B106=\"\",\"\",'Storm - Future Infrastructure'!D106)","v":"Infiltration Bio-retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O106='Storm - Future Infrastructure'!N106,'Storm - Future Infrastructure'!O106,'Storm - Future Infrastructure'!O106&\" - \"&'Storm - Future Infrastructure'!N106)","v":"2017 - 2021"},{"$f":"IF(B106=\"\",\"\",'Storm - Future Infrastructure'!Z106)","v":109658}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O107,\"Hide\",\"\")","v":""},{"$f":"IF('Storm - Future Infrastructure'!B107=\"\",\"\",'Storm - Future Infrastructure'!B107)","v":"SW-A-269"},{"$f":"IF(B107=\"\",\"\",'Storm - Future Infrastructure'!C107)","v":""},{"$f":"IF(B107=\"\",\"\",'Storm - Future Infrastructure'!F107)","v":"Bioretention C"},{"$f":"IF(B107=\"\",\"\",'Storm - Future Infrastructure'!D107)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O107='Storm - Future Infrastructure'!N107,'Storm - Future Infrastructure'!O107,'Storm - Future Infrastructure'!O107&\" - \"&'Storm - Future Infrastructure'!N107)","v":"2017 - 2021"},{"$f":"IF(B107=\"\",\"\",'Storm - Future Infrastructure'!Z107)","v":89640}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O108,\"Hide\",\"\")","v":""},{"$f":"IF('Storm - Future Infrastructure'!B108=\"\",\"\",'Storm - Future Infrastructure'!B108)","v":"SW-A-272"},{"$f":"IF(B108=\"\",\"\",'Storm - Future Infrastructure'!C108)","v":""},{"$f":"IF(B108=\"\",\"\",'Storm - Future Infrastructure'!F108)","v":"Bio retention Basin D"},{"$f":"IF(B108=\"\",\"\",'Storm - Future Infrastructure'!D108)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O108='Storm - Future Infrastructure'!N108,'Storm - Future Infrastructure'!O108,'Storm - Future Infrastructure'!O108&\" - \"&'Storm - Future Infrastructure'!N108)","v":"2017 - 2021"},{"$f":"IF(B108=\"\",\"\",'Storm - Future Infrastructure'!Z108)","v":95517}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O109,\"Hide\",\"\")","v":""},{"$f":"IF('Storm - Future Infrastructure'!B109=\"\",\"\",'Storm - Future Infrastructure'!B109)","v":"SW-A-275"},{"$f":"IF(B109=\"\",\"\",'Storm - Future Infrastructure'!C109)","v":""},{"$f":"IF(B109=\"\",\"\",'Storm - Future Infrastructure'!F109)","v":"Wetland C (including inlet pond)"},{"$f":"IF(B109=\"\",\"\",'Storm - Future Infrastructure'!D109)","v":"Wetland"},{"$f":"IF('Storm - Future Infrastructure'!O109='Storm - Future Infrastructure'!N109,'Storm - Future Infrastructure'!O109,'Storm - Future Infrastructure'!O109&\" - \"&'Storm - Future Infrastructure'!N109)","v":"2021 - 2026"},{"$f":"IF(B109=\"\",\"\",'Storm - Future Infrastructure'!Z109)","v":1596610}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O110,\"Hide\",\"\")","v":""},{"$f":"IF('Storm - Future Infrastructure'!B110=\"\",\"\",'Storm - Future Infrastructure'!B110)","v":"SW-A-279"},{"$f":"IF(B110=\"\",\"\",'Storm - Future Infrastructure'!C110)","v":""},{"$f":"IF(B110=\"\",\"\",'Storm - Future Infrastructure'!F110)","v":"Bioretention Basin D"},{"$f":"IF(B110=\"\",\"\",'Storm - Future Infrastructure'!D110)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O110='Storm - Future Infrastructure'!N110,'Storm - Future Infrastructure'!O110,'Storm - Future Infrastructure'!O110&\" - \"&'Storm - Future Infrastructure'!N110)","v":"2017 - 2021"},{"$f":"IF(B110=\"\",\"\",'Storm - Future Infrastructure'!Z110)","v":814032}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O111,\"Hide\",\"\")","v":""},{"$f":"IF('Storm - Future Infrastructure'!B111=\"\",\"\",'Storm - Future Infrastructure'!B111)","v":"SW-A-287"},{"$f":"IF(B111=\"\",\"\",'Storm - Future Infrastructure'!C111)","v":""},{"$f":"IF(B111=\"\",\"\",'Storm - Future Infrastructure'!F111)","v":"Kinross"},{"$f":"IF(B111=\"\",\"\",'Storm - Future Infrastructure'!D111)","v":"Detention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O111='Storm - Future Infrastructure'!N111,'Storm - Future Infrastructure'!O111,'Storm - Future Infrastructure'!O111&\" - \"&'Storm - Future Infrastructure'!N111)","v":"2017 - 2021"},{"$f":"IF(B111=\"\",\"\",'Storm - Future Infrastructure'!Z111)","v":691578}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O112,\"Hide\",\"\")","v":""},{"$f":"IF('Storm - Future Infrastructure'!B112=\"\",\"\",'Storm - Future Infrastructure'!B112)","v":"SW-A-294"},{"$f":"IF(B112=\"\",\"\",'Storm - Future Infrastructure'!C112)","v":""},{"$f":"IF(B112=\"\",\"\",'Storm - Future Infrastructure'!F112)","v":"Bio-retention basin - Native Dog Creek"},{"$f":"IF(B112=\"\",\"\",'Storm - Future Infrastructure'!D112)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O112='Storm - Future Infrastructure'!N112,'Storm - Future Infrastructure'!O112,'Storm - Future Infrastructure'!O112&\" - \"&'Storm - Future Infrastructure'!N112)","v":2026},{"$f":"IF(B112=\"\",\"\",'Storm - Future Infrastructure'!Z112)","v":446342}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O113,\"Hide\",\"\")","v":""},{"$f":"IF('Storm - Future Infrastructure'!B113=\"\",\"\",'Storm - Future Infrastructure'!B113)","v":"SW-A-297"},{"$f":"IF(B113=\"\",\"\",'Storm - Future Infrastructure'!C113)","v":""},{"$f":"IF(B113=\"\",\"\",'Storm - Future Infrastructure'!F113)","v":"Bio-retention basin - Native Dog Creek"},{"$f":"IF(B113=\"\",\"\",'Storm - Future Infrastructure'!D113)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O113='Storm - Future Infrastructure'!N113,'Storm - Future Infrastructure'!O113,'Storm - Future Infrastructure'!O113&\" - \"&'Storm - Future Infrastructure'!N113)","v":2026},{"$f":"IF(B113=\"\",\"\",'Storm - Future Infrastructure'!Z113)","v":271688}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O114,\"Hide\",\"\")","v":""},{"$f":"IF('Storm - Future Infrastructure'!B114=\"\",\"\",'Storm - Future Infrastructure'!B114)","v":"SW-A-302"},{"$f":"IF(B114=\"\",\"\",'Storm - Future Infrastructure'!C114)","v":""},{"$f":"IF(B114=\"\",\"\",'Storm - Future Infrastructure'!F114)","v":"Bio-retention basin - Native Dog Creek"},{"$f":"IF(B114=\"\",\"\",'Storm - Future Infrastructure'!D114)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O114='Storm - Future Infrastructure'!N114,'Storm - Future Infrastructure'!O114,'Storm - Future Infrastructure'!O114&\" - \"&'Storm - Future Infrastructure'!N114)","v":2026},{"$f":"IF(B114=\"\",\"\",'Storm - Future Infrastructure'!Z114)","v":455938}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O115,\"Hide\",\"\")","v":""},{"$f":"IF('Storm - Future Infrastructure'!B115=\"\",\"\",'Storm - Future Infrastructure'!B115)","v":"SW-A-303"},{"$f":"IF(B115=\"\",\"\",'Storm - Future Infrastructure'!C115)","v":""},{"$f":"IF(B115=\"\",\"\",'Storm - Future Infrastructure'!F115)","v":"Bio-retention basin - Native Dog Creek"},{"$f":"IF(B115=\"\",\"\",'Storm - Future Infrastructure'!D115)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O115='Storm - Future Infrastructure'!N115,'Storm - Future Infrastructure'!O115,'Storm - Future Infrastructure'!O115&\" - \"&'Storm - Future Infrastructure'!N115)","v":2026},{"$f":"IF(B115=\"\",\"\",'Storm - Future Infrastructure'!Z115)","v":455938}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O116,\"Hide\",\"\")","v":""},{"$f":"IF('Storm - Future Infrastructure'!B116=\"\",\"\",'Storm - Future Infrastructure'!B116)","v":"SW-A-304"},{"$f":"IF(B116=\"\",\"\",'Storm - Future Infrastructure'!C116)","v":""},{"$f":"IF(B116=\"\",\"\",'Storm - Future Infrastructure'!F116)","v":"Bio-retention basin - Thornlands"},{"$f":"IF(B116=\"\",\"\",'Storm - Future Infrastructure'!D116)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O116='Storm - Future Infrastructure'!N116,'Storm - Future Infrastructure'!O116,'Storm - Future Infrastructure'!O116&\" - \"&'Storm - Future Infrastructure'!N116)","v":2026},{"$f":"IF(B116=\"\",\"\",'Storm - Future Infrastructure'!Z116)","v":455938}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O117,\"Hide\",\"\")","v":""},{"$f":"IF('Storm - Future Infrastructure'!B117=\"\",\"\",'Storm - Future Infrastructure'!B117)","v":"SW-A-305"},{"$f":"IF(B117=\"\",\"\",'Storm - Future Infrastructure'!C117)","v":""},{"$f":"IF(B117=\"\",\"\",'Storm - Future Infrastructure'!F117)","v":"Bioretention Basin C"},{"$f":"IF(B117=\"\",\"\",'Storm - Future Infrastructure'!D117)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O117='Storm - Future Infrastructure'!N117,'Storm - Future Infrastructure'!O117,'Storm - Future Infrastructure'!O117&\" - \"&'Storm - Future Infrastructure'!N117)","v":2017},{"$f":"IF(B117=\"\",\"\",'Storm - Future Infrastructure'!Z117)","v":210243}]
[{"$f":"IF(MEY<'Storm - Future Infrastructure'!O118,\"Hide\",\"\")","v":""},{"$f":"IF('Storm - Future Infrastructure'!B118=\"\",\"\",'Storm - Future Infrastructure'!B118)","v":"SW-A-306"},{"$f":"IF(B118=\"\",\"\",'Storm - Future Infrastructure'!C118)","v":""},{"$f":"IF(B118=\"\",\"\",'Storm - Future Infrastructure'!F118)","v":"Bioretention Basin J"},{"$f":"IF(B118=\"\",\"\",'Storm - Future Infrastructure'!D118)","v":"Bio-Retention Basin"},{"$f":"IF('Storm - Future Infrastructure'!O118='Storm - Future Infrastructure'!N118,'Storm - Future Infrastructure'!O118,'Storm - Future Infrastructure'!O118&\" - \"&'Storm - Future Infrastructure'!N118)","v":2019},{"$f":"IF(B118=\"\",\"\",'Storm - Future Infrastructure'!Z118)","v":772090}]

{"sheet":"Annualised Trans Demand","index":60,"n_rows":22,"n_cols":16,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Annualised Trans Demand"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"Annualised Transport Demand - Growth"]
[null,"Transport Charge Area","NPV Average Demand","NPV Marginal Demand",{"$f":"Trans_MSY","v":2016},{"$f":"E8+1","v":2017},{"$f":"F8+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027]
[null,{"$f":"'Service Areas'!B79","v":"Alexandra Hills"},{"$f":"E9+NPV(Trans_DemD,'Annualised Trans Demand'!F9:ZZ9)","v":67265.168993872911},{"$f":"NPV(Trans_DemD,'Annualised Trans Demand'!F9:ZZ9)","v":1918.1689938729105},65347,228,227,227,227,228,227,227,227,228,227,227]
[null,{"$f":"'Service Areas'!B80","v":"Birkdale"},{"$f":"E10+NPV(Trans_DemD,'Annualised Trans Demand'!F10:ZZ10)","v":56907.960102718127},{"$f":"NPV(Trans_DemD,'Annualised Trans Demand'!F10:ZZ10)","v":3302.9601027181297},53605,391,392,391,392,391,391,392,391,392,391,391]
[null,{"$f":"'Service Areas'!B81","v":"Capalaba"},{"$f":"E11+NPV(Trans_DemD,'Annualised Trans Demand'!F11:ZZ11)","v":148495.22641194158},{"$f":"NPV(Trans_DemD,'Annualised Trans Demand'!F11:ZZ11)","v":10094.226411941576},138401,1196,1196,1196,1196,1196,1196,1196,1196,1196,1197,1196]
[null,{"$f":"'Service Areas'!B82","v":"Cleveland"},{"$f":"E12+NPV(Trans_DemD,'Annualised Trans Demand'!F12:ZZ12)","v":110694.8058246435},{"$f":"NPV(Trans_DemD,'Annualised Trans Demand'!F12:ZZ12)","v":11229.805824643494},99465,1330,1331,1331,1330,1331,1331,1330,1331,1331,1331,1330]
[null,{"$f":"'Service Areas'!B83","v":"Mount Cotton"},{"$f":"E13+NPV(Trans_DemD,'Annualised Trans Demand'!F13:ZZ13)","v":21395.987193534849},{"$f":"NPV(Trans_DemD,'Annualised Trans Demand'!F13:ZZ13)","v":2639.9871935348501},18756,313,313,312,313,313,313,313,312,313,313,313]
[null,{"$f":"'Service Areas'!B84","v":"Ormiston"},{"$f":"E14+NPV(Trans_DemD,'Annualised Trans Demand'!F14:ZZ14)","v":26076.843746010665},{"$f":"NPV(Trans_DemD,'Annualised Trans Demand'!F14:ZZ14)","v":1994.8437460106657},24082,236,237,236,237,236,236,237,236,237,236,236]
[null,{"$f":"'Service Areas'!B85","v":"Redland Bay"},{"$f":"E15+NPV(Trans_DemD,'Annualised Trans Demand'!F15:ZZ15)","v":51947.967287422216},{"$f":"NPV(Trans_DemD,'Annualised Trans Demand'!F15:ZZ15)","v":4670.9672874222179},47277,554,553,554,553,554,553,553,554,553,554,553]
[null,{"$f":"'Service Areas'!B86","v":"Sheldon"},{"$f":"E16+NPV(Trans_DemD,'Annualised Trans Demand'!F16:ZZ16)","v":7877.62674179444},{"$f":"NPV(Trans_DemD,'Annualised Trans Demand'!F16:ZZ16)","v":30.62674179443972},7847,4,3,4,3,4,4,3,4,3,4,4]
[null,{"$f":"'Service Areas'!B87","v":"Thorneside"},{"$f":"E17+NPV(Trans_DemD,'Annualised Trans Demand'!F17:ZZ17)","v":10383.58407484031},{"$f":"NPV(Trans_DemD,'Annualised Trans Demand'!F17:ZZ17)","v":169.58407484031002},10214,20,20,20,20,21,20,20,20,20,20,20]
[null,{"$f":"'Service Areas'!B88","v":"Thornlands"},{"$f":"E18+NPV(Trans_DemD,'Annualised Trans Demand'!F18:ZZ18)","v":55978.228919040783},{"$f":"NPV(Trans_DemD,'Annualised Trans Demand'!F18:ZZ18)","v":8200.228919040781},47778,972,972,971,972,972,971,972,971,972,972,971]
[null,{"$f":"'Service Areas'!B89","v":"Victoria Point"},{"$f":"E19+NPV(Trans_DemD,'Annualised Trans Demand'!F19:ZZ19)","v":84213.026212787227},{"$f":"NPV(Trans_DemD,'Annualised Trans Demand'!F19:ZZ19)","v":6674.0262127872302},77539,790,791,791,791,791,791,791,791,791,790,791]
[null,{"$f":"'Service Areas'!B90","v":"Wellington Point"},{"$f":"E20+NPV(Trans_DemD,'Annualised Trans Demand'!F20:ZZ20)","v":41860.455642778092},{"$f":"NPV(Trans_DemD,'Annualised Trans Demand'!F20:ZZ20)","v":2269.4556427780931},39591,269,269,269,269,269,268,269,269,269,269,269]
[null,{"$f":"'Service Areas'!B91","v":"Islands"},{"$f":"E21+NPV(Trans_DemD,'Annualised Trans Demand'!F21:ZZ21)","v":27795.108869040203},{"$f":"NPV(Trans_DemD,'Annualised Trans Demand'!F21:ZZ21)","v":3948.1088690402012},23847,467,468,468,468,468,468,468,468,468,468,467]
[null,{"$f":"'Service Areas'!B92","v":"Citywide"},{"$f":"E22+NPV(Trans_DemD,'Annualised Trans Demand'!F22:ZZ22)","v":710892.38100472477},{"$f":"NPV(Trans_DemD,'Annualised Trans Demand'!F22:ZZ22)","v":57144.381004724746},653748,6771,6771,6771,6771,6772,6771,6771,6771,6771,6771,6771]

{"sheet":"Trans - Existing Infrastructure","index":61,"n_rows":165,"n_cols":21,"rows_kept":165,"cut":false,"hidden":true,"merged":[[7,1,7,6],[7,7,7,10],[7,11,7,13],[7,14,7,15],[7,17,7,20]]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Trans - Existing Infrastructure"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"Transport Network - Existing Trunk Infrastructure"]
[null,"Asset Information",null,null,null,null,null,"Asset Specification",null,null,null,"Asset Valuation",null,null,"Item Capacity Specification",null,null,"Financial Calculations"]
[null,"Item ID","Map Sheet Number","Infrastructure Type","Project Name","Description","Apportionment Grouping","Length (m)","Land Area (m²)","Asset Size (value)","Asset Size  (measurement)","Year of Valuation","Total Land Value","Construction Value","Spare Capacity at Model Start","Spare Capacity at Model End",null,"Land Value - Model Start","Construction Value - Model Start","Total Asset Value - Model Start","PV Total Asset Value - Average"]
[null,"E113",null,"Local Collector",null,"Alexandra Circuit- From Vienna Road to Vienna Road","Alexandra Hills",1.337,null,null,null,2013,null,4532430,null,null,null,{"$f":"IF(B10=\"\",\"\",M10*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L10,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L10,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B10=\"\",\"\",N10*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L10,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L10,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":4541104.5071770335},{"$f":"IF(B10=\"\",\"\",R10+S10)","v":4541104.5071770335},{"$f":"IF(B10=\"\",\"\",T10*(1-P10))","v":4541104.5071770335}]
[null,"E65",null,"Trunk Collector",null,"Allenby Road- From Malmoral Street to Finucane Road","Alexandra Hills",1.2410000000000001,null,null,null,2013,null,4206990,null,null,null,{"$f":"IF(B11=\"\",\"\",M11*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L11,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L11,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B11=\"\",\"\",N11*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L11,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L11,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":4215041.655502392},4215041.655502392,4215041.655502392]
[null,"E76",null,"Trunk Collector",null,"Allenby Road- From Montgomery Road to Balmoral Street","Alexandra Hills",0.503,null,null,null,2013,null,1705169.9999999998,null,null,null,{"$f":"IF(B12=\"\",\"\",M12*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L12,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L12,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B12=\"\",\"\",N12*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L12,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L12,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":1708433.4832535882},1708433.4832535882,1708433.4832535882]
[null,"E92",null,"Trunk Collector",null,"Allenby Road- From Old Cleveland Road East to Montgomery Road","Alexandra Hills",0.32500000000000001,null,null,null,2013,null,1101750,null,null,null,{"$f":"IF(B13=\"\",\"\",M13*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L13,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L13,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B13=\"\",\"\",N13*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L13,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L13,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":1103858.6124401914},1103858.6124401914,1103858.6124401914]
[null,"E16",null,"Sub Arterial",null,"Avalon Road- From Mount Cotton Road to Ford Road","Citywide",5.5629999999999997,null,null,null,2013,null,18858570,null,null,null,{"$f":"IF(B14=\"\",\"\",M14*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L14,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L14,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B14=\"\",\"\",N14*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L14,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L14,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":18894662.956937797},18894662.956937797,18894662.956937797]
[null,"E129",null,"Local Collector",null,"Banana Street- From Weinam Street to Meissner Street","Redland Bay",0.373,null,null,null,2013,null,1264470,null,null,null,{"$f":"IF(B15=\"\",\"\",M15*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L15,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L15,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B15=\"\",\"\",N15*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L15,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L15,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":1266890.038277512},1266890.038277512,1266890.038277512]
[null,"E125",null,"Local Collector",null,"Bay Street- From Wellington Street to Bloomfield Street","Cleveland",1.135,null,null,null,2013,null,3847650,null,null,null,{"$f":"IF(B16=\"\",\"\",M16*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L16,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L16,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B16=\"\",\"\",N16*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L16,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L16,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":3855013.9234449761},3855013.9234449761,3855013.9234449761]
[null,"E96",null,"Trunk Collector",null,"Baythorn Drive- From King Street to Thornlands Road","Thornlands",0.42599999999999999,null,null,null,2013,null,1444140,null,null,null,{"$f":"IF(B17=\"\",\"\",M17*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L17,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L17,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B17=\"\",\"\",N17*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L17,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L17,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":1446903.9043062201},1446903.9043062201,1446903.9043062201]
[null,"E74",null,"Trunk Collector",null,"Benfer Road- From Link Road to Cleveland Redland Bay Road","Victoria Point",1.3839999999999999,null,null,null,2013,null,4691759.9999999991,null,null,null,{"$f":"IF(B18=\"\",\"\",M18*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L18,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L18,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B18=\"\",\"\",N18*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L18,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L18,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":4700739.4449760756},4700739.4449760756,4700739.4449760756]
[null,"E102",null,"Trunk Collector",null,"Boundary Street- From Cleveland Redland Bay Road to Intersection with Boundary Street","Redland Bay",0.18099999999999999,null,null,null,2013,null,613590.00000000012,null,null,null,{"$f":"IF(B19=\"\",\"\",M19*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L19,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L19,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B19=\"\",\"\",N19*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L19,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L19,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":614764.3349282298},614764.3349282298,614764.3349282298]
[null,"E71",null,"Trunk Collector",null,"Boundary Street- From Intersection with Boundary Street to Broadwater Terrace","Redland Bay",1.022,null,null,null,2013,null,3464580,null,null,null,{"$f":"IF(B20=\"\",\"\",M20*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L20,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L20,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B20=\"\",\"\",N20*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L20,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L20,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":3471210.7751196171},3471210.7751196171,3471210.7751196171]
[null,"E78",null,"Trunk Collector",null,"Boundary Street- From Cleveland Redland Bay Road to Intersection with Boundary Street","Redland Bay",0.25600000000000001,null,null,null,2013,null,867840,null,null,null,{"$f":"IF(B21=\"\",\"\",M21*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L21,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L21,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B21=\"\",\"\",N21*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L21,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L21,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":869500.93779904302},869500.93779904302,869500.93779904302]
[null,"E69",null,"Trunk Collector",null,"Broadwater Terrace- From Boundary Street to Hamilton Street","Redland Bay",0.65800000000000003,null,null,null,2013,null,2230620,null,null,null,{"$f":"IF(B22=\"\",\"\",M22*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L22,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L22,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B22=\"\",\"\",N22*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L22,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L22,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":2234889.1291866028},2234889.1291866028,2234889.1291866028]
[null,"E23",null,"Sub Arterial",null,"Bunker Road- From Colburn Avenue to Double Jump Road","Citywide",3.1480000000000001,null,null,null,2013,null,10671720,null,null,null,{"$f":"IF(B23=\"\",\"\",M23*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L23,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L23,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B23=\"\",\"\",N23*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L23,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L23,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":10692144.344497608},10692144.344497608,10692144.344497608]
[null,"E117",null,"Local Collector",null,"Cambridge Drive- From Finucane Road to Vienna Road","Alexandra Hills",0.85299999999999998,null,null,null,2013,null,2891670.0000000005,null,null,null,{"$f":"IF(B24=\"\",\"\",M24*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L24,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L24,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B24=\"\",\"\",N24*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L24,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L24,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":2897204.296650718},2897204.296650718,2897204.296650718]
[null,"E128",null,"Local Collector",null,"Charles Street- From Thorne Road to Quarry Road","Birkdale",0.35899999999999999,null,null,null,2013,null,1217010,null,null,null,{"$f":"IF(B25=\"\",\"\",M25*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L25,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L25,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B25=\"\",\"\",N25*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L25,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L25,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":1219339.2057416267},1219339.2057416267,1219339.2057416267]
[null,"E64",null,"Trunk Collector",null,"Clifford Perske Drive- From Thornlands Road to South Street","Thornlands",1.0289999999999999,null,null,null,2013,null,3488310,null,null,null,{"$f":"IF(B26=\"\",\"\",M26*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L26,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L26,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B26=\"\",\"\",N26*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L26,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L26,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":3494986.1913875598},3494986.1913875598,3494986.1913875598]
[null,"E70",null,"Trunk Collector",null,"Collingwood Road- From Hardy Road to Birkdale Road","Birkdale",1.621,null,null,null,2013,null,5495190.0000000009,null,null,null,{"$f":"IF(B27=\"\",\"\",M27*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L27,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L27,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B27=\"\",\"\",N27*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L27,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L27,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":5505707.110047848},5505707.110047848,5505707.110047848]
[null,"E98",null,"Trunk Collector",null,"Collingwood Road- From Pitt Road to Hardy Road","Birkdale",0.20300000000000001,null,null,null,2013,null,688170,null,null,null,{"$f":"IF(B28=\"\",\"\",M28*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L28,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L28,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B28=\"\",\"\",N28*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L28,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L28,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":689487.07177033485},689487.07177033485,689487.07177033485]
[null,"E91",null,"Trunk Collector",null,"Collins Street- From School of Arts Road to Torquay Road","Redland Bay",0.90800000000000003,null,null,null,2013,null,3078120,null,null,null,{"$f":"IF(B29=\"\",\"\",M29*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L29,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L29,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B29=\"\",\"\",N29*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L29,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L29,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":3084011.1387559809},3084011.1387559809,3084011.1387559809]
[null,"E88",null,"Trunk Collector",null,"Dinwoodie Road- From Boundary Road to Cleveland Redland Bay Road","Thornlands",1.024,null,null,null,2013,null,3471360,null,null,null,{"$f":"IF(B30=\"\",\"\",M30*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L30,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L30,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B30=\"\",\"\",N30*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L30,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L30,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":3478003.7511961721},3478003.7511961721,3478003.7511961721]
[null,"E21",null,"Sub Arterial",null,"Double Jump Road- From Bunker Road to Mount Cotton Road","Citywide",2.6989999999999998,null,null,null,2013,null,9149610,null,null,null,{"$f":"IF(B31=\"\",\"\",M31*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L31,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L31,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B31=\"\",\"\",N31*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L31,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L31,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":9167121.2153110038},9167121.2153110038,9167121.2153110038]
[null,"E52",null,"Sub Arterial",null,"Double Jump Road- From Bunker Road to Cleveland Redland Bay Road","Citywide",3.0219999999999998,null,null,null,2013,null,20489160,null,null,null,{"$f":"IF(B32=\"\",\"\",M32*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L32,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L32,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B32=\"\",\"\",N32*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L32,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L32,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":20528373.703349281},20528373.703349281,20528373.703349281]
[null,"E79",null,"Trunk Collector",null,"Duncan Street- From Main Road to Starkey Street","Wellington Point",0.65500000000000003,null,null,null,2013,null,2220450,null,null,null,{"$f":"IF(B33=\"\",\"\",M33*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L33,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L33,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B33=\"\",\"\",N33*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L33,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L33,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":2224699.6650717701},2224699.6650717701,2224699.6650717701]
[null,"E18",null,"Sub Arterial",null,"German Church Road- From Cleveland Redland Bay Road to Heinemann Road","Citywide",2.7949999999999999,null,null,null,2013,null,9475050,null,null,null,{"$f":"IF(B34=\"\",\"\",M34*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L34,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L34,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B34=\"\",\"\",N34*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L34,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L34,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":9493184.0669856463},9493184.0669856463,9493184.0669856463]
[null,"E77",null,"Trunk Collector",null,"German Church Road- From Gordon Street to Cleveland Redland Bay Road","Redland Bay",1.044,null,null,null,2013,null,3539160.0000000005,null,null,null,{"$f":"IF(B35=\"\",\"\",M35*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L35,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L35,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B35=\"\",\"\",N35*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L35,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L35,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":3545933.5119617227},3545933.5119617227,3545933.5119617227]
[null,"E104",null,"Trunk Collector",null,"Giles Road- From Cleveland Redland Bay Road to Gordon Road","Redland Bay",0.26100000000000001,null,null,null,2013,null,884790.00000000012,null,null,null,{"$f":"IF(B36=\"\",\"\",M36*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L36,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L36,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B36=\"\",\"\",N36*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L36,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L36,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":886483.37799043069},886483.37799043069,886483.37799043069]
[null,"E68",null,"Trunk Collector",null,"Giles Road- From Cleveland Redland Bay Road to Heinemann Road","Redland Bay",2.988,null,null,null,2013,null,10129320,null,null,null,{"$f":"IF(B37=\"\",\"\",M37*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L37,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L37,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B37=\"\",\"\",N37*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L37,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L37,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":10148706.258373205},10148706.258373205,10148706.258373205]
[null,"E82",null,"Trunk Collector",null,"Gordon Road- From Queen Street to German Church Road","Redland Bay",0.71199999999999997,null,null,null,2013,null,2413680.0000000005,null,null,null,{"$f":"IF(B38=\"\",\"\",M38*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L38,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L38,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B38=\"\",\"\",N38*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L38,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L38,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":2418299.4832535889},2418299.4832535889,2418299.4832535889]
[null,"E85",null,"Trunk Collector",null,"Gordon Road- From German Church Road to Giles Road","Redland Bay",0.72199999999999998,null,null,null,2013,null,2447580,null,null,null,{"$f":"IF(B39=\"\",\"\",M39*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L39,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L39,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B39=\"\",\"\",N39*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L39,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L39,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":2452264.3636363638},2452264.3636363638,2452264.3636363638]
[null,"E97",null,"Trunk Collector",null,"Government Road- From Meissner Street to Queen Street","Redland Bay",0.24099999999999999,null,null,null,2013,null,816990,null,null,null,{"$f":"IF(B40=\"\",\"\",M40*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L40,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L40,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B40=\"\",\"\",N40*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L40,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L40,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":818553.61722488038},818553.61722488038,818553.61722488038]
[null,"E127",null,"Local Collector",null,"Hamilton Street- From Weinam Street to Meissner Street","Redland Bay",0.307,null,null,null,2013,null,1040729.9999999999,null,null,null,{"$f":"IF(B41=\"\",\"\",M41*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L41,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L41,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B41=\"\",\"\",N41*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L41,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L41,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":1042721.827751196},1042721.827751196,1042721.827751196]
[null,"E138",null,"Local Collector",null,"Hamilton Street- From Weinam Street to Peel","Redland Bay",0.44600000000000001,null,null,null,2013,null,1511940,null,null,null,{"$f":"IF(B42=\"\",\"\",M42*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L42,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L42,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B42=\"\",\"\",N42*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L42,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L42,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":1514833.6650717703},{"$f":"IF(B42=\"\",\"\",R42+S42)","v":1514833.6650717703},{"$f":"IF(B42=\"\",\"\",T42*(1-P42))","v":1514833.6650717703}]
[null,"E115",null,"Local Collector",null,"Hardy Road- From Marlborough Road to Birkdale Road","Birkdale",0.86799999999999999,null,null,null,2013,null,2942520,null,null,null,{"$f":"IF(B43=\"\",\"\",M43*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L43,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L43,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B43=\"\",\"\",N43*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L43,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L43,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":2948151.6172248805},2948151.6172248805,2948151.6172248805]
[null,"E130",null,"Local Collector",null,"Hardy Road- From Marlborough Road to Collingwood Road","Birkdale",0.22,null,null,null,2013,null,745800,null,null,null,{"$f":"IF(B44=\"\",\"\",M44*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L44,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L44,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B44=\"\",\"\",N44*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L44,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L44,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":747227.36842105258},747227.36842105258,747227.36842105258]
[null,"E33",null,"Sub Arterial",null,"Heinemann Road- From Valley Way to Giles Road","Citywide",2.7970000000000002,null,null,null,2013,null,9481830,null,null,null,{"$f":"IF(B45=\"\",\"\",M45*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L45,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L45,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B45=\"\",\"\",N45*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L45,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L45,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":9499977.0430622008},9499977.0430622008,9499977.0430622008]
[null,"E50",null,"Sub Arterial",null,"Heinemann Road- From Giles Road to Double Jump Road","Citywide",1.0589999999999999,null,null,null,2013,null,3590010,null,null,null,{"$f":"IF(B46=\"\",\"\",M46*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L46,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L46,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B46=\"\",\"\",N46*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L46,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L46,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":3596880.8325358853},3596880.8325358853,3596880.8325358853]
[null,"E27",null,"Sub Arterial",null,"Kingfisher Road- From Bunker Road to Springacre Road","Citywide",1.8169999999999999,null,null,null,2013,null,6159630,null,null,null,{"$f":"IF(B47=\"\",\"\",M47*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L47,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L47,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B47=\"\",\"\",N47*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L47,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L47,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":6171418.765550239},6171418.765550239,6171418.765550239]
[null,"E124",null,"Local Collector",null,"Link Road- From Benfer Road to Colburn Avenue","Victoria Point",0.83099999999999996,null,null,null,2013,null,2817090,null,null,null,{"$f":"IF(B48=\"\",\"\",M48*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L48,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L48,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B48=\"\",\"\",N48*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L48,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L48,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":2822481.5598086123},2822481.5598086123,2822481.5598086123]
[null,"E73",null,"Trunk Collector",null,"Link Road- From Colburn Avenue to Benfer Road","Victoria Point",0.70399999999999996,null,null,null,2013,null,2386560.0000000005,null,null,null,{"$f":"IF(B49=\"\",\"\",M49*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L49,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L49,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B49=\"\",\"\",N49*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L49,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L49,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":2391127.578947369},2391127.578947369,2391127.578947369]
[null,"E126",null,"Local Collector",null,"Long Street- From Bloomfield Street to Smith Street","Cleveland",0.69399999999999995,null,null,null,2013,null,2352659.9999999995,null,null,null,{"$f":"IF(B50=\"\",\"\",M50*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L50,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L50,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B50=\"\",\"\",N50*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L50,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L50,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":2357162.6985645927},2357162.6985645927,2357162.6985645927]
[null,"E80",null,"Trunk Collector",null,"Long Street- From Bloomfield Street to Passage Street","Cleveland",1.1930000000000001,null,null,null,2013,null,4044270,null,null,null,{"$f":"IF(B51=\"\",\"\",M51*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L51,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L51,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B51=\"\",\"\",N51*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L51,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L51,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":4052010.2296650717},4052010.2296650717,4052010.2296650717]
[null,"E25",null,"Sub Arterial",null,"Lyndon Road- From Redland Bay Road to Mount Cotton Road","Citywide",2.4119999999999999,null,null,null,2013,null,8176679.9999999991,null,null,null,{"$f":"IF(B52=\"\",\"\",M52*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L52,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L52,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B52=\"\",\"\",N52*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L52,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L52,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":8192329.1483253576},8192329.1483253576,8192329.1483253576]
[null,"E123",null,"Sub Arterial",null,"Main Road- From Birkdale Road to Wellington Point","Citywide",2.2410000000000001,null,null,null,2013,null,7596990,null,null,null,{"$f":"IF(B53=\"\",\"\",M53*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L53,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L53,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B53=\"\",\"\",N53*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L53,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L53,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":7611529.6937799044},7611529.6937799044,7611529.6937799044]
[null,"E32",null,"Sub Arterial",null,"Main Road- From Duncan Street to Birkdale Road","Citywide",1.3640000000000001,null,null,null,2013,null,4623960,null,null,null,{"$f":"IF(B54=\"\",\"\",M54*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L54,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L54,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B54=\"\",\"\",N54*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L54,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L54,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":4632809.6842105258},4632809.6842105258,4632809.6842105258]
[null,"E37",null,"Sub Arterial",null,"Main Road- From Nelson Road to Old Cleveland Road","Citywide",0.754,null,null,null,2013,null,2556060,null,null,null,{"$f":"IF(B55=\"\",\"\",M55*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L55,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L55,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B55=\"\",\"\",N55*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L55,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L55,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":2560951.9808612438},2560951.9808612438,2560951.9808612438]
[null,"E51",null,"Sub Arterial",null,"Main Road- From Duncan Street to Nelson Road","Citywide",0.54200000000000004,null,null,null,2013,null,1837379.9999999998,null,null,null,{"$f":"IF(B56=\"\",\"\",M56*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L56,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L56,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B56=\"\",\"\",N56*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L56,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L56,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":1840896.5167464111},1840896.5167464111,1840896.5167464111]
[null,"E122",null,"Local Collector",null,"Marlborough Road- From Hardy Road to Main Road","Birkdale",0.98399999999999999,null,null,null,2013,null,3335760,null,null,null,{"$f":"IF(B57=\"\",\"\",M57*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L57,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L57,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B57=\"\",\"\",N57*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L57,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L57,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":3342144.2296650717},3342144.2296650717,3342144.2296650717]
[null,"E34",null,"Sub Arterial",null,"McDonald Road- From Allenby Road to Hilliards Creek","Citywide",0.63100000000000001,null,null,null,2013,null,2139090,null,null,null,{"$f":"IF(B58=\"\",\"\",M58*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L58,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L58,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B58=\"\",\"\",N58*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L58,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L58,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":2143183.9521531099},2143183.9521531099,2143183.9521531099]
[null,"E36",null,"Sub Arterial",null,"McDonald Road- From Hilliards Creek to Finucane Road","Citywide",0.81799999999999995,null,null,null,2013,null,2773020.0000000005,null,null,null,{"$f":"IF(B59=\"\",\"\",M59*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L59,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L59,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B59=\"\",\"\",N59*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L59,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L59,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":2778327.2153110052},2778327.2153110052,2778327.2153110052]
[null,"E133",null,"Trunk Collector",null,"Meissner Street- From Hamilton Street to Banana Street","Redland Bay",0.14399999999999999,null,null,null,2013,null,488159.99999999994,null,null,null,{"$f":"IF(B60=\"\",\"\",M60*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L60,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L60,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B60=\"\",\"\",N60*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L60,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L60,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":489094.27751196164},489094.27751196164,489094.27751196164]
[null,"E139",null,"Trunk Collector",null,"Meissner Street- From Hamilton Street to Weinam Street","Redland Bay",0.156,null,null,null,2013,null,528840,null,null,null,{"$f":"IF(B61=\"\",\"\",M61*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L61,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L61,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B61=\"\",\"\",N61*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L61,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L61,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":529852.13397129183},529852.13397129183,529852.13397129183]
[null,"E94",null,"Trunk Collector",null,"Meissner Street- From Weinam Street to Government Road","Redland Bay",0.189,null,null,null,2013,null,640709.99999999988,null,null,null,{"$f":"IF(B62=\"\",\"\",M62*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L62,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L62,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B62=\"\",\"\",N62*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L62,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L62,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":641936.23923444957},641936.23923444957,641936.23923444957]
[null,"E132",null,"Local Collector",null,"Middle Street- From Emmett Drive to Passage Street","Cleveland",0.47299999999999998,null,null,null,2013,null,1603470.0000000002,null,null,null,{"$f":"IF(B63=\"\",\"\",M63*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L63,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L63,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B63=\"\",\"\",N63*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L63,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L63,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":1606538.8421052634},1606538.8421052634,1606538.8421052634]
[null,"E118",null,"Local Collector",null,"Mooroondu Road- From Charles Street to Queens Esplanade","Thorneside",1.95,null,null,null,2013,null,6610500,null,null,null,{"$f":"IF(B64=\"\",\"\",M64*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L64,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L64,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B64=\"\",\"\",N64*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L64,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L64,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":6623151.6746411482},6623151.6746411482,6623151.6746411482]
[null,"E20",null,"Sub Arterial",null,"Mount Cotton Road- From Broadwater Terrace to School Road","Citywide",3.0459999999999998,null,null,null,2013,null,10325940,null,null,null,{"$f":"IF(B65=\"\",\"\",M65*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L65,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L65,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B65=\"\",\"\",N65*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L65,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L65,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":10345702.5645933},10345702.5645933,10345702.5645933]
[null,"E28",null,"Sub Arterial",null,"Mount Cotton Road- From School Road to Moreton Bay Road","Citywide",1.034,null,null,null,2013,null,3505260,null,null,null,{"$f":"IF(B66=\"\",\"\",M66*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L66,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L66,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B66=\"\",\"\",N66*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L66,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L66,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":3511968.6315789474},3511968.6315789474,3511968.6315789474]
[null,"E47",null,"Sub Arterial",null,"Mount Cotton Road- From Moreton Bay Road to Redland Bay Road","Citywide",0.44800000000000001,null,null,null,2013,null,3037440,null,null,null,{"$f":"IF(B67=\"\",\"\",M67*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L67,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L67,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B67=\"\",\"\",N67*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L67,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L67,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":3043253.2822966506},3043253.2822966506,3043253.2822966506]
[null,"E101",null,"Trunk Collector",null,"Nelson Road- From Pitt Street to Main Road","Wellington Point",0.67400000000000004,null,null,null,2013,null,2284860,null,null,null,{"$f":"IF(B68=\"\",\"\",M68*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L68,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L68,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B68=\"\",\"\",N68*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L68,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L68,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":2289232.937799043},2289232.937799043,2289232.937799043]
[null,"E24",null,"Sub Arterial",null,"Ney Road- From School Road to Broadwater Terrace","Citywide",3.0059999999999998,null,null,null,2013,null,10190340,null,null,null,{"$f":"IF(B69=\"\",\"\",M69*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L69,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L69,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B69=\"\",\"\",N69*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L69,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L69,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":10209843.043062201},10209843.043062201,10209843.043062201]
[null,"E58",null,"Sub Arterial",null,"Ney Road- From Redland Bay Road to School Road","Citywide",0.187,null,null,null,2013,null,633930.00000000012,null,null,null,{"$f":"IF(B70=\"\",\"\",M70*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L70,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L70,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B70=\"\",\"\",N70*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L70,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L70,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":635143.26315789483},635143.26315789483,635143.26315789483]
[null,"E3",null,"Arterial",null,"Northern Arterial Road- From Sturgeon Street to Wellington Street","Citywide",0.877,null,null,null,2013,null,2973029.9999999995,null,null,null,{"$f":"IF(B71=\"\",\"\",M71*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L71,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L71,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B71=\"\",\"\",N71*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L71,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L71,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":2978720.0095693776},2978720.0095693776,2978720.0095693776]
[null,"E29",null,"Sub Arterial",null,"Old Cleveland Road East- From Riverton Drive to Birkdale Road","Citywide",2.2959999999999998,null,null,null,2013,null,7783439.9999999991,null,null,null,{"$f":"IF(B72=\"\",\"\",M72*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L72,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L72,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B72=\"\",\"\",N72*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L72,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L72,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":7798336.5358851664},7798336.5358851664,7798336.5358851664]
[null,"E42",null,"Sub Arterial",null,"Old Cleveland Road East- From Starkey Street to Hilliards Creek","Citywide",0.35799999999999998,null,null,null,2013,null,1213620.0000000002,null,null,null,{"$f":"IF(B73=\"\",\"\",M73*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L73,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L73,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B73=\"\",\"\",N73*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L73,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L73,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":1215942.7177033494},1215942.7177033494,1215942.7177033494]
[null,"E43",null,"Sub Arterial",null,"Old Cleveland Road East- From Main Road to Starkey Street","Citywide",0.74299999999999999,null,null,null,2013,null,2518770,null,null,null,{"$f":"IF(B74=\"\",\"\",M74*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L74,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L74,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B74=\"\",\"\",N74*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L74,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L74,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":2523590.6124401912},{"$f":"IF(B74=\"\",\"\",R74+S74)","v":2523590.6124401912},{"$f":"IF(B74=\"\",\"\",T74*(1-P74))","v":2523590.6124401912}]
[null,"E48",null,"Sub Arterial",null,"Old Cleveland Road East- From Main Road to Riverton Drive","Citywide",0.45600000000000002,null,null,null,2013,null,1545840,null,null,null,{"$f":"IF(B75=\"\",\"\",M75*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L75,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L75,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B75=\"\",\"\",N75*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L75,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L75,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":1548798.5454545454},1548798.5454545454,1548798.5454545454]
[null,"E112",null,"Local Collector",null,"Panorama Drive- From Wellington Street to South Street","Thornlands",1.7070000000000001,null,null,null,2013,null,5786730,null,null,null,{"$f":"IF(B76=\"\",\"\",M76*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L76,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L76,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B76=\"\",\"\",N76*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L76,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L76,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":5797805.0813397123},5797805.0813397123,5797805.0813397123]
[null,"E4",null,"Arterial",null,"Panorama Drive- From Ziegenfusz Road to Wellington Street","Citywide",0.72899999999999998,null,null,null,2013,null,2471310,null,null,null,{"$f":"IF(B77=\"\",\"\",M77*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L77,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L77,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B77=\"\",\"\",N77*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L77,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L77,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":2476039.7799043059},2476039.7799043059,2476039.7799043059]
[null,"E5",null,"Arterial",null,"Panorama Drive- From Boundary Road to Ziegenfusz Road","Citywide",0.65800000000000003,null,null,null,2013,null,2230620,null,null,null,{"$f":"IF(B78=\"\",\"\",M78*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L78,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L78,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B78=\"\",\"\",N78*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L78,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L78,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":2234889.1291866028},2234889.1291866028,2234889.1291866028]
[null,"E105",null,"Trunk Collector",null,"Passage Street- From Shore Street North to Middle Street","Cleveland",0.16900000000000001,null,null,null,2013,null,1145820,null,null,null,{"$f":"IF(B79=\"\",\"\",M79*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L79,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L79,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B79=\"\",\"\",N79*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L79,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L79,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":1148012.956937799},1148012.956937799,1148012.956937799]
[null,"E84",null,"Trunk Collector",null,"Passage Street- From Middle Street to Long Street","Cleveland",1.17,null,null,null,2013,null,7932600,null,null,null,{"$f":"IF(B80=\"\",\"\",M80*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L80,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L80,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B80=\"\",\"\",N80*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L80,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L80,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":7947782.0095693776},7947782.0095693776,7947782.0095693776]
[null,"E100",null,"Trunk Collector",null,"Pitt Road- From Nelson Road to Collingwood Road","Birkdale",0.29099999999999998,null,null,null,2013,null,986490,null,null,null,{"$f":"IF(B81=\"\",\"\",M81*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L81,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L81,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B81=\"\",\"\",N81*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L81,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L81,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":988378.01913875598},988378.01913875598,988378.01913875598]
[null,"E95",null,"Trunk Collector",null,"Pitt Street- From Weinam Street to Hamilton Street","Redland Bay",0.215,null,null,null,2013,null,728850,null,null,null,{"$f":"IF(B82=\"\",\"\",M82*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L82,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L82,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B82=\"\",\"\",N82*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L82,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L82,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":730244.92822966503},730244.92822966503,730244.92822966503]
[null,"E66",null,"Trunk Collector",null,"Point O Halloran Road- From Colburn Avenue to Orana Esplanade","Victoria Point",2.4279999999999999,null,null,null,2013,null,8230919.9999999991,null,null,null,{"$f":"IF(B83=\"\",\"\",M83*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L83,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L83,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B83=\"\",\"\",N83*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L83,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L83,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":8246672.9569377974},8246672.9569377974,8246672.9569377974]
[null,"E13",null,"Arterial",null,"Quarry Road- From Charles Street to Birkdale Road","Citywide",0.16300000000000001,null,null,null,2013,null,552570,null,null,null,{"$f":"IF(B84=\"\",\"\",M84*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L84,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L84,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B84=\"\",\"\",N84*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L84,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L84,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":553627.55023923446},553627.55023923446,553627.55023923446]
[null,"E6",null,"Arterial",null,"Quarry Road- From St James Road to Charles Street","Citywide",1.6919999999999999,null,null,null,2013,null,5735880,null,null,null,{"$f":"IF(B85=\"\",\"\",M85*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L85,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L85,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B85=\"\",\"\",N85*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L85,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L85,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":5746857.7607655497},5746857.7607655497,5746857.7607655497]
[null,"E89",null,"Trunk Collector",null,"Queen Street- From Gordon Road to School of Arts Road","Redland Bay",0.79700000000000004,null,null,null,2013,null,2701830,null,null,null,{"$f":"IF(B86=\"\",\"\",M86*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L86,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L86,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B86=\"\",\"\",N86*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L86,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L86,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":2707000.9665071769},2707000.9665071769,2707000.9665071769]
[null,"E49",null,"Sub Arterial",null,"Redland Bay Road- From Mount Cotton Road to Moreton Bay Road","Citywide",0.59899999999999998,null,null,null,2013,null,4061219.9999999995,null,null,null,{"$f":"IF(B87=\"\",\"\",M87*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L87,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L87,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B87=\"\",\"\",N87*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L87,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L87,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":4068992.6698564589},4068992.6698564589,4068992.6698564589]
[null,"E61",null,"Sub Arterial",null,"Redland Bay Road- From Old Cleveland Road to Mount Cotton Road","Citywide",0.11799999999999999,null,null,null,2013,null,800040,null,null,null,{"$f":"IF(B88=\"\",\"\",M88*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L88,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L88,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B88=\"\",\"\",N88*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L88,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L88,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":801571.17703349283},801571.17703349283,801571.17703349283]
[null,"E14",null,"Arterial",null,"Rickertt Road- From Tingalpa Creek Bridge to Quarry Road","Citywide",0.89100000000000001,null,null,null,2013,null,4732000,null,null,null,{"$f":"IF(B89=\"\",\"\",M89*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L89,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L89,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B89=\"\",\"\",N89*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L89,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L89,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":4741056.4593301434},4741056.4593301434,4741056.4593301434]
[null,"E140",null,"Local Collector",null,"Russell Street- From Waterloo Street to Wellington Street","Cleveland",0.90100000000000002,null,null,null,2013,null,3054389.9999999995,null,null,null,{"$f":"IF(B90=\"\",\"\",M90*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L90,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L90,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B90=\"\",\"\",N90*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L90,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L90,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":3060235.7224880378},3060235.7224880378,3060235.7224880378]
[null,"E83",null,"Trunk Collector",null,"School of Arts Road- From Queen Street to German Church Road","Redland Bay",1.496,null,null,null,2013,null,5071440.0000000009,null,null,null,{"$f":"IF(B91=\"\",\"\",M91*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L91,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L91,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B91=\"\",\"\",N91*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L91,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L91,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":5081146.1052631587},5081146.1052631587,5081146.1052631587]
[null,"E90",null,"Trunk Collector",null,"School of Arts Road- From Queen Street to Collins Street","Redland Bay",0.58399999999999996,null,null,null,2013,null,1979760,null,null,null,{"$f":"IF(B92=\"\",\"\",M92*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L92,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L92,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B92=\"\",\"\",N92*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L92,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L92,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":1983549.0143540669},1983549.0143540669,1983549.0143540669]
[null,"E119",null,"Local Collector",null,"School Road- From Ney Road to Mount Cotton Road","Capalaba",1.1259999999999999,null,null,null,2013,null,3817139.9999999995,null,null,null,{"$f":"IF(B93=\"\",\"\",M93*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L93,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L93,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B93=\"\",\"\",N93*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L93,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L93,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":3824445.531100478},3824445.531100478,3824445.531100478]
[null,"E75",null,"Trunk Collector",null,"Serpentine Creek Road- From Torquay Road East to Cleveland Redland Bay Road","Redland Bay",1.0429999999999999,null,null,null,2013,null,3535770,null,null,null,{"$f":"IF(B94=\"\",\"\",M94*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L94,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L94,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B94=\"\",\"\",N94*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L94,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L94,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":3542537.023923445},3542537.023923445,3542537.023923445]
[null,"E38",null,"Sub Arterial",null,"Shore Street West- From Island Street to Waterloo Street","Citywide",0.96099999999999997,null,null,null,2013,null,6515580,null,null,null,{"$f":"IF(B95=\"\",\"\",M95*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L95,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L95,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B95=\"\",\"\",N95*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L95,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L95,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":6528050.0095693776},6528050.0095693776,6528050.0095693776]
[null,"E54",null,"Sub Arterial",null,"Shore Street West- From Passage Street to Island Street","Citywide",0.496,null,null,null,2013,null,1681440,null,null,null,{"$f":"IF(B96=\"\",\"\",M96*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L96,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L96,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B96=\"\",\"\",N96*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L96,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L96,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":1684658.0669856458},1684658.0669856458,1684658.0669856458]
[null,"E108",null,"Trunk Collector",null,"South Street- From Bloomfield Street to Wellington Street","Thornlands",1.127,null,null,null,2013,null,3820529.9999999995,null,null,null,{"$f":"IF(B97=\"\",\"\",M97*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L97,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L97,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B97=\"\",\"\",N97*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L97,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L97,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":3827842.0191387553},3827842.0191387553,3827842.0191387553]
[null,"E109",null,"Trunk Collector",null,"South Street- From Clifford Perske Drive to Bloomfield Street","Thornlands",0.52900000000000003,null,null,null,2013,null,1793310,null,null,null,{"$f":"IF(B98=\"\",\"\",M98*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L98,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L98,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B98=\"\",\"\",N98*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L98,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L98,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":1796742.1722488038},1796742.1722488038,1796742.1722488038]
[null,"E35",null,"Sub Arterial",null,"Springacre Road- From Kingfisher Road to Boundary Road","Citywide",1.5880000000000001,null,null,null,2013,null,5383320,null,null,null,{"$f":"IF(B99=\"\",\"\",M99*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L99,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L99,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B99=\"\",\"\",N99*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L99,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L99,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":5393623.0047846884},5393623.0047846884,5393623.0047846884]
[null,"E72",null,"Trunk Collector",null,"Starkey Street- From Sturgeon Street to Duncan Street","Wellington Point",1.214,null,null,null,2013,null,4115459.9999999995,null,null,null,{"$f":"IF(B100=\"\",\"\",M100*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L100,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L100,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B100=\"\",\"\",N100*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L100,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L100,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":4123336.4784688987},4123336.4784688987,4123336.4784688987]
[null,"E131",null,"Sub Arterial",null,"Sturgeon Street- From Wellington Street to Northern Arterial Road","Citywide",0.11899999999999999,null,null,null,2013,null,403410,null,null,null,{"$f":"IF(B101=\"\",\"\",M101*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L101,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L101,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B101=\"\",\"\",N101*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L101,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L101,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":404182.0765550239},404182.0765550239,404182.0765550239]
[null,"E46",null,"Local Collector",null,"Sturgeon Street- From Hilliards Creek to Northern Arterial Road","Ormiston",0.85599999999999998,null,null,null,2013,null,2901840,null,null,null,{"$f":"IF(B102=\"\",\"\",M102*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L102,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L102,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B102=\"\",\"\",N102*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L102,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L102,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":2907393.7607655502},2907393.7607655502,2907393.7607655502]
[null,"E39",null,"Sub Arterial",null,"Taylor Road- From Woodlands Drive to Boundary Road","Citywide",1.6020000000000001,null,null,null,2013,null,5430780,null,null,null,{"$f":"IF(B103=\"\",\"\",M103*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L103,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L103,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B103=\"\",\"\",N103*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L103,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L103,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":5441173.8373205736},5441173.8373205736,5441173.8373205736]
[null,"E121",null,"Local Collector",null,"Thorneside Road- From Queens Esplanade to Quarry Road","Thorneside",1.59,null,null,null,2013,null,5390099.9999999991,null,null,null,{"$f":"IF(B104=\"\",\"\",M104*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L104,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L104,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B104=\"\",\"\",N104*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L104,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L104,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":5400415.9808612429},5400415.9808612429,5400415.9808612429]
[null,"E110",null,"Trunk Collector",null,"Thornlands Road- From Baythorn Drive to Clifford Perske Drive","Thornlands",0.151,null,null,null,2013,null,511890.00000000006,null,null,null,{"$f":"IF(B105=\"\",\"\",M105*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L105,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L105,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B105=\"\",\"\",N105*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L105,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L105,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":512869.69377990434},512869.69377990434,512869.69377990434]
[null,"E22",null,"Sub Arterial",null,"Valley Way- From Mount Cotton Road to German Church Road","Citywide",2.4790000000000001,null,null,null,2013,null,8403810,null,null,null,{"$f":"IF(B106=\"\",\"\",M106*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L106,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L106,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B106=\"\",\"\",N106*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L106,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L106,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":8419893.8468899522},{"$f":"IF(B106=\"\",\"\",R106+S106)","v":8419893.8468899522},{"$f":"IF(B106=\"\",\"\",T106*(1-P106))","v":8419893.8468899522}]
[null,"E26",null,"Sub Arterial",null,"Vienna Road- From Alexandra Circuit to Cambridge Drive","Citywide",1.4430000000000001,null,null,null,2013,null,4891769.9999999991,null,null,null,{"$f":"IF(B107=\"\",\"\",M107*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L107,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L107,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B107=\"\",\"\",N107*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L107,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L107,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":4901132.2392344484},4901132.2392344484,4901132.2392344484]
[null,"E30",null,"Sub Arterial",null,"Vienna Road- From Alexandra Circuit to Redland Bay Road","Citywide",0.67400000000000004,null,null,null,2013,null,2284860,null,null,null,{"$f":"IF(B108=\"\",\"\",M108*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L108,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L108,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B108=\"\",\"\",N108*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L108,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L108,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":2289232.937799043},2289232.937799043,2289232.937799043]
[null,"E31",null,"Sub Arterial",null,"Vienna Road- From Alexandra Circuit to Alexandra Circuit","Citywide",0.47799999999999998,null,null,null,2013,null,1620420,null,null,null,{"$f":"IF(B109=\"\",\"\",M109*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L109,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L109,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B109=\"\",\"\",N109*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L109,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L109,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":1623521.2822966506},1623521.2822966506,1623521.2822966506]
[null,"E40",null,"Sub Arterial",null,"Vienna Road- From Finucane Road to Cambridge Drive","Citywide",0.27,null,null,null,2013,null,915300,null,null,null,{"$f":"IF(B110=\"\",\"\",M110*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L110,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L110,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B110=\"\",\"\",N110*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L110,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L110,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":917051.77033492818},917051.77033492818,917051.77033492818]
[null,"E137",null,"Trunk Collector",null,"Weinam Street- From Hamilton Street to Neville Stafford Park","Redland Bay",0.183,null,null,null,2013,null,620370.00000000012,null,null,null,{"$f":"IF(B111=\"\",\"\",M111*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L111,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L111,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B111=\"\",\"\",N111*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L111,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L111,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":621557.31100478477},621557.31100478477,621557.31100478477]
[null,"E93",null,"Trunk Collector",null,"Weinam Street- From Meissner Street to Salisbury Street","Redland Bay",0.27700000000000002,null,null,null,2013,null,939030,null,null,null,{"$f":"IF(B112=\"\",\"\",M112*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L112,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L112,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B112=\"\",\"\",N112*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L112,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L112,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":940827.18660287082},940827.18660287082,940827.18660287082]
[null,"E10",null,"Arterial",null,"Wellington Street- From South Street to Bay Street","Citywide",0.88600000000000001,null,null,null,2013,null,3003540,null,null,null,{"$f":"IF(B113=\"\",\"\",M113*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L113,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L113,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B113=\"\",\"\",N113*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L113,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L113,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":3009288.4019138757},3009288.4019138757,3009288.4019138757]
[null,"E11",null,"Arterial",null,"Wellington Street- From Bay Street to Russell Street","Citywide",1.137,null,null,null,2013,null,3854430.0000000005,null,null,null,{"$f":"IF(B114=\"\",\"\",M114*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L114,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L114,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B114=\"\",\"\",N114*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L114,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L114,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":3861806.8995215315},3861806.8995215315,3861806.8995215315]
[null,"E116",null,"Local Collector",null,"Wellington Street- From Sturgeon Street to Hilliard Street","Ormiston",1.5209999999999999,null,null,null,2013,null,5156190,null,null,null,{"$f":"IF(B115=\"\",\"\",M115*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L115,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L115,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B115=\"\",\"\",N115*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L115,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L115,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":5166058.3062200956},5166058.3062200956,5166058.3062200956]
[null,"E12",null,"Arterial",null,"Wellington Street- From Shore Street West to Russell Street","Citywide",0.59499999999999997,null,null,null,2013,null,2017049.9999999998,null,null,null,{"$f":"IF(B116=\"\",\"\",M116*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L116,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L116,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B116=\"\",\"\",N116*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L116,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L116,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":2020910.3827751193},2020910.3827751193,2020910.3827751193]
[null,"E120",null,"Local Collector",null,"Wellington Street- From Northern Arterial Road to Sturgeon Street","Ormiston",0.88500000000000001,null,null,null,2013,null,3000149.9999999995,null,null,null,{"$f":"IF(B117=\"\",\"\",M117*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L117,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L117,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B117=\"\",\"\",N117*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L117,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L117,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":3005891.9138755975},3005891.9138755975,3005891.9138755975]
[null,"E7",null,"Arterial",null,"Wellington Street- From Panorama Drive to South Street","Citywide",0.96399999999999997,null,null,null,2013,null,3267960,null,null,null,{"$f":"IF(B118=\"\",\"\",M118*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L118,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L118,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B118=\"\",\"\",N118*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L118,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L118,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":3274214.4688995215},3274214.4688995215,3274214.4688995215]
[null,"E9",null,"Arterial",null,"Wellington Street- From Shore Street West to Northern Arterial Road","Citywide",0.48499999999999999,null,null,null,2013,null,1644150,null,null,null,{"$f":"IF(B119=\"\",\"\",M119*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L119,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L119,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B119=\"\",\"\",N119*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L119,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L119,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":1647296.6985645932},1647296.6985645932,1647296.6985645932]
[null,"E17",null,"Sub Arterial",null,"West  Mount Cotton Road- From Bridge to Gramzow Road","Citywide",4.173,null,null,null,2013,null,14146470,null,null,null,{"$f":"IF(B120=\"\",\"\",M120*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L120,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L120,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B120=\"\",\"\",N120*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L120,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L120,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":14173544.583732057},14173544.583732057,14173544.583732057]
[null,"E19",null,"Sub Arterial",null,"West  Mount Cotton Road- From Mount Cotton Road to Bridge","Citywide",3.7170000000000001,null,null,null,2013,null,12600629.999999998,null,null,null,{"$f":"IF(B121=\"\",\"\",M121*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L121,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L121,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B121=\"\",\"\",N121*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L121,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L121,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":12624746.038277511},12624746.038277511,12624746.038277511]
[null,"E63",null,"Trunk Collector",null,"Windemere Road- From Finucane Road to Redland Bay Road","Alexandra Hills",1.8759999999999999,null,null,null,2013,null,6359640.0000000009,null,null,null,{"$f":"IF(B122=\"\",\"\",M122*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L122,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L122,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B122=\"\",\"\",N122*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L122,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L122,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":6371811.5598086128},6371811.5598086128,6371811.5598086128]
[null,"E1",null,"Arterial",null,"Woodlands Drive- From Taylor Road to Boundary Road","Citywide",2.702,null,null,null,2013,null,9159780,null,null,null,{"$f":"IF(B123=\"\",\"\",M123*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L123,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L123,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B123=\"\",\"\",N123*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L123,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L123,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":9177310.6794258375},9177310.6794258375,9177310.6794258375]
[null,"E2",null,"Arterial",null,"Woodlands Drive- From Taylor Road to Mount Cotton Road","Citywide",1.1879999999999999,null,null,null,2013,null,4027320.0000000005,null,null,null,{"$f":"IF(B124=\"\",\"\",M124*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L124,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L124,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B124=\"\",\"\",N124*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L124,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L124,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":4035027.7894736845},4035027.7894736845,4035027.7894736845]
[null,"E114",null,"Local Collector",null,"Ziegenfusz Road- From Panorama Drive to Cleveland Redland Bay Road","Thornlands",1.77,null,null,null,2013,null,6000299.9999999991,null,null,null,{"$f":"IF(B125=\"\",\"\",M125*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L125,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L125,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B125=\"\",\"\",N125*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L125,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L125,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":6011783.8277511951},6011783.8277511951,6011783.8277511951]
[null,"E28",null,"On-road* cycle",null,"Old Cleveland Rd East from Birkdale Rd to Randall Rd","Citywide",1.2130000000000001,null,null,null,2013,null,1233620.9999999998,null,null,null,{"$f":"IF(B126=\"\",\"\",M126*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L126,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L126,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B126=\"\",\"\",N126*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L126,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L126,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":1235981.9971291863},1235981.9971291863,1235981.9971291863]
[null,"E29",null,"On-road* cycle",null,"Old Cleveland Rd East from Main Rd to Starkey St","Citywide",0.73499999999999999,null,null,null,2013,null,747495,null,null,null,{"$f":"IF(B127=\"\",\"\",M127*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L127,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L127,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B127=\"\",\"\",N127*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L127,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L127,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":748925.61244019133},748925.61244019133,748925.61244019133]
[null,"E30",null,"On-road* cycle",null,"Bluebell St from Valantine Rd to Randall Rd","Citywide",0.71399999999999997,null,null,null,2013,null,726138,null,null,null,{"$f":"IF(B128=\"\",\"\",M128*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L128,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L128,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B128=\"\",\"\",N128*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L128,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L128,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":727527.73779904307},727527.73779904307,727527.73779904307]
[null,"E31",null,"On-road* cycle",null,"Mount Cotton Rd from Degen St north to School Rd; School Rd to Ney Rd; Ney Rd south to Degen Rd ","Citywide",4.4260000000000002,null,null,null,2013,null,4501241.9999999991,null,null,null,{"$f":"IF(B129=\"\",\"\",M129*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L129,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L129,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B129=\"\",\"\",N129*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L129,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L129,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":4509856.8172248797},4509856.8172248797,4509856.8172248797]
[null,"E32",null,"On-road* cycle",null,"Vienna Rd from Finucane Rd south to Redland Bay Rd; Lyndon Rd from Redland Bay Rd south to Mount Cotton Rd/Duncan Rd","Citywide",5.22,null,null,null,2013,null,5308739.9999999991,null,null,null,{"$f":"IF(B130=\"\",\"\",M130*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L130,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L130,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B130=\"\",\"\",N130*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L130,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L130,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":5318900.2679425823},5318900.2679425823,5318900.2679425823]
[null,"E33",null,"On-road* cycle",null,"Wynyard St south from Queen St to Princess St","Citywide",0.70099999999999996,null,null,null,2013,null,712917,null,null,null,{"$f":"IF(B131=\"\",\"\",M131*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L131,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L131,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B131=\"\",\"\",N131*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L131,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L131,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":714281.43444976071},714281.43444976071,714281.43444976071]
[null,"E34",null,"On-road* cycle",null,"Passage St from Middle St to Long St","Citywide",1.1619999999999999,null,null,null,2013,null,1181754.0000000002,null,null,null,{"$f":"IF(B132=\"\",\"\",M132*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L132,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L132,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B132=\"\",\"\",N132*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L132,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L132,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":1184015.7301435408},1184015.7301435408,1184015.7301435408]
[null,"E35",null,"On-road* cycle",null,"Colburn Ave from Primary School to Hatchman St; Point O'Halloran Rd from Seagull St to Orana St; Orana St to Point O'Halloran Rd","Citywide",4.9790000000000001,null,null,null,2013,null,5063643,null,null,null,{"$f":"IF(B133=\"\",\"\",M133*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L133,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L133,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B133=\"\",\"\",N133*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L133,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L133,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":5073334.1827751193},5073334.1827751193,5073334.1827751193]
[null,"E21",null,"Off-road shared",null,"Nora St; Leon St; Fisher Rd; Mooroondu from Fisher Rd to Charles street; Thorn Rd from Charles to Agnes St; Victor St; Agnes St; Quarry Rd; Birkdale Rd; Main Rd from Birkdale Rd to Duncan; Anson Rd; Crossley Dr; Badgen Rd;  ","Citywide",24.427,null,null,null,2013,null,2484225.9000000004,null,null,null,{"$f":"IF(B134=\"\",\"\",M134*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L134,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L134,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B134=\"\",\"\",N134*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L134,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L134,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":2488980.3993301438},2488980.3993301438,2488980.3993301438]
[null,"E22",null,"Off-road shared",null,"Old Cleveland Road East from Randall rd to Riverton Dr; Allenby Rd from Finucane Rd to Edinburgh Rd; McDonald Rd from Allenby Rd to Finucane Rd; Sturgeon St from Delancey St to Starkey Rd though Doug Tiler Reserve","Citywide",5.9130000000000003,null,null,null,2013,null,601352.1,null,null,null,{"$f":"IF(B135=\"\",\"\",M135*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L135,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L135,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B135=\"\",\"\",N135*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L135,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L135,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":602503.01311004779},602503.01311004779,602503.01311004779]
[null,"E23",null,"Off-road shared",null,"Raby Esp from Dundas St East to Cowley St; Grace Hartley Bushland Refuge","Citywide",0.59899999999999998,null,null,null,2013,null,60918.3,null,null,null,{"$f":"IF(B136=\"\",\"\",M136*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L136,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L136,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B136=\"\",\"\",N136*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L136,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L136,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":61034.890047846893},61034.890047846893,61034.890047846893]
[null,"E24",null,"Off-road shared",null,"Flinders St to Smith St; Shore St East to Channel St to Queen St thought William Ross Park to Bloomfield St; Cleveland Showgrounds south past Princess St, Long St, Bay St, Beach St to South St; From Petrel St along Panorama Dr till Moselle Dr along Ziegenfusz Rd to Redland Bay Rd; Vintage Rd from Redland Bay Rd to Touriga St; Redland Bay Rd from Island Outlook Ave north to South St; South St from Redland Bay Rd east to Manning Esp.","Citywide",13.236000000000001,null,null,null,2013,null,1346101.2,null,null,null,{"$f":"IF(B137=\"\",\"\",M137*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L137,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L137,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B137=\"\",\"\",N137*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L137,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L137,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":1348677.4702392344},1348677.4702392344,1348677.4702392344]
[null,"E25",null,"Off-road shared",null,"Point Halloran Conservation Area","Citywide",2.1419999999999999,null,null,null,2013,null,217841.39999999997,null,null,null,{"$f":"IF(B138=\"\",\"\",M138*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L138,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L138,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B138=\"\",\"\",N138*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L138,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L138,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":218258.32133971289},{"$f":"IF(B138=\"\",\"\",R138+S138)","v":218258.32133971289},{"$f":"IF(B138=\"\",\"\",T138*(1-P138))","v":218258.32133971289}]
[null,"E26",null,"Off-road shared",null,"Cleveland-Redland Bay Rd from Double Jump Rd north to Magnolia Pde; Benfer Rd from Cleveland-Redland Bay Rd to Sutton St; Link Street from Colburn St to Benfer Rd","Citywide",4.3559999999999999,null,null,null,2013,null,443005.2,null,null,null,{"$f":"IF(B139=\"\",\"\",M139*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L139,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L139,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B139=\"\",\"\",N139*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L139,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L139,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":443853.05684210529},443853.05684210529,443853.05684210529]
[null,"E27",null,"Off-road shared",null,"Main Street from Broadwater Terrace to Gordon Road; Gordon Road from Parklink Drive  to Main Street","Citywide",1.5649999999999999,null,null,null,2013,null,159160.5,null,null,null,{"$f":"IF(B140=\"\",\"\",M140*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L140,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L140,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B140=\"\",\"\",N140*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L140,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L140,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":159465.11339712917},159465.11339712917,159465.11339712917]
[null,"E1",null,"Off-road",null,"Thorneside Rd from Leon St to Quarry Rd; Queens Esp from John St to Agnes  St","Citywide",1.885,null,null,null,2013,null,191704.5,null,null,null,{"$f":"IF(B141=\"\",\"\",M141*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L141,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L141,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B141=\"\",\"\",N141*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L141,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L141,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":192071.39856459328},192071.39856459328,192071.39856459328]
[null,"E2",null,"Off-road",null,"Napier St  though to Collingwood via Lachlan St and Retirement Village; Randall Rd from Old Cleveland Rd East to Burbank Rd; Collingwood Rd from Birkdale Rd to Pitt Rd; Pitt Rd; Nelson Rd; Melbourne Rd; Birdwood Rd; Handy Rd from Collingwood Rd tp Melbourne Rd; Main Rd from Melbourne Rd to Montgomery; Barron Rd from Weldon St north; Burbank Rd from Birkdale Rd to Barron Rd;   ","Citywide",9.1319999999999997,null,null,null,2013,null,928724.39999999991,null,null,null,{"$f":"IF(B142=\"\",\"\",M142*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L142,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L142,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B142=\"\",\"\",N142*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L142,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L142,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":930501.86296650709},930501.86296650709,930501.86296650709]
[null,"E3",null,"Off-road",null,"Wellington St from Hilliard south to Northern Arterial Rd; Sturgeon St from Delancey St east; Gordon St from Sturgeon St south to Bainbridge St; Dundas St West; Delancey St; Finucane Rd from Dawson Rd to Delancey Rd","Citywide",7.0650000000000004,null,null,null,2013,null,718510.5,null,null,null,{"$f":"IF(B143=\"\",\"\",M143*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L143,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L143,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B143=\"\",\"\",N143*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L143,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L143,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":719885.63971291867},719885.63971291867,719885.63971291867]
[null,"E4",null,"Off-road",null,"Masthead Dr from Anchorage Dr to Seacrest Ct; Portsmouth Pl","Citywide",2.3980000000000001,null,null,null,2013,null,243876.59999999998,null,null,null,{"$f":"IF(B144=\"\",\"\",M144*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L144,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L144,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B144=\"\",\"\",N144*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L144,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L144,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":244343.34947368418},244343.34947368418,244343.34947368418]
[null,"E5",null,"Off-road",null,"Queen St from Wellington St to Haggup St;  Haggup St; Smith St from Russell St to Long St;  Long St from Smith to Bloomfield St; Shore St North from Passage St northeast to Point; ","Citywide",6.7030000000000003,null,null,null,2013,null,681695.1,null,null,null,{"$f":"IF(B145=\"\",\"\",M145*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L145,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L145,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B145=\"\",\"\",N145*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L145,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L145,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":682999.77961722482},682999.77961722482,682999.77961722482]
[null,"E6",null,"Off-road",null,"Fitzroy Street from South St to Henry Ziegenfusz Park; Langdon St from South St to Goleby Esp; Goleby Esp from Fitzroy Rd to Langdon St","Citywide",1.819,null,null,null,2013,null,184992.3,null,null,null,{"$f":"IF(B146=\"\",\"\",M146*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L146,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L146,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B146=\"\",\"\",N146*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L146,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L146,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":185346.3522488038},185346.3522488038,185346.3522488038]
[null,"E7",null,"Off-road",null,"Cleveland Primary School","Citywide",0.29899999999999999,null,null,null,2013,null,30408.3,null,null,null,{"$f":"IF(B147=\"\",\"\",M147*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L147,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L147,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B147=\"\",\"\",N147*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L147,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L147,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":30466.49770334928},30466.49770334928,30466.49770334928]
[null,"E8",null,"Off-road",null,"Redruth Rd; Alexandra Cct; Wimborne Rd","Citywide",3.875,null,null,null,2013,null,394087.50000000006,null,null,null,{"$f":"IF(B148=\"\",\"\",M148*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L148,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L148,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B148=\"\",\"\",N148*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L148,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L148,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":394841.73444976081},394841.73444976081,394841.73444976081]
[null,"E9",null,"Off-road",null,"Redland Bay Rd from Old Cleveland Rd to Neumann Rd; Mount Cotton Rd from Moreton Bay Rd to School Rd; Finucane Rd from Old Cleveland Rd to McDonald Rd; Holland Cr though Park along Mark St to School St","Citywide",14.007,null,null,null,2013,null,1424511.9,null,null,null,{"$f":"IF(B149=\"\",\"\",M149*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L149,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L149,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B149=\"\",\"\",N149*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L149,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L149,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":1427238.2385645933},1427238.2385645933,1427238.2385645933]
[null,"E10",null,"Off-road",null,"Wentworth Drive from Mt Cotton Road to Macquarie Street; Macquarie Street;","Citywide",2.794,null,null,null,2013,null,284149.79999999993,null,null,null,{"$f":"IF(B150=\"\",\"\",M150*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L150,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L150,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B150=\"\",\"\",N150*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L150,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L150,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":284693.62736842094},284693.62736842094,284693.62736842094]
[null,"E11",null,"Off-road",null,"South St from Wellington St to Lorikeet Dr","Citywide",0.19,null,null,null,2013,null,19323,null,null,null,{"$f":"IF(B151=\"\",\"\",M151*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L151,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L151,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B151=\"\",\"\",N151*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L151,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L151,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":19359.981818181819},19359.981818181819,19359.981818181819]
[null,"E12",null,"Off-road",null,"Colburn Av from Redland Bay Rd to Link Rd; Link Rd; Sycamore Pde from Link St to Honeysuckle Ct; Schmidt St; Cheshire St; Trafalgar Dr; School Rd","Citywide",4.42,null,null,null,2013,null,449513.99999999994,null,null,null,{"$f":"IF(B152=\"\",\"\",M152*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L152,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L152,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B152=\"\",\"\",N152*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L152,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L152,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":450374.31387559802},450374.31387559802,450374.31387559802]
[null,"E14",null,"Off-road",null,"Salisbury St; Anita St","Citywide",1.234,null,null,null,2013,null,125497.79999999999,null,null,null,{"$f":"IF(B153=\"\",\"\",M153*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L153,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L153,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B153=\"\",\"\",N153*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L153,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L153,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":125737.98717703347},125737.98717703347,125737.98717703347]
[null,"E15",null,"Off-road",null,"Main St from North St to Boundary St","Citywide",0.67700000000000005,null,null,null,2013,null,68850.899999999994,null,null,null,{"$f":"IF(B154=\"\",\"\",M154*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L154,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L154,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B154=\"\",\"\",N154*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L154,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L154,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":68982.672057416261},68982.672057416261,68982.672057416261]
[null,"E17",null,"Off-road",null,"Weinam St; Banana St","Citywide",0.94199999999999995,null,null,null,2013,null,95801.4,null,null,null,{"$f":"IF(B155=\"\",\"\",M155*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L155,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L155,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B155=\"\",\"\",N155*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L155,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L155,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":95984.751961722475},95984.751961722475,95984.751961722475]
[null,"E18",null,"Off-road",null,"Meissner St  along Weinam Creek; Fielding Rd","Citywide",1.208,null,null,null,2013,null,122853.59999999999,null,null,null,{"$f":"IF(B156=\"\",\"\",M156*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L156,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L156,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B156=\"\",\"\",N156*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L156,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L156,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":123088.72650717702},123088.72650717702,123088.72650717702]
[null,"E19",null,"Off-road",null,"School of Art Rd from Wilhurst Dr to Waterfront Pl","Citywide",0.22,null,null,null,2013,null,22373.999999999996,null,null,null,{"$f":"IF(B157=\"\",\"\",M157*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L157,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L157,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B157=\"\",\"\",N157*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L157,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L157,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":22416.821052631574},22416.821052631574,22416.821052631574]
[null,"E20",null,"Off-road",null,"Tucker Reserve","Citywide",0.20399999999999999,null,null,null,2013,null,20746.799999999996,null,null,null,{"$f":"IF(B158=\"\",\"\",M158*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L158,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L158,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B158=\"\",\"\",N158*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L158,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L158,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":20786.506794258366},20786.506794258366,20786.506794258366]
[null,"E36",null,"Moreton Bay: Off-road shared**",null,"Rickertt Rd from Tingalpa Creek to Quarry Rd","Citywide",1.232,null,null,null,2013,null,620188.79999999993,null,null,null,{"$f":"IF(B159=\"\",\"\",M159*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L159,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L159,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B159=\"\",\"\",N159*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L159,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L159,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":621375.76421052625},621375.76421052625,621375.76421052625]
[null,"E37",null,"Moreton Bay: Off-road shared**",null,"Along coast heading north from Barramul Pl to Oyster Point continue onto eastern end of Queen st","Citywide",4.5860000000000003,null,null,null,2013,null,2308592.4,null,null,null,{"$f":"IF(B160=\"\",\"\",M160*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L160,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L160,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B160=\"\",\"\",N160*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L160,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L160,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":2313010.7586602871},2313010.7586602871,2313010.7586602871]
[null,"E38",null,"Moreton Bay: Off-road shared**",null,"Along coast heading north from Orana St to Point O'Halloran Rd","Citywide",1.0960000000000001,null,null,null,2013,null,551726.39999999991,null,null,null,{"$f":"IF(B161=\"\",\"\",M161*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L161,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L161,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B161=\"\",\"\",N161*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L161,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L161,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":552782.33569377975},552782.33569377975,552782.33569377975]
[null,"E39",null,"Moreton Bay: Off-road shared**",null,"Along coast From Wilson St to Lancewood St","Citywide",0.92500000000000004,null,null,null,2013,null,465645,null,null,null,{"$f":"IF(B162=\"\",\"\",M162*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L162,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L162,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B162=\"\",\"\",N162*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L162,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L162,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":466536.18660287082},466536.18660287082,466536.18660287082]
[null,"E40",null,"Moreton Bay: Off-road shared**",null,"Along coast heading north from Peel St to North St","Citywide",1.0940000000000001,null,null,null,2013,null,550719.6,null,null,null,{"$f":"IF(B163=\"\",\"\",M163*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L163,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L163,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B163=\"\",\"\",N163*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L163,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L163,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":551773.60880382766},551773.60880382766,551773.60880382766]
[null,"TR-L-455",null,"Cycleway","","New 2.5m Cycle Boardwalk","Citywide",449.30006335483603,null,null,null,2016,null,2022606,null,null,null,{"$f":"IF(B164=\"\",\"\",M164*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L164,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L164,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B164=\"\",\"\",N164*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L164,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L164,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":2022606},{"$f":"IF(B164=\"\",\"\",R164+S164)","v":2022606},{"$f":"IF(B164=\"\",\"\",T164*(1-P164))","v":2022606}]
[null,"TR-L-456",null,"Cycleway","","New 2.5m Cycle Bridge","Citywide",127.58043286007999,null,null,null,2016,null,957208,null,null,null,{"$f":"IF(B165=\"\",\"\",M165*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(L165,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(L165,'Escalation Indices'!$C$11:$AO$70,32,FALSE))))","v":0},{"$f":"IF(B165=\"\",\"\",N165*(1+((VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(L165,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(L165,'Escalation Indices'!$C$11:$AO$70,33,FALSE))))","v":957208},957208,957208]

{"sheet":"Trans - Future Infrastructure","index":62,"n_rows":363,"n_cols":40,"rows_kept":363,"cut":false,"hidden":true,"merged":[[7,23,7,39],[7,1,7,6],[7,7,7,10],[7,11,7,13],[7,16,7,19],[7,20,7,21]]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Trans - Future Infrastructure"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"Transport Network - Future Trunk Infrastructure"]
[null,"Asset Information",null,null,null,null,null,"Asset Specification",null,null,null,"Timing Information",null,null,null,null,"Asset Valuation",null,null,null,"Item Capacity Specification",null,null,"Financial Calculations"]
[null,"Item ID","Map Sheet Number","Infrastructure Type","Project Name","Description","Apportionment Grouping","Length (m)","Land Area (m²)","Asset Size (value)","Asset Size  (measurement)","Acquisition Year","Construction Start Year","Construction End Year","ASSET START YEAR","Year Subsidy Received","Year of Valuation","Land Value","Construction Value","Subsidy Value","Spare Capacity at Model Start","Spare Capacity at Model End",null,"Land Value - Model Start","Construction Value - Model Start","Total Asset Value - Model Start","Subsidy Value - Model Start","Total Asset Value (LG expense) - Model Start","Land Value - At Acquistion","Construction Value - At Construction","Total Asset Value - At Acquisition","Subsidy Value - At Acquisition","Total Asset Value (LG expense) - Subsidy","Land Value - Present Value","Construction Value - Present Value","Total Asset Value - Present Value","Subsidy Value - Present Value","Total Asset Value (LG expense) - PV","Average Establishment Cost - PV","Marginal Establishmnent Cost - PV"]
[null,"TR-P-4","","Intersection","","Upgrade to existing intersection Road A and Road B","Citywide","",null,null,null,2022,2022,2024,2022,2022,2016,62721,502688,0,null,null,null,{"$f":"IFERROR(R10*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q10*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q10*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":62721},{"$f":"IFERROR(S10*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q10*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q10*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":502688},{"$f":"SUM(X10:Y10)","v":565409},{"$f":"IFERROR(T10*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q10*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q10*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},{"$f":"IFERROR(Z10-AA10,\"\")","v":565409},{"$f":"IFERROR((X10*(1+((VLOOKUP(L10*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":71954.409628632129},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H10:VR10)","v":590542.75438695424},{"$f":"SUM(AC10:AD10)","v":662497.16401558637},{"$f":"IFERROR((AA10*(1+((VLOOKUP(P10*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},{"$f":"IFERROR(AE10-AF10,\"\")","v":662497.16401558637},{"$f":"IFERROR(AC10*((1+Trans_ADR)^(Trans_MSY*1-L10*1)),0)","v":47465.154406399939},{"$f":"'Trans Cons Cost NPV Calcs'!G10","v":363655.0320054238},{"$f":"SUM(AH10:AI10)","v":411120.18641182373},{"$f":"IFERROR(AF10*((1+Trans_ADR)^(Trans_MSY*1-P10*1)),0)","v":0},{"$f":"IFERROR(AJ10-AK10,\"\")","v":411120.18641182373},{"$f":"AL10*(1-V10)","v":411120.18641182373},{"$f":"AL10*(1-V10+U10)","v":411120.18641182373}]
[null,"TR-P-6","","Intersection","","Mount Cotton Road: Change priority at existing signalised intersection at Redland Bay Road","Citywide","",null,null,null,"",2026,2026,2026,2026,2016,0,727772,0,null,null,null,{"$f":"IFERROR(R11*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q11*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q11*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S11*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q11*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q11*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":727772},{"$f":"SUM(X11:Y11)","v":727772},{"$f":"IFERROR(T11*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q11*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q11*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},{"$f":"IFERROR(Z11-AA11,\"\")","v":727772},{"$f":"IFERROR((X11*(1+((VLOOKUP(L11*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H11:VR11)","v":915838.08173076983},{"$f":"SUM(AC11:AD11)","v":915838.08173076983},{"$f":"IFERROR((AA11*(1+((VLOOKUP(P11*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},{"$f":"IFERROR(AE11-AF11,\"\")","v":915838.08173076983},0,{"$f":"'Trans Cons Cost NPV Calcs'!G11","v":457805.67404269747},{"$f":"SUM(AH11:AI11)","v":457805.67404269747},0,{"$f":"IFERROR(AJ11-AK11,\"\")","v":457805.67404269747},457805.67404269747,457805.67404269747]
[null,"TR-P-7","","Intersection","","Starkey Street (Trunk Collector Road): Channelisation improvements at Old Cleveland Road","Wellington Point","",null,null,null,2026,2026,2026,2026,2026,2016,20907,727772,0,null,null,null,{"$f":"IFERROR(R12*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q12*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q12*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":20907},{"$f":"IFERROR(S12*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q12*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q12*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":727772},748679,{"$f":"IFERROR(T12*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q12*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q12*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},748679,{"$f":"IFERROR((X12*(1+((VLOOKUP(L12*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":26284.463667820091},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H12:VR12)","v":915838.08173076983},942122.54539858992,{"$f":"IFERROR((AA12*(1+((VLOOKUP(P12*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},942122.54539858992,13138.978217150145,{"$f":"'Trans Cons Cost NPV Calcs'!G12","v":457805.67404269747},470944.65225984761,0,470944.65225984761,470944.65225984761,470944.65225984761]
[null,"TR-P-8","","Intersection","","Long Street (Trunk Collector Road): Intersection upgrade at Smith Street","Cleveland","",null,null,null,"",2021,2021,2021,2021,2016,0,1102912,0,null,null,null,{"$f":"IFERROR(R13*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q13*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q13*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S13*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q13*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q13*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":1102912},1102912,{"$f":"IFERROR(T13*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q13*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q13*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},1102912,{"$f":"IFERROR((X13*(1+((VLOOKUP(L13*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H13:VR13)","v":1237235.97566735},1237235.97566735,{"$f":"IFERROR((AA13*(1+((VLOOKUP(P13*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},1237235.97566735,0,{"$f":"'Trans Cons Cost NPV Calcs'!G13","v":874749.64751336025},874749.64751336025,0,874749.64751336025,874749.64751336025,874749.64751336025]
[null,"TR-P-9","","Intersection","","Ziegenfusz Road (Trunk Collector Road): New single lane roundabout at Trundle Street","Thornlands","",null,null,null,"",2021,2021,2021,2021,2016,0,735275,0,null,null,null,{"$f":"IFERROR(R14*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q14*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q14*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S14*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q14*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q14*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":735275},735275,{"$f":"IFERROR(T14*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q14*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q14*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},735275,{"$f":"IFERROR((X14*(1+((VLOOKUP(L14*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H14:VR14)","v":824824.35770833096},824824.35770833096,{"$f":"IFERROR((AA14*(1+((VLOOKUP(P14*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},824824.35770833096,0,{"$f":"'Trans Cons Cost NPV Calcs'!G14","v":583166.69605134951},583166.69605134951,0,583166.69605134951,583166.69605134951,583166.69605134951]
[null,"TR-P-10","","Intersection","","Benfer Road (Trunk Collector Road): Signalisation of intersection at Link Road","Victoria Point","",null,null,null,"",2027,2027,2027,2027,2016,0,300112,0,null,null,null,{"$f":"IFERROR(R15*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q15*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q15*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S15*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q15*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q15*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":300112},300112,{"$f":"IFERROR(T15*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q15*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q15*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},300112,{"$f":"IFERROR((X15*(1+((VLOOKUP(L15*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H15:VR15)","v":386446.20964718278},386446.20964718278,{"$f":"IFERROR((AA15*(1+((VLOOKUP(P15*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},386446.20964718278,0,{"$f":"'Trans Cons Cost NPV Calcs'!G15","v":180234.4361462025},180234.4361462025,0,180234.4361462025,180234.4361462025,180234.4361462025]
[null,"TR-P-11","","Intersection","","Hardy Road (Trunk Collector Road): Intersection upgrade at Collingwood","Birkdale","",null,null,null,"",2026,2026,2026,2026,2016,0,502688,0,null,null,null,{"$f":"IFERROR(R16*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q16*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q16*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S16*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q16*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q16*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":502688},502688,{"$f":"IFERROR(T16*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q16*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q16*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},502688,{"$f":"IFERROR((X16*(1+((VLOOKUP(L16*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H16:VR16)","v":632589.34615384659},632589.34615384659,{"$f":"IFERROR((AA16*(1+((VLOOKUP(P16*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},632589.34615384659,0,{"$f":"'Trans Cons Cost NPV Calcs'!G16","v":316216.36813888897},316216.36813888897,0,316216.36813888897,316216.36813888897,316216.36813888897]
[null,"TR-P-12","","Intersection","","Old Cleveland Road East (Sub Arterial Road): Signals at Randall Road","Citywide","",null,null,null,"",2027,2027,2027,2027,2016,0,300112,0,null,null,null,{"$f":"IFERROR(R17*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q17*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q17*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S17*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q17*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q17*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":300112},300112,{"$f":"IFERROR(T17*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q17*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q17*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},300112,{"$f":"IFERROR((X17*(1+((VLOOKUP(L17*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H17:VR17)","v":386446.20964718278},386446.20964718278,{"$f":"IFERROR((AA17*(1+((VLOOKUP(P17*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},386446.20964718278,0,{"$f":"'Trans Cons Cost NPV Calcs'!G17","v":180234.4361462025},180234.4361462025,0,180234.4361462025,180234.4361462025,180234.4361462025]
[null,"TR-P-13","","Intersection","","Old Cleveland Road East (Sub Arterial Road): Signals at Barron Street","Citywide","",null,null,null,"",2027,2027,2027,2027,2016,0,300112,0,null,null,null,{"$f":"IFERROR(R18*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q18*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q18*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S18*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q18*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q18*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":300112},300112,{"$f":"IFERROR(T18*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q18*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q18*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},300112,{"$f":"IFERROR((X18*(1+((VLOOKUP(L18*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H18:VR18)","v":386446.20964718278},386446.20964718278,{"$f":"IFERROR((AA18*(1+((VLOOKUP(P18*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},386446.20964718278,0,{"$f":"'Trans Cons Cost NPV Calcs'!G18","v":180234.4361462025},180234.4361462025,0,180234.4361462025,180234.4361462025,180234.4361462025]
[null,"TR-P-14","","Intersection","","Passage Street (Trunk Collector Road): Intersection upgrade at Princess Street","Cleveland","",null,null,null,"",2021,2021,2021,2021,2016,0,52520,0,null,null,null,{"$f":"IFERROR(R19*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q19*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q19*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S19*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q19*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q19*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":52520},52520,{"$f":"IFERROR(T19*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q19*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q19*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},52520,{"$f":"IFERROR((X19*(1+((VLOOKUP(L19*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H19:VR19)","v":58916.426189985439},58916.426189985439,{"$f":"IFERROR((AA19*(1+((VLOOKUP(P19*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},58916.426189985439,0,{"$f":"'Trans Cons Cost NPV Calcs'!G19","v":41655.047263427805},41655.047263427805,0,41655.047263427805,41655.047263427805,41655.047263427805]
[null,"TR-P-15","","Intersection","","Collingwood Road (Trunk Collector Road): Intersection upgrade at Spoonbill Street","Birkdale","",null,null,null,"",2021,2021,2021,2021,2016,0,502688,0,null,null,null,{"$f":"IFERROR(R20*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q20*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q20*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S20*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q20*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q20*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":502688},502688,{"$f":"IFERROR(T20*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q20*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q20*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},502688,{"$f":"IFERROR((X20*(1+((VLOOKUP(L20*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H20:VR20)","v":563910.5188231417},563910.5188231417,{"$f":"IFERROR((AA20*(1+((VLOOKUP(P20*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},563910.5188231417,0,{"$f":"'Trans Cons Cost NPV Calcs'!G20","v":398695.59022768459},398695.59022768459,0,398695.59022768459,398695.59022768459,398695.59022768459]
[null,"TR-P-16","","Intersection","","Collingwood Road (Trunk Collector Road): Intersection upgrade at Lorna Street","Birkdale","",null,null,null,"",2021,2021,2021,2021,2016,0,1102912,0,null,null,null,{"$f":"IFERROR(R21*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q21*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q21*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S21*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q21*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q21*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":1102912},1102912,{"$f":"IFERROR(T21*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q21*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q21*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},1102912,{"$f":"IFERROR((X21*(1+((VLOOKUP(L21*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H21:VR21)","v":1237235.97566735},1237235.97566735,{"$f":"IFERROR((AA21*(1+((VLOOKUP(P21*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},1237235.97566735,0,{"$f":"'Trans Cons Cost NPV Calcs'!G21","v":874749.64751336025},874749.64751336025,0,874749.64751336025,874749.64751336025,874749.64751336025]
[null,"TR-P-17","","Intersection","","Pitt Road (Trunk Collector Road): Intersection upgrade at Nelson Street","Wellington Point","",null,null,null,"",2017,2021,2017,2017,2016,0,502688,0,null,null,null,{"$f":"IFERROR(R22*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q22*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q22*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S22*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q22*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q22*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":502688},502688,{"$f":"IFERROR(T22*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q22*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q22*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},502688,{"$f":"IFERROR((X22*(1+((VLOOKUP(L22*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H22:VR22)","v":538858.7559461284},538858.7559461284,{"$f":"IFERROR((AA22*(1+((VLOOKUP(P22*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},538858.7559461284,0,{"$f":"'Trans Cons Cost NPV Calcs'!G22","v":438366.14902059635},438366.14902059635,0,438366.14902059635,438366.14902059635,438366.14902059635]
[null,"TR-P-19","","Intersection","","Broadwater Terrace (Trunk Collector Road): Intersection upgrade Stradbroke Street","Redland Bay","",null,null,null,"",2017,2021,2017,2017,2016,0,727772,0,null,null,null,{"$f":"IFERROR(R23*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q23*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q23*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S23*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q23*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q23*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":727772},727772,{"$f":"IFERROR(T23*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q23*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q23*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},727772,{"$f":"IFERROR((X23*(1+((VLOOKUP(L23*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H23:VR23)","v":780138.60393012315},780138.60393012315,{"$f":"IFERROR((AA23*(1+((VLOOKUP(P23*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},780138.60393012315,0,{"$f":"'Trans Cons Cost NPV Calcs'!G23","v":634649.34314130724},634649.34314130724,0,634649.34314130724,634649.34314130724,634649.34314130724]
[null,"TR-P-20","","Intersection","","Heinemann Road (Sub Arterial Road): Intersection upgrade at Double Jump Road","Citywide","",null,null,null,"",2017,2021,2017,2017,2016,0,555208,0,null,null,null,{"$f":"IFERROR(R24*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q24*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q24*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S24*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q24*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q24*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":555208},555208,{"$f":"IFERROR(T24*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q24*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q24*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},555208,{"$f":"IFERROR((X24*(1+((VLOOKUP(L24*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H24:VR24)","v":595157.81592426728},595157.81592426728,{"$f":"IFERROR((AA24*(1+((VLOOKUP(P24*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},595157.81592426728,0,{"$f":"'Trans Cons Cost NPV Calcs'!G24","v":484165.90979977092},484165.90979977092,0,484165.90979977092,484165.90979977092,484165.90979977092]
[null,"TR-P-21","","Intersection","","Northern Arterial Road (Arterial Road): Upgrade and signalisation of intersection at Sturgeon Street","Citywide","",null,null,null,"",2027,2027,2027,2027,2016,0,727772,0,null,null,null,{"$f":"IFERROR(R25*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q25*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q25*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S25*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q25*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q25*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":727772},727772,{"$f":"IFERROR(T25*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q25*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q25*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},727772,{"$f":"IFERROR((X25*(1+((VLOOKUP(L25*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H25:VR25)","v":937132.57346373855},937132.57346373855,{"$f":"IFERROR((AA25*(1+((VLOOKUP(P25*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},937132.57346373855,0,{"$f":"'Trans Cons Cost NPV Calcs'!G25","v":437068.74787743931},437068.74787743931,0,437068.74787743931,437068.74787743931,437068.74787743931]
[null,"TR-P-26","","Intersection","","Northern Arterial Road (Arterial Road): Roundabout at Wellington Street","Citywide","",null,null,null,"",2027,2027,2027,2027,2016,0,735275,0,null,null,null,{"$f":"IFERROR(R26*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q26*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q26*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S26*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q26*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q26*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":735275},735275,{"$f":"IFERROR(T26*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q26*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q26*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},735275,{"$f":"IFERROR((X26*(1+((VLOOKUP(L26*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H26:VR26)","v":946793.98623957823},946793.98623957823,{"$f":"IFERROR((AA26*(1+((VLOOKUP(P26*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},946793.98623957823,0,{"$f":"'Trans Cons Cost NPV Calcs'!G26","v":441574.72889254347},441574.72889254347,0,441574.72889254347,441574.72889254347,441574.72889254347]
[null,"TR-P-27","","Public Transport Corridor","","Capalaba Bus Interchange","Citywide","",null,null,null,"",2021,2023,2021,2021,2016,0,0,0,null,null,null,{"$f":"IFERROR(R27*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q27*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q27*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S27*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q27*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q27*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":0},0,{"$f":"IFERROR(T27*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q27*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q27*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},0,{"$f":"IFERROR((X27*(1+((VLOOKUP(L27*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H27:VR27)","v":0},0,{"$f":"IFERROR((AA27*(1+((VLOOKUP(P27*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Trans Cons Cost NPV Calcs'!G27","v":0},0,0,0,0,0]
[null,"TR-P-28","","Public Transport Corridor","","Cleveland - Middle Street Major Bus Stop","Citywide","",null,null,null,"",2019,2021,2019,2019,2016,0,0,0,null,null,null,{"$f":"IFERROR(R28*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q28*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q28*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S28*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q28*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q28*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":0},0,{"$f":"IFERROR(T28*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q28*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q28*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},0,{"$f":"IFERROR((X28*(1+((VLOOKUP(L28*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H28:VR28)","v":0},0,{"$f":"IFERROR((AA28*(1+((VLOOKUP(P28*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Trans Cons Cost NPV Calcs'!G28","v":0},0,0,0,0,0]
[null,"TR-L-115","","Trunk Road","","Double Jump Rd: Realignment Heinemann to Kingfisher, new intersection Heinemann, roundabout Bunker","Citywide",397.60963132511,null,null,null,2017,2017,2021,2017,2017,2016,794462,2483728,0,null,null,null,{"$f":"IFERROR(R29*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q29*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q29*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":794462},{"$f":"IFERROR(S29*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q29*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q29*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":2483728},3278190,{"$f":"IFERROR(T29*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q29*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q29*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},3278190,{"$f":"IFERROR((X29*(1+((VLOOKUP(L29*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":812856.47451731574},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H29:VR29)","v":2662443.8621740825},3475300.3366913982,{"$f":"IFERROR((AA29*(1+((VLOOKUP(P29*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},3475300.3366913982,758403.12979783141,{"$f":"'Trans Cons Cost NPV Calcs'!G29","v":2165920.5681747478},2924323.6979725789,0,2924323.6979725789,2924323.6979725789,2924323.6979725789]
[null,"TR-L-80","","Trunk Road","","New Trunk Collector Stub: 2 lane undivided trunk collector off Panorama Drive","Thornlands",79.198134993734101,null,null,null,2026,2022,2026,2022,2026,2016,68418,1021132,0,null,null,null,{"$f":"IFERROR(R30*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q30*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q30*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":68418},{"$f":"IFERROR(S30*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q30*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q30*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":1021132},1089550,{"$f":"IFERROR(T30*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q30*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q30*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},1089550,{"$f":"IFERROR((X30*(1+((VLOOKUP(L30*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":86015.709342560614},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H30:VR30)","v":1227919.7651672729},1313935.4745098334,{"$f":"IFERROR((AA30*(1+((VLOOKUP(P30*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},1313935.4745098334,42997.207234944202,{"$f":"'Trans Cons Cost NPV Calcs'!G30","v":706257.85743055248},749255.0646654967,0,749255.0646654967,749255.0646654967,749255.0646654967]
[null,"TR-L-83","","Trunk Road","","German Church Road: Seal widening from Cleveland-Redland Bay Road to Heinemann Road","Citywide",2779.68182354893,null,null,null,"",2027,2031,2027,2027,2016,0,1876987,0,null,null,null,{"$f":"IFERROR(R31*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q31*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q31*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S31*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q31*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q31*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":1876987},1876987,{"$f":"IFERROR(T31*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q31*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q31*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},1876987,{"$f":"IFERROR((X31*(1+((VLOOKUP(L31*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H31:VR31)","v":483389.20916660223},483389.20916660223,{"$f":"IFERROR((AA31*(1+((VLOOKUP(P31*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},483389.20916660223,0,{"$f":"'Trans Cons Cost NPV Calcs'!G31","v":225447.62861781742},225447.62861781742,0,225447.62861781742,225447.62861781742,225447.62861781742]
[null,"TR-L-84","","Trunk Road","","Mount Cotton Rd: Upgrade 2 lanes w/ breakdowns, intersection upgrades Moreton Bay Rd to Howlett Rd","Citywide",1644.9871742581099,null,null,null,2022,2022,2026,2022,2022,2016,1088611,14986101,0,null,null,null,{"$f":"IFERROR(R32*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q32*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q32*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":1088611},{"$f":"IFERROR(S32*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q32*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q32*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":14986101},16074712,{"$f":"IFERROR(T32*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q32*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q32*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},16074712,{"$f":"IFERROR((X32*(1+((VLOOKUP(L32*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":1248869.7855620102},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H32:VR32)","v":18020911.714345485},19269781.499907494,{"$f":"IFERROR((AA32*(1+((VLOOKUP(P32*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},19269781.499907494,823824.38423343759,{"$f":"'Trans Cons Cost NPV Calcs'!G32","v":10365018.022643361},11188842.406876799,0,11188842.406876799,11188842.406876799,11188842.406876799]
[null,"TR-L-85","","Trunk Road","","Woodlands Drive: Seal widening and intersection upgrade from Taylor Road to Boundary Road","Citywide",2704.7415081683398,null,null,null,2027,2027,2031,2027,2027,2016,0,4301808,0,null,null,null,{"$f":"IFERROR(R33*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q33*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q33*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S33*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q33*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q33*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":4301808},4301808,{"$f":"IFERROR(T33*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q33*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q33*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},4301808,{"$f":"IFERROR((X33*(1+((VLOOKUP(L33*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H33:VR33)","v":1107864.6613463827},1107864.6613463827,{"$f":"IFERROR((AA33*(1+((VLOOKUP(P33*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},1107864.6613463827,0,{"$f":"'Trans Cons Cost NPV Calcs'!G33","v":516696.39287280949},516696.39287280949,0,516696.39287280949,516696.39287280949,516696.39287280949]
[null,"TR-L-86","","Trunk Road","","Woodlands Drive: Seal widening and intersection upgrade from Mt Cotton Road to Taylor Road","Citywide",1196.09679805005,null,null,null,2027,2027,2031,2027,2027,2016,0,2257144,0,null,null,null,{"$f":"IFERROR(R34*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q34*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q34*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S34*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q34*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q34*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":2257144},2257144,{"$f":"IFERROR(T34*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q34*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q34*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},2257144,{"$f":"IFERROR((X34*(1+((VLOOKUP(L34*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H34:VR34)","v":581292.81296841218},581292.81296841218,{"$f":"IFERROR((AA34*(1+((VLOOKUP(P34*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},581292.81296841218,0,{"$f":"'Trans Cons Cost NPV Calcs'!G34","v":271108.83679478592},271108.83679478592,0,271108.83679478592,271108.83679478592,271108.83679478592]
[null,"TR-L-87","","Trunk Road","","Wellington Street: Upgrade to 2 lanes plus breakdowns from South Street to Panorama Drive","Citywide",922.09863469372203,null,null,null,2027,2027,2031,2027,2027,2016,0,6010346,0,null,null,null,{"$f":"IFERROR(R35*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q35*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q35*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S35*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q35*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q35*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":6010346},6010346,{"$f":"IFERROR(T35*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q35*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q35*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},6010346,{"$f":"IFERROR((X35*(1+((VLOOKUP(L35*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H35:VR35)","v":1547872.4145439744},1547872.4145439744,{"$f":"IFERROR((AA35*(1+((VLOOKUP(P35*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},1547872.4145439744,0,{"$f":"'Trans Cons Cost NPV Calcs'!G35","v":721911.36799167213},721911.36799167213,0,721911.36799167213,721911.36799167213,721911.36799167213]
[null,"TR-L-90","","Trunk Road","","Giles Road: Road improvement and upgraded intersection from Heinemann to Cleveland-Redland Bay Rd","Redland Bay",3250.7107309708999,null,null,null,2027,2027,2031,2027,2027,2016,0,2296158,0,null,null,null,{"$f":"IFERROR(R36*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q36*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q36*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S36*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q36*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q36*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":2296158},2296158,{"$f":"IFERROR(T36*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q36*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q36*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},2296158,{"$f":"IFERROR((X36*(1+((VLOOKUP(L36*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H36:VR36)","v":591340.27019982925},591340.27019982925,{"$f":"IFERROR((AA36*(1+((VLOOKUP(P36*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},591340.27019982925,0,{"$f":"'Trans Cons Cost NPV Calcs'!G36","v":275794.86487217568},275794.86487217568,0,275794.86487217568,275794.86487217568,275794.86487217568]
[null,"TR-L-91","","Trunk Road","","German Church Rd: Seal widening Cleveland Redland Bay to Gordon Rd and realignment School of Arts Rd","Redland Bay",1052.8080183110701,null,null,null,"",2019,2019,2019,2019,2016,0,3304685,0,null,null,null,{"$f":"IFERROR(R37*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q37*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q37*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S37*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q37*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q37*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":3304685},3304685,{"$f":"IFERROR(T37*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q37*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q37*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},3304685,{"$f":"IFERROR((X37*(1+((VLOOKUP(L37*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H37:VR37)","v":3540601.7183631798},3540601.7183631798,{"$f":"IFERROR((AA37*(1+((VLOOKUP(P37*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},3540601.7183631798,0,{"$f":"'Trans Cons Cost NPV Calcs'!G37","v":2875648.6189755197},2875648.6189755197,0,2875648.6189755197,2875648.6189755197,2875648.6189755197]
[null,"TR-L-92","","Trunk Road","","School of Arts Road: Seal widening and channelisation from German Church Road to Collins Street","Redland Bay",1892.0116153003801,null,null,null,2017,2019,2019,2017,2017,2016,1213128,5622151,0,null,null,null,{"$f":"IFERROR(R38*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q38*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q38*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":1213128},{"$f":"IFERROR(S38*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q38*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q38*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":5622151},6835279,{"$f":"IFERROR(T38*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q38*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q38*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},6835279,{"$f":"IFERROR((X38*(1+((VLOOKUP(L38*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":1241216.0043126571},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H38:VR38)","v":6023508.2894427972},7264724.293755454,{"$f":"IFERROR((AA38*(1+((VLOOKUP(P38*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},7264724.293755454,1158066.8075318688,{"$f":"'Trans Cons Cost NPV Calcs'!G38","v":4892245.6327371104},6050312.4402689794,0,6050312.4402689794,6050312.4402689794,6050312.4402689794]
[null,"TR-L-93","","Trunk Road","","Serpentine Creek Road: seal widening and channelisation from Collins St to Cleveland Redland Bay Rd","Redland Bay",1269.7935330769899,null,null,null,"",2022,2026,2022,2022,2016,0,3618752,0,null,null,null,{"$f":"IFERROR(R39*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q39*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q39*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S39*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q39*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q39*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":3618752},3618752,{"$f":"IFERROR(T39*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q39*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q39*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},3618752,{"$f":"IFERROR((X39*(1+((VLOOKUP(L39*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H39:VR39)","v":4351579.527464225},4351579.527464225,{"$f":"IFERROR((AA39*(1+((VLOOKUP(P39*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},4351579.527464225,0,{"$f":"'Trans Cons Cost NPV Calcs'!G39","v":2502881.1496383687},2502881.1496383687,0,2502881.1496383687,2502881.1496383687,2502881.1496383687]
[null,"TR-L-94","","Trunk Road","","Sturgeon Street: upgrade with auxiliary lanes from Northern Arterial Road to Starkey Street","Citywide",1213.30876421108,null,null,null,2022,2022,2026,2022,2022,2016,634524,7339543,0,null,null,null,{"$f":"IFERROR(R40*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q40*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q40*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":634524},{"$f":"IFERROR(S40*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q40*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q40*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":7339543},7974067,{"$f":"IFERROR(T40*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q40*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q40*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},7974067,{"$f":"IFERROR((X40*(1+((VLOOKUP(L40*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":727934.81952134334},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H40:VR40)","v":8825861.8053249754},9553796.6248463187,{"$f":"IFERROR((AA40*(1+((VLOOKUP(P40*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},9553796.6248463187,480186.53456683597,{"$f":"'Trans Cons Cost NPV Calcs'!G40","v":5076336.7651776755},5556523.299744511,0,5556523.299744511,5556523.299744511,5556523.299744511]
[null,"TR-L-95","","Trunk Road","","McDonald Road (Sub Arterial Road): Seal widening from Finucane Road to McMillan Road","Citywide",546.15320092753097,null,null,null,"",2022,2026,2022,2022,2016,0,909115,0,null,null,null,{"$f":"IFERROR(R41*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q41*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q41*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S41*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q41*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q41*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":909115},909115,{"$f":"IFERROR(T41*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q41*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q41*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},909115,{"$f":"IFERROR((X41*(1+((VLOOKUP(L41*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H41:VR41)","v":1093218.3863692896},1093218.3863692896,{"$f":"IFERROR((AA41*(1+((VLOOKUP(P41*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},1093218.3863692896,0,{"$f":"'Trans Cons Cost NPV Calcs'!G41","v":628782.18688472849},628782.18688472849,0,628782.18688472849,628782.18688472849,628782.18688472849]
[null,"TR-L-96","","Trunk Road","","Weinam Street: seal widening and chanelisation from Meissner Street to Pitt Street","Redland Bay",265.62792237551298,null,null,null,2022,2022,2026,2022,2022,2016,0,939126,0,null,null,null,{"$f":"IFERROR(R42*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q42*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q42*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S42*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q42*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q42*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":939126},939126,{"$f":"IFERROR(T42*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q42*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q42*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},939126,{"$f":"IFERROR((X42*(1+((VLOOKUP(L42*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H42:VR42)","v":1129306.8647172751},1129306.8647172751,{"$f":"IFERROR((AA42*(1+((VLOOKUP(P42*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},1129306.8647172751,0,{"$f":"'Trans Cons Cost NPV Calcs'!G42","v":649539.0572593211},649539.0572593211,0,649539.0572593211,649539.0572593211,649539.0572593211]
[null,"TR-L-97","","Trunk Road","","Kingfisher Road: Seal widening and intersection upgrade from Eprapah Creek to Realignment","Citywide",1428.3263972201401,null,null,null,"",2022,2026,2022,2022,2016,0,2123294,0,null,null,null,{"$f":"IFERROR(R43*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q43*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q43*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S43*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q43*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q43*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":2123294},2123294,{"$f":"IFERROR(T43*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q43*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q43*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},2123294,{"$f":"IFERROR((X43*(1+((VLOOKUP(L43*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H43:VR43)","v":2553278.782626614},2553278.782626614,{"$f":"IFERROR((AA43*(1+((VLOOKUP(P43*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},2553278.782626614,0,{"$f":"'Trans Cons Cost NPV Calcs'!G43","v":1468559.4723651276},1468559.4723651276,0,1468559.4723651276,1468559.4723651276,1468559.4723651276]
[null,"TR-L-98","","Trunk Road","","Hamilton Street: Seal widening and channelisation from Pitt Street to Peel Street","Redland Bay",234.30366891599601,null,null,null,2022,2022,2026,2022,2022,2016,0,1375264,0,null,null,null,{"$f":"IFERROR(R44*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q44*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q44*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S44*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q44*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q44*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":1375264},1375264,{"$f":"IFERROR(T44*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q44*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q44*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},1375264,{"$f":"IFERROR((X44*(1+((VLOOKUP(L44*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H44:VR44)","v":1653766.4551918893},1653766.4551918893,{"$f":"IFERROR((AA44*(1+((VLOOKUP(P44*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},1653766.4551918893,0,{"$f":"'Trans Cons Cost NPV Calcs'!G44","v":951190.44946331263},951190.44946331263,0,951190.44946331263,951190.44946331263,951190.44946331263]
[null,"TR-L-99","","Trunk Road","","Springacre Road: Seal widening and intersection upgrade from Eprapah Creek to Eprapah Road","Citywide",185.69182922508,null,null,null,"",2022,2026,2022,2022,2016,0,745779,0,null,null,null,{"$f":"IFERROR(R45*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q45*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q45*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S45*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q45*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q45*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":745779},745779,{"$f":"IFERROR(T45*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q45*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q45*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},745779,{"$f":"IFERROR((X45*(1+((VLOOKUP(L45*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H45:VR45)","v":896805.48111966276},896805.48111966276,{"$f":"IFERROR((AA45*(1+((VLOOKUP(P45*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},896805.48111966276,0,{"$f":"'Trans Cons Cost NPV Calcs'!G45","v":515812.13658635708},515812.13658635708,0,515812.13658635708,515812.13658635708,515812.13658635708]
[null,"TR-L-100","","Trunk Road","","Kinross Road: Divided trunk collector w/ breakdowns from Boundary Rd to 3rd new roundabout","Thornlands",1060.3926630272999,null,null,null,2017,2017,2021,2017,2017,2016,656006,6396891,0,null,null,null,{"$f":"IFERROR(R46*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q46*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q46*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":656006},{"$f":"IFERROR(S46*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q46*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q46*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":6396891},7052897,{"$f":"IFERROR(T46*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q46*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q46*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},7052897,{"$f":"IFERROR((X46*(1+((VLOOKUP(L46*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":671194.75119289057},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H46:VR46)","v":6857177.2673765542},7528372.0185694452,{"$f":"IFERROR((AA46*(1+((VLOOKUP(P46*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},7528372.0185694452,626231.34091518051,{"$f":"'Trans Cons Cost NPV Calcs'!G46","v":5578371.6209149836},6204602.9618301643,0,6204602.9618301643,6204602.9618301643,6204602.9618301643]
[null,"TR-L-101","","Trunk Road","","Ney Road (Sub Arterial Road): Seal widening from Wildflower Street to Mt Cotton Road","Citywide",685.47226755721795,null,null,null,"",2027,2031,2027,2027,2016,0,462867,0,null,null,null,{"$f":"IFERROR(R47*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q47*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q47*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S47*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q47*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q47*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":462867},462867,{"$f":"IFERROR(T47*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q47*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q47*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},462867,{"$f":"IFERROR((X47*(1+((VLOOKUP(L47*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H47:VR47)","v":119204.29554350545},119204.29554350545,{"$f":"IFERROR((AA47*(1+((VLOOKUP(P47*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},119204.29554350545,0,{"$f":"'Trans Cons Cost NPV Calcs'!G47","v":55595.626136698491},55595.626136698491,0,55595.626136698491,55595.626136698491,55595.626136698491]
[null,"TR-L-102","","Trunk Road","","Pitt Street: Seal widening and channelisation from Weinam Street to Hamilton Street","Redland Bay",215.26608337706799,null,null,null,2022,2021,2026,2021,2022,2016,0,1490057,0,null,null,null,{"$f":"IFERROR(R48*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q48*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q48*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S48*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q48*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q48*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":1490057},1490057,{"$f":"IFERROR(T48*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q48*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q48*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},1490057,{"$f":"IFERROR((X48*(1+((VLOOKUP(L48*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H48:VR48)","v":1771760.2441047737},1771760.2441047737,{"$f":"IFERROR((AA48*(1+((VLOOKUP(P48*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},1771760.2441047737,0,{"$f":"'Trans Cons Cost NPV Calcs'!G48","v":1055789.2531606802},1055789.2531606802,0,1055789.2531606802,1055789.2531606802,1055789.2531606802]
[null,"TR-L-103","","Trunk Road","","Dinwoodie Road: Upgrade to 2 lane trunk collector Cleveland-Redland Bay Road to Boundary Rd","Thornlands",1044.15201723979,null,null,null,2017,2017,2021,2017,2017,2016,824233,5573383,0,null,null,null,{"$f":"IFERROR(R49*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q49*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q49*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":824233},{"$f":"IFERROR(S49*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q49*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q49*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":5573383},6397616,{"$f":"IFERROR(T49*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q49*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q49*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},6397616,{"$f":"IFERROR((X49*(1+((VLOOKUP(L49*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":843316.77356604941},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H49:VR49)","v":5974414.0098655652},6817730.7834316147,{"$f":"IFERROR((AA49*(1+((VLOOKUP(P49*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},6817730.7834316147,786822.89005975868,{"$f":"'Trans Cons Cost NPV Calcs'!G49","v":4860236.2553449813},5647059.1454047402,0,5647059.1454047402,5647059.1454047402,5647059.1454047402]
[null,"TR-L-104","","Trunk Road","","Wellington Street: upgrade 2 to 4 lanes from Enterprise Street to Russell Street","Citywide",1739.4629501587999,null,null,null,"",2022,2026,2022,2022,2016,0,16165242,0,null,null,null,{"$f":"IFERROR(R50*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q50*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q50*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S50*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q50*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q50*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":16165242},16165242,{"$f":"IFERROR(T50*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q50*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q50*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},16165242,{"$f":"IFERROR((X50*(1+((VLOOKUP(L50*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H50:VR50)","v":19438838.622736469},19438838.622736469,{"$f":"IFERROR((AA50*(1+((VLOOKUP(P50*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},19438838.622736469,0,{"$f":"'Trans Cons Cost NPV Calcs'!G50","v":11180561.553027796},11180561.553027796,0,11180561.553027796,11180561.553027796,11180561.553027796]
[null,"TR-L-105","","Trunk Road","","Panorama Drive (Arterial Road): Upgrade from 2 to 4 lanes from Boundary Road to Wellington Rd","Citywide",1422.1626292765,null,null,null,"",2020,2020,2020,2020,2016,0,9825972,0,null,null,null,{"$f":"IFERROR(R51*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q51*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q51*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S51*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q51*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q51*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":9825972},9825972,{"$f":"IFERROR(T51*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q51*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q51*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},9825972,{"$f":"IFERROR((X51*(1+((VLOOKUP(L51*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H51:VR51)","v":10772211.318874685},10772211.318874685,{"$f":"IFERROR((AA51*(1+((VLOOKUP(P51*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},10772211.318874685,0,{"$f":"'Trans Cons Cost NPV Calcs'!G51","v":8163001.072583315},8163001.072583315,0,8163001.072583315,8163001.072583315,8163001.072583315]
[null,"TR-L-106","","Trunk Road","","Bunker Road (Sub Arterial Road): Seal widening from Brookvale Drive to Realignment","Citywide",1452.0536777893001,null,null,null,"",2022,2026,2022,2022,2016,0,1708388,0,null,null,null,{"$f":"IFERROR(R52*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q52*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q52*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S52*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q52*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q52*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":1708388},1708388,{"$f":"IFERROR(T52*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q52*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q52*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},1708388,{"$f":"IFERROR((X52*(1+((VLOOKUP(L52*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H52:VR52)","v":2054350.8496204084},2054350.8496204084,{"$f":"IFERROR((AA52*(1+((VLOOKUP(P52*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},2054350.8496204084,0,{"$f":"'Trans Cons Cost NPV Calcs'!G52","v":1181593.0247412347},1181593.0247412347,0,1181593.0247412347,1181593.0247412347,1181593.0247412347]
[null,"TR-L-107","","Trunk Road","","Springacre Road: Seal widening and intersection upgrade from Boundary Road to Eprapah Road","Citywide",1588.8723394057599,null,null,null,"",2022,2026,2022,2022,2016,0,2663495,0,null,null,null,{"$f":"IFERROR(R53*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q53*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q53*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S53*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q53*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q53*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":2663495},2663495,{"$f":"IFERROR(T53*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q53*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q53*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},2663495,{"$f":"IFERROR((X53*(1+((VLOOKUP(L53*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H53:VR53)","v":3202875.0004154271},3202875.0004154271,{"$f":"IFERROR((AA53*(1+((VLOOKUP(P53*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},3202875.0004154271,0,{"$f":"'Trans Cons Cost NPV Calcs'!G53","v":1842185.2140340225},1842185.2140340225,0,1842185.2140340225,1842185.2140340225,1842185.2140340225]
[null,"TR-L-108","","Trunk Road","","Double Jump Road: Seal widening from Cleveland-Redland Bay Road to Heinemann Road","Citywide",2612.3117550526599,null,null,null,"",2022,2026,2022,2022,2016,0,3468096,0,null,null,null,{"$f":"IFERROR(R54*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q54*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q54*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S54*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q54*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q54*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":3468096},3468096,{"$f":"IFERROR(T54*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q54*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q54*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},3468096,{"$f":"IFERROR((X54*(1+((VLOOKUP(L54*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H54:VR54)","v":4170414.4282008186},4170414.4282008186,{"$f":"IFERROR((AA54*(1+((VLOOKUP(P54*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},4170414.4282008186,0,{"$f":"'Trans Cons Cost NPV Calcs'!G54","v":2398681.1208770946},2398681.1208770946,0,2398681.1208770946,2398681.1208770946,2398681.1208770946]
[null,"TR-L-109","","Trunk Road","","Gordon Road: Intersection upgrades from Cleveland Redland Bay Road to Government Road","Redland Bay",1417.7035386652899,null,null,null,2022,2022,2026,2022,2022,2016,0,1958232,0,null,null,null,{"$f":"IFERROR(R55*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q55*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q55*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S55*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q55*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q55*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":1958232},1958232,{"$f":"IFERROR(T55*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q55*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q55*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},1958232,{"$f":"IFERROR((X55*(1+((VLOOKUP(L55*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H55:VR55)","v":2354790.3479501568},2354790.3479501568,{"$f":"IFERROR((AA55*(1+((VLOOKUP(P55*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},2354790.3479501568,0,{"$f":"'Trans Cons Cost NPV Calcs'!G55","v":1354395.6478417537},1354395.6478417537,0,1354395.6478417537,1354395.6478417537,1354395.6478417537]
[null,"TR-L-110","","Trunk Road","","Main Road (Sub Arterial Road): Seal widening to divided 2 lane sub arterial from Plumer to Duncan St","Citywide",905.01168628097605,null,null,null,2017,2017,2021,2017,2017,2016,0,1638612,0,null,null,null,{"$f":"IFERROR(R56*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q56*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q56*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S56*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q56*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q56*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":1638612},1638612,{"$f":"IFERROR(T56*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q56*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q56*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},1638612,{"$f":"IFERROR((X56*(1+((VLOOKUP(L56*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H56:VR56)","v":1756517.8078617302},1756517.8078617302,{"$f":"IFERROR((AA56*(1+((VLOOKUP(P56*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},1756517.8078617302,0,{"$f":"'Trans Cons Cost NPV Calcs'!G56","v":1428942.0717799857},1428942.0717799857,0,1428942.0717799857,1428942.0717799857,1428942.0717799857]
[null,"TR-L-111","","Trunk Road","","Beveridge Rd: Upgrade collector Redland Bay Rd to Rachow St","Thornlands",424.72149253044302,null,null,null,"",2018,2018,2018,2018,2016,88311,2929095,0,null,null,null,{"$f":"IFERROR(R57*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q57*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q57*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":88311},{"$f":"IFERROR(S57*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q57*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q57*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":2929095},3017406,{"$f":"IFERROR(T57*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q57*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q57*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},3017406,{"$f":"IFERROR((X57*(1+((VLOOKUP(L57*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H57:VR57)","v":3066889.4994383319},3066889.4994383319,{"$f":"IFERROR((AA57*(1+((VLOOKUP(P57*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},3066889.4994383319,0,{"$f":"'Trans Cons Cost NPV Calcs'!G57","v":2669750.1718802443},2669750.1718802443,0,2669750.1718802443,2669750.1718802443,2669750.1718802443]
[null,"TR-L-112","","Trunk Road","","Meissner Street: Seal widening and intersection upgrade at Weinam Street Government Road","Redland Bay",211.42784109571701,null,null,null,"",2017,2021,2017,2017,2016,0,805201,0,null,null,null,{"$f":"IFERROR(R58*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q58*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q58*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S58*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q58*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q58*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":805201},805201,{"$f":"IFERROR(T58*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q58*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q58*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},805201,{"$f":"IFERROR((X58*(1+((VLOOKUP(L58*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H58:VR58)","v":863138.98311990453},863138.98311990453,{"$f":"IFERROR((AA58*(1+((VLOOKUP(P58*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},863138.98311990453,0,{"$f":"'Trans Cons Cost NPV Calcs'!G58","v":702170.85261142731},702170.85261142731,0,702170.85261142731,702170.85261142731,702170.85261142731]
[null,"TR-L-113","","Public Transport Corridor","","Future Northern Public Transport corridor","Citywide",618.60008233206599,null,null,null,"",2027,2031,2027,2027,2016,0,0,0,null,null,null,{"$f":"IFERROR(R59*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q59*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q59*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S59*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q59*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q59*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":0},0,{"$f":"IFERROR(T59*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q59*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q59*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},0,{"$f":"IFERROR((X59*(1+((VLOOKUP(L59*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H59:VR59)","v":0},0,{"$f":"IFERROR((AA59*(1+((VLOOKUP(P59*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Trans Cons Cost NPV Calcs'!G59","v":0},0,0,0,0,0]
[null,"TR-L-114","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",360.06004817308298,null,null,null,2017,2017,2021,2017,2017,2016,313478,1491557,0,null,null,null,{"$f":"IFERROR(R60*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q60*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q60*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":313478},{"$f":"IFERROR(S60*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q60*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q60*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":1491557},1805035,{"$f":"IFERROR(T60*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q60*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q60*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},1805035,{"$f":"IFERROR((X60*(1+((VLOOKUP(L60*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":320736.07286281674},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H60:VR60)","v":1598881.5118776248},1919617.5847404415,{"$f":"IFERROR((AA60*(1+((VLOOKUP(P60*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},1919617.5847404415,299249.92803024512,{"$f":"'Trans Cons Cost NPV Calcs'!G60","v":1300703.6136424853},1599953.5416727304,0,1599953.5416727304,1599953.5416727304,1599953.5416727304]
[null,"TR-L-78","","Trunk Road","","New Trunk Collector - South East Thornlands: 2 lane collector Boundary Rd to Cleveland-Redland Bay","Thornlands",504.42656797285298,null,null,null,2017,2017,2021,2017,2017,2016,1552337,3817547,0,null,null,null,{"$f":"IFERROR(R61*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q61*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q61*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":1552337},{"$f":"IFERROR(S61*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q61*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q61*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":3817547},5369884,{"$f":"IFERROR(T61*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q61*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q61*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},5369884,{"$f":"IFERROR((X61*(1+((VLOOKUP(L61*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":1588278.8365998454},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H61:VR61)","v":4092237.386183626},5680516.2227834715,{"$f":"IFERROR((AA61*(1+((VLOOKUP(P61*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},5680516.2227834715,1481879.862474198,{"$f":"'Trans Cons Cost NPV Calcs'!G61","v":3329069.6756141596},4810949.5380883571,0,4810949.5380883571,4810949.5380883571,4810949.5380883571]
[null,"TR-L-79","","Trunk Road","","Double Jump Rd: Realignment Heinemann to Kingfisher","Citywide",150.31456993015701,null,null,null,2017,2017,2021,2017,2017,2016,669020,1440538,0,null,null,null,{"$f":"IFERROR(R62*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q62*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q62*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":669020},{"$f":"IFERROR(S62*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q62*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q62*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":1440538},2109558,{"$f":"IFERROR(T62*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q62*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q62*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},2109558,{"$f":"IFERROR((X62*(1+((VLOOKUP(L62*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":684510.06918087276},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H62:VR62)","v":1544191.4558794396},2228701.5250603124,{"$f":"IFERROR((AA62*(1+((VLOOKUP(P62*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},2228701.5250603124,638654.66428519564,{"$f":"'Trans Cons Cost NPV Calcs'!G62","v":1256212.7911902249},1894867.4554754207,0,1894867.4554754207,1894867.4554754207,1894867.4554754207]
[null,"TR-L-120","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",506.84922298996702,null,null,null,"",2022,2026,2022,2022,2016,0,114084,0,null,null,null,{"$f":"IFERROR(R63*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q63*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q63*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S63*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q63*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q63*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":114084},114084,{"$f":"IFERROR(T63*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q63*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q63*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},114084,{"$f":"IFERROR((X63*(1+((VLOOKUP(L63*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H63:VR63)","v":137186.96357507468},137186.96357507468,{"$f":"IFERROR((AA63*(1+((VLOOKUP(P63*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},137186.96357507468,0,{"$f":"'Trans Cons Cost NPV Calcs'!G63","v":78905.294719103054},78905.294719103054,0,78905.294719103054,78905.294719103054,78905.294719103054]
[null,"TR-L-121","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",186.83700053555799,null,null,null,"",2022,2026,2022,2022,2016,0,42054,0,null,null,null,{"$f":"IFERROR(R64*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q64*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q64*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S64*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q64*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q64*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":42054},42054,{"$f":"IFERROR(T64*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q64*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q64*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},42054,{"$f":"IFERROR((X64*(1+((VLOOKUP(L64*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H64:VR64)","v":50570.286509818994},50570.286509818994,{"$f":"IFERROR((AA64*(1+((VLOOKUP(P64*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},50570.286509818994,0,{"$f":"'Trans Cons Cost NPV Calcs'!G64","v":29086.315908603836},29086.315908603836,0,29086.315908603836,29086.315908603836,29086.315908603836]
[null,"TR-L-122","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",273.915740152338,null,null,null,"",2022,2026,2022,2022,2016,0,61654,0,null,null,null,{"$f":"IFERROR(R65*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q65*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q65*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S65*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q65*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q65*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":61654},61654,{"$f":"IFERROR(T65*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q65*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q65*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},61654,{"$f":"IFERROR((X65*(1+((VLOOKUP(L65*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H65:VR65)","v":74139.450337099464},74139.450337099464,{"$f":"IFERROR((AA65*(1+((VLOOKUP(P65*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},74139.450337099464,0,{"$f":"'Trans Cons Cost NPV Calcs'!G65","v":42642.500618943763},42642.500618943763,0,42642.500618943763,42642.500618943763,42642.500618943763]
[null,"TR-L-123","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",263.27249265868102,null,null,null,"",2022,2026,2022,2022,2016,0,59258,0,null,null,null,{"$f":"IFERROR(R66*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q66*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q66*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S66*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q66*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q66*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":59258},59258,{"$f":"IFERROR(T66*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q66*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q66*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},59258,{"$f":"IFERROR((X66*(1+((VLOOKUP(L66*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H66:VR66)","v":71258.240310050285},71258.240310050285,{"$f":"IFERROR((AA66*(1+((VLOOKUP(P66*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},71258.240310050285,0,{"$f":"'Trans Cons Cost NPV Calcs'!G66","v":40985.326202312419},40985.326202312419,0,40985.326202312419,40985.326202312419,40985.326202312419]
[null,"TR-L-124","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",234.095160137737,null,null,null,"",2017,2021,2017,2017,2016,0,52691,0,null,null,null,{"$f":"IFERROR(R67*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q67*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q67*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S67*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q67*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q67*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":52691},52691,{"$f":"IFERROR(T67*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q67*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q67*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},52691,{"$f":"IFERROR((X67*(1+((VLOOKUP(L67*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H67:VR67)","v":56482.364229019695},56482.364229019695,{"$f":"IFERROR((AA67*(1+((VLOOKUP(P67*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},56482.364229019695,0,{"$f":"'Trans Cons Cost NPV Calcs'!G67","v":45948.880335405353},45948.880335405353,0,45948.880335405353,45948.880335405353,45948.880335405353]
[null,"TR-L-125","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",69.619801696731301,null,null,null,"",2017,2021,2017,2017,2016,0,15670,0,null,null,null,{"$f":"IFERROR(R68*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q68*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q68*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S68*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q68*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q68*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":15670},15670,{"$f":"IFERROR(T68*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q68*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q68*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},15670,{"$f":"IFERROR((X68*(1+((VLOOKUP(L68*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H68:VR68)","v":16797.529890659476},16797.529890659476,{"$f":"IFERROR((AA68*(1+((VLOOKUP(P68*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},16797.529890659476,0,{"$f":"'Trans Cons Cost NPV Calcs'!G68","v":13664.932433542761},13664.932433542761,0,13664.932433542761,13664.932433542761,13664.932433542761]
[null,"TR-L-126","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",430.82280075694399,null,null,null,"",2017,2021,2017,2017,2016,0,96971,0,null,null,null,{"$f":"IFERROR(R69*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q69*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q69*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S69*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q69*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q69*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":96971},96971,{"$f":"IFERROR(T69*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q69*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q69*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},96971,{"$f":"IFERROR((X69*(1+((VLOOKUP(L69*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H69:VR69)","v":103948.51761500577},103948.51761500577,{"$f":"IFERROR((AA69*(1+((VLOOKUP(P69*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},103948.51761500577,0,{"$f":"'Trans Cons Cost NPV Calcs'!G69","v":84562.997001472584},84562.997001472584,0,84562.997001472584,84562.997001472584,84562.997001472584]
[null,"TR-L-127","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",1198.6905836329199,null,null,null,"",2017,2021,2017,2017,2016,0,269806,0,null,null,null,{"$f":"IFERROR(R70*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q70*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q70*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S70*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q70*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q70*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":269806},269806,{"$f":"IFERROR(T70*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q70*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q70*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},269806,{"$f":"IFERROR((X70*(1+((VLOOKUP(L70*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H70:VR70)","v":289219.80534009391},289219.80534009391,{"$f":"IFERROR((AA70*(1+((VLOOKUP(P70*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},289219.80534009391,0,{"$f":"'Trans Cons Cost NPV Calcs'!G70","v":235282.75431808797},235282.75431808797,0,235282.75431808797,235282.75431808797,235282.75431808797]
[null,"TR-L-128","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",383.29837289105802,null,null,null,"",2017,2021,2017,2017,2016,0,86274,0,null,null,null,{"$f":"IFERROR(R71*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q71*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q71*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S71*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q71*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q71*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":86274},86274,{"$f":"IFERROR(T71*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q71*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q71*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},86274,{"$f":"IFERROR((X71*(1+((VLOOKUP(L71*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H71:VR71)","v":92481.818365459854},92481.818365459854,{"$f":"IFERROR((AA71*(1+((VLOOKUP(P71*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},92481.818365459854,0,{"$f":"'Trans Cons Cost NPV Calcs'!G71","v":75234.740317260264},75234.740317260264,0,75234.740317260264,75234.740317260264,75234.740317260264]
[null,"TR-L-129","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",341.417319118573,null,null,null,"",2017,2021,2017,2017,2016,0,76848,0,null,null,null,{"$f":"IFERROR(R72*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q72*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q72*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S72*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q72*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q72*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":76848},76848,{"$f":"IFERROR(T72*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q72*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q72*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},76848,{"$f":"IFERROR((X72*(1+((VLOOKUP(L72*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H72:VR72)","v":82377.573518659832},82377.573518659832,{"$f":"IFERROR((AA72*(1+((VLOOKUP(P72*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},82377.573518659832,0,{"$f":"'Trans Cons Cost NPV Calcs'!G72","v":67014.851796610994},67014.851796610994,0,67014.851796610994,67014.851796610994,67014.851796610994]
[null,"TR-L-130","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",610.51835108248599,null,null,null,"",2022,2026,2022,2022,2016,0,137418,0,null,null,null,{"$f":"IFERROR(R73*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q73*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q73*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S73*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q73*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q73*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":137418},137418,{"$f":"IFERROR(T73*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q73*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q73*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},137418,{"$f":"IFERROR((X73*(1+((VLOOKUP(L73*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H73:VR73)","v":165246.29361312377},165246.29361312377,{"$f":"IFERROR((AA73*(1+((VLOOKUP(P73*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},165246.29361312377,0,{"$f":"'Trans Cons Cost NPV Calcs'!G73","v":95044.070945178159},95044.070945178159,0,95044.070945178159,95044.070945178159,95044.070945178159]
[null,"TR-L-131","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",793.08921208190202,null,null,null,"",2022,2026,2022,2022,2016,0,178512,0,null,null,null,{"$f":"IFERROR(R74*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q74*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q74*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S74*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q74*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q74*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":178512},178512,{"$f":"IFERROR(T74*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q74*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q74*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},178512,{"$f":"IFERROR((X74*(1+((VLOOKUP(L74*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H74:VR74)","v":214662.17209874946},214662.17209874946,{"$f":"IFERROR((AA74*(1+((VLOOKUP(P74*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},214662.17209874946,{"$f":"IFERROR(AC74*((1+Trans_ADR)^(Trans_MSY*1-L74*1)),0)","v":0},{"$f":"'Trans Cons Cost NPV Calcs'!G74","v":123466.41045980618},123466.41045980618,{"$f":"IFERROR(AF74*((1+Trans_ADR)^(Trans_MSY*1-P74*1)),0)","v":0},123466.41045980618,{"$f":"AL74*(1-V74)","v":123466.41045980618},{"$f":"AL74*(1-V74+U74)","v":123466.41045980618}]
[null,"TR-L-132","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",433.91212392872302,null,null,null,"",2022,2026,2022,2022,2016,0,97667,0,null,null,null,{"$f":"IFERROR(R75*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q75*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q75*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S75*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q75*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q75*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":97667},{"$f":"SUM(X75:Y75)","v":97667},{"$f":"IFERROR(T75*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q75*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q75*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},{"$f":"IFERROR(Z75-AA75,\"\")","v":97667},{"$f":"IFERROR((X75*(1+((VLOOKUP(L75*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H75:VR75)","v":117445.38385301022},{"$f":"SUM(AC75:AD75)","v":117445.38385301022},{"$f":"IFERROR((AA75*(1+((VLOOKUP(P75*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},{"$f":"IFERROR(AE75-AF75,\"\")","v":117445.38385301022},0,{"$f":"'Trans Cons Cost NPV Calcs'!G75","v":67550.606740039264},{"$f":"SUM(AH75:AI75)","v":67550.606740039264},0,{"$f":"IFERROR(AJ75-AK75,\"\")","v":67550.606740039264},67550.606740039264,67550.606740039264]
[null,"TR-L-133","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",435.39055272093702,null,null,null,"",2017,2021,2017,2017,2016,0,98000,0,null,null,null,{"$f":"IFERROR(R76*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q76*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q76*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S76*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q76*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q76*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":98000},98000,{"$f":"IFERROR(T76*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q76*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q76*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},98000,{"$f":"IFERROR((X76*(1+((VLOOKUP(L76*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H76:VR76)","v":105051.55898434133},105051.55898434133,{"$f":"IFERROR((AA76*(1+((VLOOKUP(P76*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},105051.55898434133,0,{"$f":"'Trans Cons Cost NPV Calcs'!G76","v":85460.330471422509},85460.330471422509,0,85460.330471422509,85460.330471422509,85460.330471422509]
[null,"TR-L-134","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",237.86786014985699,null,null,null,"",2017,2021,2017,2017,2016,0,53540,0,null,null,null,{"$f":"IFERROR(R77*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q77*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q77*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S77*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q77*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q77*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":53540},53540,{"$f":"IFERROR(T77*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q77*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q77*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},53540,{"$f":"IFERROR((X77*(1+((VLOOKUP(L77*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H77:VR77)","v":57392.453755322815},57392.453755322815,{"$f":"IFERROR((AA77*(1+((VLOOKUP(P77*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},57392.453755322815,0,{"$f":"'Trans Cons Cost NPV Calcs'!G77","v":46689.245851428175},46689.245851428175,0,46689.245851428175,46689.245851428175,46689.245851428175]
[null,"TR-L-135","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",720.57065163257801,null,null,null,"",2017,2021,2017,2017,2016,0,162189,0,null,null,null,{"$f":"IFERROR(R78*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q78*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q78*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S78*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q78*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q78*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":162189},162189,{"$f":"IFERROR(T78*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q78*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q78*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},162189,{"$f":"IFERROR((X78*(1+((VLOOKUP(L78*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H78:VR78)","v":173859.2581644014},173859.2581644014,{"$f":"IFERROR((AA78*(1+((VLOOKUP(P78*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},173859.2581644014,0,{"$f":"'Trans Cons Cost NPV Calcs'!G78","v":141435.97488601576},141435.97488601576,0,141435.97488601576,141435.97488601576,141435.97488601576]
[null,"TR-L-136","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",487.998690884501,null,null,null,"",2017,2021,2017,2017,2016,0,109841,0,null,null,null,{"$f":"IFERROR(R79*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q79*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q79*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S79*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q79*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q79*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":109841},109841,{"$f":"IFERROR(T79*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q79*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q79*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},109841,{"$f":"IFERROR((X79*(1+((VLOOKUP(L79*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H79:VR79)","v":117744.57439182693},117744.57439182693,{"$f":"IFERROR((AA79*(1+((VLOOKUP(P79*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},117744.57439182693,0,{"$f":"'Trans Cons Cost NPV Calcs'!G79","v":95786.205707260408},95786.205707260408,0,95786.205707260408,95786.205707260408,95786.205707260408]
[null,"TR-L-137","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",482.03398797800099,null,null,null,"",2017,2021,2017,2017,2016,0,108498,0,null,null,null,{"$f":"IFERROR(R80*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q80*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q80*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S80*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q80*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q80*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":108498},108498,{"$f":"IFERROR(T80*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q80*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q80*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},108498,{"$f":"IFERROR((X80*(1+((VLOOKUP(L80*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H80:VR80)","v":116304.93925186803},116304.93925186803,{"$f":"IFERROR((AA80*(1+((VLOOKUP(P80*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},116304.93925186803,0,{"$f":"'Trans Cons Cost NPV Calcs'!G80","v":94615.050362126523},94615.050362126523,0,94615.050362126523,94615.050362126523,94615.050362126523]
[null,"TR-L-138","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",458.15109480621999,null,null,null,"",2017,2021,2017,2017,2016,0,103123,0,null,null,null,{"$f":"IFERROR(R81*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q81*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q81*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S81*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q81*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q81*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":103123},103123,{"$f":"IFERROR(T81*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q81*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q81*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},103123,{"$f":"IFERROR((X81*(1+((VLOOKUP(L81*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H81:VR81)","v":110543.18282798196},110543.18282798196,{"$f":"IFERROR((AA81*(1+((VLOOKUP(P81*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},110543.18282798196,0,{"$f":"'Trans Cons Cost NPV Calcs'!G81","v":89927.812849025548},89927.812849025548,0,89927.812849025548,89927.812849025548,89927.812849025548]
[null,"TR-L-139","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",1005.68467685056,null,null,null,"",2017,2021,2017,2017,2016,0,226364,0,null,null,null,{"$f":"IFERROR(R82*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q82*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q82*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S82*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q82*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q82*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":226364},226364,{"$f":"IFERROR(T82*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q82*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q82*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},226364,{"$f":"IFERROR((X82*(1+((VLOOKUP(L82*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H82:VR82)","v":242651.94997889231},242651.94997889231,{"$f":"IFERROR((AA82*(1+((VLOOKUP(P82*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},242651.94997889231,0,{"$f":"'Trans Cons Cost NPV Calcs'!G82","v":197399.41068197027},197399.41068197027,0,197399.41068197027,197399.41068197027,197399.41068197027]
[null,"TR-L-140","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",336.38323259079999,null,null,null,"",2017,2021,2017,2017,2016,0,75715,0,null,null,null,{"$f":"IFERROR(R83*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q83*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q83*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S83*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q83*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q83*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":75715},75715,{"$f":"IFERROR(T83*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q83*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q83*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},75715,{"$f":"IFERROR((X83*(1+((VLOOKUP(L83*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H83:VR83)","v":81163.048862238822},81163.048862238822,{"$f":"IFERROR((AA83*(1+((VLOOKUP(P83*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},81163.048862238822,0,{"$f":"'Trans Cons Cost NPV Calcs'!G83","v":66026.825731058721},66026.825731058721,0,66026.825731058721,66026.825731058721,66026.825731058721]
[null,"TR-L-141","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",152.49807415252101,null,null,null,"",2017,2021,2017,2017,2016,0,34325,0,null,null,null,{"$f":"IFERROR(R84*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q84*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q84*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S84*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q84*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q84*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":34325},34325,{"$f":"IFERROR(T84*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q84*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q84*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},34325,{"$f":"IFERROR((X84*(1+((VLOOKUP(L84*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H84:VR84)","v":36794.844511607313},36794.844511607313,{"$f":"IFERROR((AA84*(1+((VLOOKUP(P84*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},36794.844511607313,0,{"$f":"'Trans Cons Cost NPV Calcs'!G84","v":29932.916769709977},29932.916769709977,0,29932.916769709977,29932.916769709977,29932.916769709977]
[null,"TR-L-142","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",356.02631564554099,null,null,null,"",2017,2021,2017,2017,2016,0,80136,0,null,null,null,{"$f":"IFERROR(R85*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q85*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q85*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S85*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q85*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q85*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":80136},80136,{"$f":"IFERROR(T85*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q85*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q85*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},80136,{"$f":"IFERROR((X85*(1+((VLOOKUP(L85*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H85:VR85)","v":85902.160518052842},85902.160518052842,{"$f":"IFERROR((AA85*(1+((VLOOKUP(P85*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},85902.160518052842,0,{"$f":"'Trans Cons Cost NPV Calcs'!G85","v":69882.133088346076},69882.133088346076,0,69882.133088346076,69882.133088346076,69882.133088346076]
[null,"TR-L-143","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",374.45408126269803,null,null,null,"",2017,2021,2017,2017,2016,0,84284,0,null,null,null,{"$f":"IFERROR(R86*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q86*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q86*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S86*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q86*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q86*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":84284},84284,{"$f":"IFERROR(T86*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q86*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q86*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},84284,{"$f":"IFERROR((X86*(1+((VLOOKUP(L86*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H86:VR86)","v":90348.628545267609},90348.628545267609,{"$f":"IFERROR((AA86*(1+((VLOOKUP(P86*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},90348.628545267609,0,{"$f":"'Trans Cons Cost NPV Calcs'!G86","v":73499.372382177287},73499.372382177287,0,73499.372382177287,73499.372382177287,73499.372382177287]
[null,"TR-L-144","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",170.208677217332,null,null,null,"",2017,2021,2017,2017,2016,0,38311,0,null,null,null,{"$f":"IFERROR(R87*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q87*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q87*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S87*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q87*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q87*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":38311},38311,{"$f":"IFERROR(T87*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q87*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q87*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},38311,{"$f":"IFERROR((X87*(1+((VLOOKUP(L87*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H87:VR87)","v":41067.655880092869},41067.655880092869,{"$f":"IFERROR((AA87*(1+((VLOOKUP(P87*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},41067.655880092869,0,{"$f":"'Trans Cons Cost NPV Calcs'!G87","v":33408.884905006809},33408.884905006809,0,33408.884905006809,33408.884905006809,33408.884905006809]
[null,"TR-L-145","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",366.58231129412798,null,null,null,"",2017,2021,2017,2017,2016,0,82512,0,null,null,null,{"$f":"IFERROR(R88*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q88*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q88*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S88*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q88*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q88*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":82512},82512,{"$f":"IFERROR(T88*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q88*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q88*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},82512,{"$f":"IFERROR((X88*(1+((VLOOKUP(L88*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H88:VR88)","v":88449.124846081366},88449.124846081366,{"$f":"IFERROR((AA88*(1+((VLOOKUP(P88*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},88449.124846081366,0,{"$f":"'Trans Cons Cost NPV Calcs'!G88","v":71954.110080183818},71954.110080183818,0,71954.110080183818,71954.110080183818,71954.110080183818]
[null,"TR-L-146","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",428.78377367171402,null,null,null,"",2017,2021,2017,2017,2016,0,96512,0,null,null,null,{"$f":"IFERROR(R89*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q89*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q89*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S89*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q89*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q89*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":96512},96512,{"$f":"IFERROR(T89*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q89*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q89*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},96512,{"$f":"IFERROR((X89*(1+((VLOOKUP(L89*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H89:VR89)","v":103456.49041527299},103456.49041527299,{"$f":"IFERROR((AA89*(1+((VLOOKUP(P89*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},103456.49041527299,0,{"$f":"'Trans Cons Cost NPV Calcs'!G89","v":84162.728718958475},84162.728718958475,0,84162.728718958475,84162.728718958475,84162.728718958475]
[null,"TR-L-147","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",649.91235239642594,null,null,null,"",2017,2021,2017,2017,2016,0,146285,0,null,null,null,{"$f":"IFERROR(R90*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q90*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q90*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S90*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q90*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q90*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":146285},146285,{"$f":"IFERROR(T90*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q90*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q90*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},146285,{"$f":"IFERROR((X90*(1+((VLOOKUP(L90*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H90:VR90)","v":156810.89087779974},156810.89087779974,{"$f":"IFERROR((AA90*(1+((VLOOKUP(P90*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},156810.89087779974,0,{"$f":"'Trans Cons Cost NPV Calcs'!G90","v":127566.98411236778},127566.98411236778,0,127566.98411236778,127566.98411236778,127566.98411236778]
[null,"TR-L-148","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",240.54046669000701,null,null,null,"",2017,2021,2017,2017,2016,0,54142,0,null,null,null,{"$f":"IFERROR(R91*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q91*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q91*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S91*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q91*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q91*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":54142},54142,{"$f":"IFERROR(T91*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q91*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q91*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},54142,{"$f":"IFERROR((X91*(1+((VLOOKUP(L91*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H91:VR91)","v":58037.770474798046},58037.770474798046,{"$f":"IFERROR((AA91*(1+((VLOOKUP(P91*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},58037.770474798046,0,{"$f":"'Trans Cons Cost NPV Calcs'!G91","v":47214.216452895482},47214.216452895482,0,47214.216452895482,47214.216452895482,47214.216452895482]
[null,"TR-L-149","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",452.47227077838198,null,null,null,"",2017,2021,2017,2017,2016,0,101844,0,null,null,null,{"$f":"IFERROR(R92*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q92*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q92*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S92*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q92*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q92*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":101844},101844,{"$f":"IFERROR(T92*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q92*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q92*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},101844,{"$f":"IFERROR((X92*(1+((VLOOKUP(L92*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H92:VR92)","v":109172.15278776796},109172.15278776796,{"$f":"IFERROR((AA92*(1+((VLOOKUP(P92*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},109172.15278776796,0,{"$f":"'Trans Cons Cost NPV Calcs'!G92","v":88812.468331954631},88812.468331954631,0,88812.468331954631,88812.468331954631,88812.468331954631]
[null,"TR-L-150","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",224.216845246552,null,null,null,"",2017,2021,2017,2017,2016,0,50468,0,null,null,null,{"$f":"IFERROR(R93*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q93*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q93*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S93*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q93*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q93*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":50468},50468,{"$f":"IFERROR(T93*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q93*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q93*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},50468,{"$f":"IFERROR((X93*(1+((VLOOKUP(L93*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H93:VR93)","v":54099.408967568757},54099.408967568757,{"$f":"IFERROR((AA93*(1+((VLOOKUP(P93*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},54099.408967568757,0,{"$f":"'Trans Cons Cost NPV Calcs'!G93","v":44010.326104405634},44010.326104405634,0,44010.326104405634,44010.326104405634,44010.326104405634]
[null,"TR-L-151","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",200.81004862361101,null,null,null,"",2017,2021,2017,2017,2016,0,45199,0,null,null,null,{"$f":"IFERROR(R94*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q94*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q94*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S94*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q94*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q94*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":45199},45199,{"$f":"IFERROR(T94*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q94*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q94*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},45199,{"$f":"IFERROR((X94*(1+((VLOOKUP(L94*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H94:VR94)","v":48451.279740135142},48451.279740135142,{"$f":"IFERROR((AA94*(1+((VLOOKUP(P94*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},48451.279740135142,0,{"$f":"'Trans Cons Cost NPV Calcs'!G94","v":39415.52527528393},39415.52527528393,0,39415.52527528393,39415.52527528393,39415.52527528393]
[null,"TR-L-152","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",816.73843577540197,null,null,null,"",2017,2021,2017,2017,2016,0,183835,0,null,null,null,{"$f":"IFERROR(R95*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q95*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q95*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S95*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q95*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q95*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":183835},183835,{"$f":"IFERROR(T95*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q95*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q95*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},183835,{"$f":"IFERROR((X95*(1+((VLOOKUP(L95*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H95:VR95)","v":197062.78924373869},197062.78924373869,{"$f":"IFERROR((AA95*(1+((VLOOKUP(P95*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},197062.78924373869,0,{"$f":"'Trans Cons Cost NPV Calcs'!G95","v":160312.24338993832},160312.24338993832,0,160312.24338993832,160312.24338993832,160312.24338993832]
[null,"TR-L-153","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",1054.5984006543499,null,null,null,"",2017,2021,2017,2017,2016,0,237373,0,null,null,null,{"$f":"IFERROR(R96*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q96*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q96*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S96*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q96*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q96*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":237373},237373,{"$f":"IFERROR(T96*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q96*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q96*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},237373,{"$f":"IFERROR((X96*(1+((VLOOKUP(L96*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H96:VR96)","v":254453.09908969447},254453.09908969447,{"$f":"IFERROR((AA96*(1+((VLOOKUP(P96*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},254453.09908969447,0,{"$f":"'Trans Cons Cost NPV Calcs'!G96","v":206999.74515298955},206999.74515298955,0,206999.74515298955,206999.74515298955,206999.74515298955]
[null,"TR-L-154","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",148.54575833430499,null,null,null,"",2017,2021,2017,2017,2016,0,33435,0,null,null,null,{"$f":"IFERROR(R97*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q97*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q97*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S97*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q97*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q97*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":33435},33435,{"$f":"IFERROR(T97*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q97*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q97*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},33435,{"$f":"IFERROR((X97*(1+((VLOOKUP(L97*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H97:VR97)","v":35840.80484328013},35840.80484328013,{"$f":"IFERROR((AA97*(1+((VLOOKUP(P97*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},35840.80484328013,0,{"$f":"'Trans Cons Cost NPV Calcs'!G97","v":29156.797441959305},29156.797441959305,0,29156.797441959305,29156.797441959305,29156.797441959305]
[null,"TR-L-155","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",477.97910837191398,null,null,null,"",2017,2021,2017,2017,2016,0,107586,0,null,null,null,{"$f":"IFERROR(R98*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q98*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q98*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S98*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q98*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q98*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":107586},107586,{"$f":"IFERROR(T98*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q98*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q98*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},107586,{"$f":"IFERROR((X98*(1+((VLOOKUP(L98*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H98:VR98)","v":115327.31658050354},115327.31658050354,{"$f":"IFERROR((AA98*(1+((VLOOKUP(P98*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},115327.31658050354,0,{"$f":"'Trans Cons Cost NPV Calcs'!G98","v":93819.746062229198},93819.746062229198,0,93819.746062229198,93819.746062229198,93819.746062229198]
[null,"TR-L-156","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",532.169923014745,null,null,null,"",2017,2021,2017,2017,2016,0,119783,0,null,null,null,{"$f":"IFERROR(R99*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q99*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q99*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S99*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q99*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q99*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":119783},119783,{"$f":"IFERROR(T99*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q99*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q99*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},119783,{"$f":"IFERROR((X99*(1+((VLOOKUP(L99*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H99:VR99)","v":128401.94785531997},128401.94785531997,{"$f":"IFERROR((AA99*(1+((VLOOKUP(P99*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},128401.94785531997,0,{"$f":"'Trans Cons Cost NPV Calcs'!G99","v":104456.06902916738},104456.06902916738,0,104456.06902916738,104456.06902916738,104456.06902916738]
[null,"TR-L-157","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",146.941853688718,null,null,null,"",2017,2021,2017,2017,2016,0,33074,0,null,null,null,{"$f":"IFERROR(R100*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q100*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q100*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S100*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q100*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q100*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":33074},33074,{"$f":"IFERROR(T100*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q100*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q100*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},33074,{"$f":"IFERROR((X100*(1+((VLOOKUP(L100*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H100:VR100)","v":35453.829202531691},35453.829202531691,{"$f":"IFERROR((AA100*(1+((VLOOKUP(P100*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},35453.829202531691,0,{"$f":"'Trans Cons Cost NPV Calcs'!G100","v":28841.989489916617},28841.989489916617,0,28841.989489916617,28841.989489916617,28841.989489916617]
[null,"TR-L-158","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",467.926193630635,null,null,null,"",2017,2021,2017,2017,2016,0,105323,0,null,null,null,{"$f":"IFERROR(R101*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q101*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q101*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S101*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q101*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q101*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":105323},105323,{"$f":"IFERROR(T101*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q101*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q101*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},105323,{"$f":"IFERROR((X101*(1+((VLOOKUP(L101*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H101:VR101)","v":112901.48313171207},112901.48313171207,{"$f":"IFERROR((AA101*(1+((VLOOKUP(P101*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},112901.48313171207,0,{"$f":"'Trans Cons Cost NPV Calcs'!G101","v":91846.310063690122},91846.310063690122,0,91846.310063690122,91846.310063690122,91846.310063690122]
[null,"TR-L-159","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",239.08346220951401,null,null,null,"",2017,2021,2017,2017,2016,0,53814,0,null,null,null,{"$f":"IFERROR(R102*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q102*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q102*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S102*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q102*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q102*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":53814},53814,{"$f":"IFERROR(T102*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q102*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q102*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},53814,{"$f":"IFERROR((X102*(1+((VLOOKUP(L102*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H102:VR102)","v":57686.169338605556},57686.169338605556,{"$f":"IFERROR((AA102*(1+((VLOOKUP(P102*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},57686.169338605556,0,{"$f":"'Trans Cons Cost NPV Calcs'!G102","v":46928.185959072762},46928.185959072762,0,46928.185959072762,46928.185959072762,46928.185959072762]
[null,"TR-L-160","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",498.27828646028701,null,null,null,"",2017,2021,2017,2017,2016,0,112155,0,null,null,null,{"$f":"IFERROR(R103*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q103*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q103*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S103*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q103*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q103*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":112155},112155,{"$f":"IFERROR(T103*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q103*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q103*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},112155,{"$f":"IFERROR((X103*(1+((VLOOKUP(L103*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H103:VR103)","v":120225.0775294776},120225.0775294776,{"$f":"IFERROR((AA103*(1+((VLOOKUP(P103*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},120225.0775294776,0,{"$f":"'Trans Cons Cost NPV Calcs'!G103","v":97804.115959412171},97804.115959412171,0,97804.115959412171,97804.115959412171,97804.115959412171]
[null,"TR-L-161","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",288.510001909538,null,null,null,"",2017,2021,2017,2017,2016,0,64939,0,null,null,null,{"$f":"IFERROR(R104*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q104*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q104*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S104*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q104*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q104*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":64939},64939,{"$f":"IFERROR(T104*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q104*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q104*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},64939,{"$f":"IFERROR((X104*(1+((VLOOKUP(L104*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H104:VR104)","v":69611.665192695335},69611.665192695335,{"$f":"IFERROR((AA104*(1+((VLOOKUP(P104*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},69611.665192695335,0,{"$f":"'Trans Cons Cost NPV Calcs'!G104","v":56629.677555956194},56629.677555956194,0,56629.677555956194,56629.677555956194,56629.677555956194]
[null,"TR-L-162","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",188.71798990007699,null,null,null,"",2017,2021,2017,2017,2016,0,42477,0,null,null,null,{"$f":"IFERROR(R105*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q105*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q105*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S105*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q105*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q105*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":42477},42477,{"$f":"IFERROR(T105*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q105*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q105*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},42477,{"$f":"IFERROR((X105*(1+((VLOOKUP(L105*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H105:VR105)","v":45533.419091610886},45533.419091610886,{"$f":"IFERROR((AA105*(1+((VLOOKUP(P105*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},45533.419091610886,0,{"$f":"'Trans Cons Cost NPV Calcs'!G105","v":37041.820994230759},37041.820994230759,0,37041.820994230759,37041.820994230759,37041.820994230759]
[null,"TR-L-163","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",130.36355964238601,null,null,null,"",2017,2021,2017,2017,2016,0,29343,0,null,null,null,{"$f":"IFERROR(R106*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q106*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q106*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S106*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q106*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q106*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":29343},29343,{"$f":"IFERROR(T106*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q106*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q106*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},29343,{"$f":"IFERROR((X106*(1+((VLOOKUP(L106*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H106:VR106)","v":31454.366278342124},31454.366278342124,{"$f":"IFERROR((AA106*(1+((VLOOKUP(P106*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},31454.366278342124,0,{"$f":"'Trans Cons Cost NPV Calcs'!G106","v":25588.392622683175},25588.392622683175,0,25588.392622683175,25588.392622683175,25588.392622683175]
[null,"TR-L-164","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",386.36618721629901,null,null,null,"",2017,2021,2017,2017,2016,0,86965,0,null,null,null,{"$f":"IFERROR(R107*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q107*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q107*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S107*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q107*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q107*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":86965},86965,{"$f":"IFERROR(T107*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q107*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q107*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},86965,{"$f":"IFERROR((X107*(1+((VLOOKUP(L107*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H107:VR107)","v":93222.539051767817},93222.539051767817,{"$f":"IFERROR((AA107*(1+((VLOOKUP(P107*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},93222.539051767817,0,{"$f":"'Trans Cons Cost NPV Calcs'!G107","v":75837.322851502642},75837.322851502642,0,75837.322851502642,75837.322851502642,75837.322851502642]
[null,"TR-L-165","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",401.448375444904,null,null,null,"",2017,2021,2017,2017,2016,0,90360,0,null,null,null,{"$f":"IFERROR(R108*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q108*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q108*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S108*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q108*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q108*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":90360},90360,{"$f":"IFERROR(T108*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q108*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q108*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},90360,{"$f":"IFERROR((X108*(1+((VLOOKUP(L108*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H108:VR108)","v":96861.825202296779},96861.825202296779,{"$f":"IFERROR((AA108*(1+((VLOOKUP(P108*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},96861.825202296779,0,{"$f":"'Trans Cons Cost NPV Calcs'!G108","v":78797.912871405497},78797.912871405497,0,78797.912871405497,78797.912871405497,78797.912871405497]
[null,"TR-L-166","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",189.39536300990699,null,null,null,"",2017,2021,2017,2017,2016,0,42630,0,null,null,null,{"$f":"IFERROR(R109*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q109*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q109*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S109*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q109*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q109*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":42630},42630,{"$f":"IFERROR(T109*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q109*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q109*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},42630,{"$f":"IFERROR((X109*(1+((VLOOKUP(L109*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H109:VR109)","v":45697.428158188479},45697.428158188479,{"$f":"IFERROR((AA109*(1+((VLOOKUP(P109*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},45697.428158188479,0,{"$f":"'Trans Cons Cost NPV Calcs'!G109","v":37175.24375506879},37175.24375506879,0,37175.24375506879,37175.24375506879,37175.24375506879]
[null,"TR-L-167","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",165.30435068441699,null,null,null,"",2022,2026,2022,2022,2016,0,37207,0,null,null,null,{"$f":"IFERROR(R110*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q110*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q110*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S110*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q110*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q110*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":37207},37207,{"$f":"IFERROR(T110*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q110*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q110*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},37207,{"$f":"IFERROR((X110*(1+((VLOOKUP(L110*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H110:VR110)","v":44741.728496001226},44741.728496001226,{"$f":"IFERROR((AA110*(1+((VLOOKUP(P110*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},44741.728496001226,0,{"$f":"'Trans Cons Cost NPV Calcs'!G110","v":25733.926761102939},25733.926761102939,0,25733.926761102939,25733.926761102939,25733.926761102939]
[null,"TR-L-168","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",250.199962403489,null,null,null,"",2022,2026,2022,2022,2016,0,56316,0,null,null,null,{"$f":"IFERROR(R111*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q111*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q111*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S111*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q111*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q111*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":56316},56316,{"$f":"IFERROR(T111*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q111*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q111*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},56316,{"$f":"IFERROR((X111*(1+((VLOOKUP(L111*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H111:VR111)","v":67720.460719241135},67720.460719241135,{"$f":"IFERROR((AA111*(1+((VLOOKUP(P111*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},67720.460719241135,0,{"$f":"'Trans Cons Cost NPV Calcs'!G111","v":38950.515211607308},38950.515211607308,0,38950.515211607308,38950.515211607308,38950.515211607308]
[null,"TR-L-169","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",881.376768725489,null,null,null,"",2022,2026,2022,2022,2016,0,198384,0,null,null,null,{"$f":"IFERROR(R112*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q112*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q112*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S112*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q112*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q112*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":198384},198384,{"$f":"IFERROR(T112*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q112*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q112*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},198384,{"$f":"IFERROR((X112*(1+((VLOOKUP(L112*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H112:VR112)","v":238558.41819955138},238558.41819955138,{"$f":"IFERROR((AA112*(1+((VLOOKUP(P112*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},238558.41819955138,0,{"$f":"'Trans Cons Cost NPV Calcs'!G112","v":137210.72181510591},137210.72181510591,0,137210.72181510591,137210.72181510591,137210.72181510591]
[null,"TR-L-170","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",407.72496119802503,null,null,null,"",2022,2026,2022,2022,2016,0,91772,0,null,null,null,{"$f":"IFERROR(R113*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q113*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q113*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S113*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q113*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q113*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":91772},91772,{"$f":"IFERROR(T113*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q113*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q113*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},91772,{"$f":"IFERROR((X113*(1+((VLOOKUP(L113*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H113:VR113)","v":110356.59707944808},110356.59707944808,{"$f":"IFERROR((AA113*(1+((VLOOKUP(P113*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},110356.59707944808,0,{"$f":"'Trans Cons Cost NPV Calcs'!G113","v":63473.376695781415},63473.376695781415,0,63473.376695781415,63473.376695781415,63473.376695781415]
[null,"TR-L-171","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",417.22753060261198,null,null,null,"",2022,2026,2022,2022,2016,0,93911,0,null,null,null,{"$f":"IFERROR(R114*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q114*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q114*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S114*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q114*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q114*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":93911},93911,{"$f":"IFERROR(T114*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q114*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q114*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},93911,{"$f":"IFERROR((X114*(1+((VLOOKUP(L114*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H114:VR114)","v":112928.76245835383},112928.76245835383,{"$f":"IFERROR((AA114*(1+((VLOOKUP(P114*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},112928.76245835383,0,{"$f":"'Trans Cons Cost NPV Calcs'!G114","v":64952.799098608804},64952.799098608804,0,64952.799098608804,64952.799098608804,64952.799098608804]
[null,"TR-L-172","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",354.406090381615,null,null,null,"",2022,2026,2022,2022,2016,0,79771,0,null,null,null,{"$f":"IFERROR(R115*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q115*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q115*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S115*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q115*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q115*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":79771},79771,{"$f":"IFERROR(T115*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q115*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q115*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},79771,{"$f":"IFERROR((X115*(1+((VLOOKUP(L115*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H115:VR115)","v":95925.294268672937},95925.294268672937,{"$f":"IFERROR((AA115*(1+((VLOOKUP(P115*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},95925.294268672937,0,{"$f":"'Trans Cons Cost NPV Calcs'!G115","v":55172.980129006442},55172.980129006442,0,55172.980129006442,55172.980129006442,55172.980129006442]
[null,"TR-L-173","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",239.528044981249,null,null,null,"",2022,2026,2022,2022,2016,0,53914,0,null,null,null,{"$f":"IFERROR(R116*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q116*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q116*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S116*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q116*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q116*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":53914},53914,{"$f":"IFERROR(T116*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q116*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q116*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},53914,{"$f":"IFERROR((X116*(1+((VLOOKUP(L116*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H116:VR116)","v":64832.035642040741},64832.035642040741,{"$f":"IFERROR((AA116*(1+((VLOOKUP(P116*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},64832.035642040741,0,{"$f":"'Trans Cons Cost NPV Calcs'!G116","v":37289.190942513596},37289.190942513596,0,37289.190942513596,37289.190942513596,37289.190942513596]
[null,"TR-L-174","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",131.36798300289101,null,null,null,"",2022,2026,2022,2022,2016,0,29569,0,null,null,null,{"$f":"IFERROR(R117*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q117*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q117*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S117*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q117*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q117*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":29569},29569,{"$f":"IFERROR(T117*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q117*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q117*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},29569,{"$f":"IFERROR((X117*(1+((VLOOKUP(L117*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H117:VR117)","v":35556.969653513057},35556.969653513057,{"$f":"IFERROR((AA117*(1+((VLOOKUP(P117*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},35556.969653513057,0,{"$f":"'Trans Cons Cost NPV Calcs'!G117","v":20451.164576532716},20451.164576532716,0,20451.164576532716,20451.164576532716,20451.164576532716]
[null,"TR-L-175","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",240.366097047951,null,null,null,"",2022,2026,2022,2022,2016,0,54103,0,null,null,null,{"$f":"IFERROR(R118*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q118*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q118*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S118*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q118*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q118*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":54103},54103,{"$f":"IFERROR(T118*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q118*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q118*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},54103,{"$f":"IFERROR((X118*(1+((VLOOKUP(L118*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H118:VR118)","v":65059.309721803802},65059.309721803802,{"$f":"IFERROR((AA118*(1+((VLOOKUP(P118*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},65059.309721803802,0,{"$f":"'Trans Cons Cost NPV Calcs'!G118","v":37419.911295077603},37419.911295077603,0,37419.911295077603,37419.911295077603,37419.911295077603]
[null,"TR-L-176","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",144.77782614915901,null,null,null,"",2022,2026,2022,2022,2016,0,32587,0,null,null,null,{"$f":"IFERROR(R119*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q119*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q119*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S119*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q119*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q119*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":32587},32587,{"$f":"IFERROR(T119*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q119*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q119*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},32587,{"$f":"IFERROR((X119*(1+((VLOOKUP(L119*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H119:VR119)","v":39186.13987957083},39186.13987957083,{"$f":"IFERROR((AA119*(1+((VLOOKUP(P119*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},39186.13987957083,0,{"$f":"'Trans Cons Cost NPV Calcs'!G119","v":22538.540365094239},22538.540365094239,0,22538.540365094239,22538.540365094239,22538.540365094239]
[null,"TR-L-179","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",744.905481079997,null,null,null,"",2022,2026,2022,2022,2016,0,167666,0,null,null,null,{"$f":"IFERROR(R120*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q120*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q120*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S120*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q120*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q120*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":167666},167666,{"$f":"IFERROR(T120*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q120*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q120*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},167666,{"$f":"IFERROR((X120*(1+((VLOOKUP(L120*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H120:VR120)","v":201619.76644208189},201619.76644208189,{"$f":"IFERROR((AA120*(1+((VLOOKUP(P120*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},201619.76644208189,0,{"$f":"'Trans Cons Cost NPV Calcs'!G120","v":115964.86049203335},115964.86049203335,0,115964.86049203335,115964.86049203335,115964.86049203335]
[null,"TR-L-180","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",494.386577507673,null,null,null,"",2022,2026,2022,2022,2016,0,111279,0,null,null,null,{"$f":"IFERROR(R121*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q121*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q121*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S121*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q121*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q121*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":111279},111279,{"$f":"IFERROR(T121*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q121*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q121*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},111279,{"$f":"IFERROR((X121*(1+((VLOOKUP(L121*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H121:VR121)","v":133813.92762938479},133813.92762938479,{"$f":"IFERROR((AA121*(1+((VLOOKUP(P121*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},133813.92762938479,0,{"$f":"'Trans Cons Cost NPV Calcs'!G121","v":76965.238692954925},76965.238692954925,0,76965.238692954925,76965.238692954925,76965.238692954925]
[null,"TR-L-181","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",216.05078770551199,null,null,null,"",2022,2026,2022,2022,2016,0,48630,0,null,null,null,{"$f":"IFERROR(R122*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q122*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q122*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S122*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q122*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q122*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":48630},48630,{"$f":"IFERROR(T122*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q122*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q122*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},48630,{"$f":"IFERROR((X122*(1+((VLOOKUP(L122*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H122:VR122)","v":58477.981475543296},58477.981475543296,{"$f":"IFERROR((AA122*(1+((VLOOKUP(P122*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},58477.981475543296,0,{"$f":"'Trans Cons Cost NPV Calcs'!G122","v":33634.554207338297},33634.554207338297,0,33634.554207338297,33634.554207338297,33634.554207338297]
[null,"TR-L-182","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",414.021245745974,null,null,null,"",2022,2026,2022,2022,2016,0,93190,0,null,null,null,{"$f":"IFERROR(R123*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q123*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q123*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S123*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q123*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q123*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":93190},93190,{"$f":"IFERROR(T123*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q123*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q123*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},93190,{"$f":"IFERROR((X123*(1+((VLOOKUP(L123*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H123:VR123)","v":112061.7539318503},112061.7539318503,{"$f":"IFERROR((AA123*(1+((VLOOKUP(P123*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},112061.7539318503,0,{"$f":"'Trans Cons Cost NPV Calcs'!G123","v":64454.12516104988},64454.12516104988,0,64454.12516104988,64454.12516104988,64454.12516104988]
[null,"TR-L-183","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",960.05024220569703,null,null,null,"",2022,2026,2022,2022,2016,0,216092,0,null,null,null,{"$f":"IFERROR(R124*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q124*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q124*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S124*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q124*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q124*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":216092},216092,{"$f":"IFERROR(T124*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q124*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q124*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},216092,{"$f":"IFERROR((X124*(1+((VLOOKUP(L124*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H124:VR124)","v":259852.43621248414},259852.43621248414,{"$f":"IFERROR((AA124*(1+((VLOOKUP(P124*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},259852.43621248414,0,{"$f":"'Trans Cons Cost NPV Calcs'!G124","v":149458.3197156518},149458.3197156518,0,149458.3197156518,149458.3197156518,149458.3197156518]
[null,"TR-L-184","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",308.60622488824799,null,null,null,"",2022,2026,2022,2022,2016,0,69462,0,null,null,null,{"$f":"IFERROR(R125*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q125*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q125*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S125*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q125*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q125*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":69462},69462,{"$f":"IFERROR(T125*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q125*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q125*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},69462,{"$f":"IFERROR((X125*(1+((VLOOKUP(L125*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H125:VR125)","v":83528.635600538531},83528.635600538531,{"$f":"IFERROR((AA125*(1+((VLOOKUP(P125*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},83528.635600538531,0,{"$f":"'Trans Cons Cost NPV Calcs'!G125","v":48042.841956613869},48042.841956613869,0,48042.841956613869,48042.841956613869,48042.841956613869]
[null,"TR-L-185","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",241.74504794855599,null,null,null,"",2017,2021,2017,2017,2016,0,54413,0,null,null,null,{"$f":"IFERROR(R126*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q126*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q126*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S126*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q126*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q126*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":54413},54413,{"$f":"IFERROR(T126*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q126*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q126*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},54413,{"$f":"IFERROR((X126*(1+((VLOOKUP(L126*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H126:VR126)","v":58328.270194030265},58328.270194030265,{"$f":"IFERROR((AA126*(1+((VLOOKUP(P126*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},58328.270194030265,0,{"$f":"'Trans Cons Cost NPV Calcs'!G126","v":47450.540427974622},47450.540427974622,0,47450.540427974622,47450.540427974622,47450.540427974622]
[null,"TR-L-186","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",823.56568590611801,null,null,null,"",2017,2021,2017,2017,2016,0,185372,0,null,null,null,{"$f":"IFERROR(R127*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q127*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q127*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S127*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q127*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q127*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":185372},185372,{"$f":"IFERROR(T127*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q127*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q127*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},185372,{"$f":"IFERROR((X127*(1+((VLOOKUP(L127*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H127:VR127)","v":198710.38359229924},198710.38359229924,{"$f":"IFERROR((AA127*(1+((VLOOKUP(P127*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},198710.38359229924,0,{"$f":"'Trans Cons Cost NPV Calcs'!G127","v":161652.57530763809},161652.57530763809,0,161652.57530763809,161652.57530763809,161652.57530763809]
[null,"TR-L-187","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",298.21648297544499,null,null,null,"",2017,2021,2017,2017,2016,0,67124,0,null,null,null,{"$f":"IFERROR(R128*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q128*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q128*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S128*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q128*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q128*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":67124},67124,{"$f":"IFERROR(T128*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q128*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q128*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},67124,{"$f":"IFERROR((X128*(1+((VLOOKUP(L128*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H128:VR128)","v":71953.886176172746},71953.886176172746,{"$f":"IFERROR((AA128*(1+((VLOOKUP(P128*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},71953.886176172746,0,{"$f":"'Trans Cons Cost NPV Calcs'!G128","v":58535.09410779352},58535.09410779352,0,58535.09410779352,58535.09410779352,58535.09410779352]
[null,"TR-L-189","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",143.06410546122399,null,null,null,"",2017,2021,2017,2017,2016,0,32201,0,null,null,null,{"$f":"IFERROR(R129*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q129*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q129*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S129*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q129*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q129*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":32201},32201,{"$f":"IFERROR(T129*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q129*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q129*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},32201,{"$f":"IFERROR((X129*(1+((VLOOKUP(L129*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H129:VR129)","v":34518.012763824234},34518.012763824234,{"$f":"IFERROR((AA129*(1+((VLOOKUP(P129*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},34518.012763824234,0,{"$f":"'Trans Cons Cost NPV Calcs'!G129","v":28080.694913370164},28080.694913370164,0,28080.694913370164,28080.694913370164,28080.694913370164]
[null,"TR-L-190","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",333.18233137295903,null,null,null,"",2017,2021,2017,2017,2016,0,149988,0,null,null,null,{"$f":"IFERROR(R130*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q130*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q130*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S130*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q130*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q130*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":149988},149988,{"$f":"IFERROR(T130*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q130*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q130*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},149988,{"$f":"IFERROR((X130*(1+((VLOOKUP(L130*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H130:VR130)","v":160780.33907085093},160780.33907085093,{"$f":"IFERROR((AA130*(1+((VLOOKUP(P130*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},160780.33907085093,0,{"$f":"'Trans Cons Cost NPV Calcs'!G130","v":130796.16374232367},130796.16374232367,0,130796.16374232367,130796.16374232367,130796.16374232367]
[null,"TR-L-191","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",903.54051198190905,null,null,null,"",2017,2021,2017,2017,2016,0,406745,0,null,null,null,{"$f":"IFERROR(R131*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q131*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q131*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S131*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q131*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q131*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":406745},406745,{"$f":"IFERROR(T131*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q131*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q131*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},406745,{"$f":"IFERROR((X131*(1+((VLOOKUP(L131*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H131:VR131)","v":436012.20774577465},436012.20774577465,{"$f":"IFERROR((AA131*(1+((VLOOKUP(P131*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},436012.20774577465,0,{"$f":"'Trans Cons Cost NPV Calcs'!G131","v":354699.61344488518},354699.61344488518,0,354699.61344488518,354699.61344488518,354699.61344488518]
[null,"TR-L-193","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",502.37230298661302,null,null,null,"",2017,2021,2017,2017,2016,0,226152,0,null,null,null,{"$f":"IFERROR(R132*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q132*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q132*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S132*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q132*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q132*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":226152},226152,{"$f":"IFERROR(T132*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q132*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q132*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},226152,{"$f":"IFERROR((X132*(1+((VLOOKUP(L132*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H132:VR132)","v":242424.69558598741},242424.69558598741,{"$f":"IFERROR((AA132*(1+((VLOOKUP(P132*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},242424.69558598741,0,{"$f":"'Trans Cons Cost NPV Calcs'!G132","v":197214.53731401166},197214.53731401166,0,197214.53731401166,197214.53731401166,197214.53731401166]
[null,"TR-L-194","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",1006.70032935822,null,null,null,"",2017,2021,2017,2017,2016,0,453185,0,null,null,null,{"$f":"IFERROR(R133*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q133*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q133*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S133*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q133*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q133*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":453185},453185,{"$f":"IFERROR(T133*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q133*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q133*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},453185,{"$f":"IFERROR((X133*(1+((VLOOKUP(L133*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H133:VR133)","v":485793.78324815031},485793.78324815031,{"$f":"IFERROR((AA133*(1+((VLOOKUP(P133*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},485793.78324815031,0,{"$f":"'Trans Cons Cost NPV Calcs'!G133","v":395197.34555807762},395197.34555807762,0,395197.34555807762,395197.34555807762,395197.34555807762]
[null,"TR-L-195","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",1036.41487955924,null,null,null,"",2017,2021,2017,2017,2016,0,466561,0,null,null,null,{"$f":"IFERROR(R134*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q134*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q134*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S134*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q134*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q134*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":466561},466561,{"$f":"IFERROR(T134*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q134*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q134*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},466561,{"$f":"IFERROR((X134*(1+((VLOOKUP(L134*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H134:VR134)","v":500132.24909482937},500132.24909482937,{"$f":"IFERROR((AA134*(1+((VLOOKUP(P134*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},500132.24909482937,0,{"$f":"'Trans Cons Cost NPV Calcs'!G134","v":406861.80862323829},406861.80862323829,0,406861.80862323829,406861.80862323829,406861.80862323829]
[null,"TR-L-196","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",380.79971725848497,null,null,null,"",2017,2021,2017,2017,2016,0,171424,0,null,null,null,{"$f":"IFERROR(R135*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q135*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q135*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S135*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q135*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q135*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":171424},171424,{"$f":"IFERROR(T135*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q135*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q135*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},171424,{"$f":"IFERROR((X135*(1+((VLOOKUP(L135*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H135:VR135)","v":183758.75966665032},183758.75966665032,{"$f":"IFERROR((AA135*(1+((VLOOKUP(P135*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},183758.75966665032,0,{"$f":"'Trans Cons Cost NPV Calcs'!G135","v":149489.30296666463},149489.30296666463,0,149489.30296666463,149489.30296666463,149489.30296666463]
[null,"TR-L-197","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",677.01004170206204,null,null,null,"",2017,2021,2017,2017,2016,0,304768,0,null,null,null,{"$f":"IFERROR(R136*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q136*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q136*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S136*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q136*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q136*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":304768},304768,{"$f":"IFERROR(T136*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q136*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q136*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},304768,{"$f":"IFERROR((X136*(1+((VLOOKUP(L136*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H136:VR136)","v":326697.48498509941},326697.48498509941,{"$f":"IFERROR((AA136*(1+((VLOOKUP(P136*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},326697.48498509941,0,{"$f":"'Trans Cons Cost NPV Calcs'!G136","v":265771.16323586222},265771.16323586222,0,265771.16323586222,265771.16323586222,265771.16323586222]
[null,"TR-L-198","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",479.63194420717798,null,null,null,"",2017,2021,2017,2017,2016,0,215915,0,null,null,null,{"$f":"IFERROR(R137*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q137*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q137*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S137*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q137*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q137*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":215915},215915,{"$f":"IFERROR(T137*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q137*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q137*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},215915,{"$f":"IFERROR((X137*(1+((VLOOKUP(L137*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H137:VR137)","v":231451.09549085778},231451.09549085778,{"$f":"IFERROR((AA137*(1+((VLOOKUP(P137*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},231451.09549085778,0,{"$f":"'Trans Cons Cost NPV Calcs'!G137","v":188287.42095650197},188287.42095650197,0,188287.42095650197,188287.42095650197,188287.42095650197]
[null,"TR-L-199","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",475.08522255278803,null,null,null,"",2017,2021,2017,2017,2016,0,213868,0,null,null,null,{"$f":"IFERROR(R138*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q138*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q138*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S138*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q138*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q138*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":213868},213868,{"$f":"IFERROR(T138*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q138*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q138*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},213868,{"$f":"IFERROR((X138*(1+((VLOOKUP(L138*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H138:VR138)","v":229256.80425370525},229256.80425370525,{"$f":"IFERROR((AA138*(1+((VLOOKUP(P138*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},229256.80425370525,{"$f":"IFERROR(AC138*((1+Trans_ADR)^(Trans_MSY*1-L138*1)),0)","v":0},{"$f":"'Trans Cons Cost NPV Calcs'!G138","v":186502.34650267538},186502.34650267538,{"$f":"IFERROR(AF138*((1+Trans_ADR)^(Trans_MSY*1-P138*1)),0)","v":0},186502.34650267538,{"$f":"AL138*(1-V138)","v":186502.34650267538},{"$f":"AL138*(1-V138+U138)","v":186502.34650267538}]
[null,"TR-L-200","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",771.76148819659204,null,null,null,"",2017,2021,2017,2017,2016,0,347423,0,null,null,null,{"$f":"IFERROR(R139*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q139*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q139*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S139*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q139*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q139*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":347423},{"$f":"SUM(X139:Y139)","v":347423},{"$f":"IFERROR(T139*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q139*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q139*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},{"$f":"IFERROR(Z139-AA139,\"\")","v":347423},{"$f":"IFERROR((X139*(1+((VLOOKUP(L139*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H139:VR139)","v":372421.71201037581},{"$f":"SUM(AC139:AD139)","v":372421.71201037581},{"$f":"IFERROR((AA139*(1+((VLOOKUP(P139*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},{"$f":"IFERROR(AE139-AF139,\"\")","v":372421.71201037581},0,{"$f":"'Trans Cons Cost NPV Calcs'!G139","v":302968.20809564315},{"$f":"SUM(AH139:AI139)","v":302968.20809564315},0,{"$f":"IFERROR(AJ139-AK139,\"\")","v":302968.20809564315},302968.20809564315,302968.20809564315]
[null,"TR-L-201","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",257.748453078502,null,null,null,"",2017,2021,2017,2017,2016,0,116030,0,null,null,null,{"$f":"IFERROR(R140*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q140*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q140*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S140*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q140*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q140*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":116030},116030,{"$f":"IFERROR(T140*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q140*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q140*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},116030,{"$f":"IFERROR((X140*(1+((VLOOKUP(L140*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H140:VR140)","v":124378.90192809314},124378.90192809314,{"$f":"IFERROR((AA140*(1+((VLOOKUP(P140*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},124378.90192809314,0,{"$f":"'Trans Cons Cost NPV Calcs'!G140","v":101183.28718978728},101183.28718978728,0,101183.28718978728,101183.28718978728,101183.28718978728]
[null,"TR-L-202","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",201.33657735416901,null,null,null,"",2022,2026,2022,2022,2016,0,90635,0,null,null,null,{"$f":"IFERROR(R141*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q141*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q141*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S141*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q141*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q141*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":90635},90635,{"$f":"IFERROR(T141*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q141*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q141*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},90635,{"$f":"IFERROR((X141*(1+((VLOOKUP(L141*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H141:VR141)","v":108989.3450757941},108989.3450757941,{"$f":"IFERROR((AA141*(1+((VLOOKUP(P141*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},108989.3450757941,0,{"$f":"'Trans Cons Cost NPV Calcs'!G141","v":62686.979654166273},62686.979654166273,0,62686.979654166273,62686.979654166273,62686.979654166273]
[null,"TR-L-203","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",228.95118334006699,null,null,null,"",2022,2026,2022,2022,2016,0,103067,0,null,null,null,{"$f":"IFERROR(R142*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q142*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q142*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S142*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q142*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q142*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":103067},103067,{"$f":"IFERROR(T142*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q142*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q142*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},103067,{"$f":"IFERROR((X142*(1+((VLOOKUP(L142*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H142:VR142)","v":123938.92898909771},123938.92898909771,{"$f":"IFERROR((AA142*(1+((VLOOKUP(P142*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},123938.92898909771,0,{"$f":"'Trans Cons Cost NPV Calcs'!G142","v":71285.473956153321},71285.473956153321,0,71285.473956153321,71285.473956153321,71285.473956153321]
[null,"TR-L-204","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",451.77797237792799,null,null,null,"",2022,2026,2022,2022,2016,0,203376,0,null,null,null,{"$f":"IFERROR(R143*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q143*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q143*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S143*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q143*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q143*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":203376},203376,{"$f":"IFERROR(T143*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q143*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q143*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},203376,{"$f":"IFERROR((X143*(1+((VLOOKUP(L143*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H143:VR143)","v":244561.33992535662},244561.33992535662,{"$f":"IFERROR((AA143*(1+((VLOOKUP(P143*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},244561.33992535662,0,{"$f":"'Trans Cons Cost NPV Calcs'!G143","v":140663.39906378023},140663.39906378023,0,140663.39906378023,140663.39906378023,140663.39906378023]
[null,"TR-L-205","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",448.21267031652502,null,null,null,"",2022,2026,2022,2022,2016,0,201771,0,null,null,null,{"$f":"IFERROR(R144*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q144*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q144*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S144*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q144*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q144*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":201771},201771,{"$f":"IFERROR(T144*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q144*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q144*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},201771,{"$f":"IFERROR((X144*(1+((VLOOKUP(L144*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H144:VR144)","v":242631.31400990841},242631.31400990841,{"$f":"IFERROR((AA144*(1+((VLOOKUP(P144*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},242631.31400990841,0,{"$f":"'Trans Cons Cost NPV Calcs'!G144","v":139553.31353010185},139553.31353010185,0,139553.31353010185,139553.31353010185,139553.31353010185]
[null,"TR-L-206","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",557.57975513608596,null,null,null,"",2022,2026,2022,2022,2016,0,251005,0,null,null,null,{"$f":"IFERROR(R145*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q145*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q145*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S145*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q145*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q145*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":251005},251005,{"$f":"IFERROR(T145*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q145*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q145*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},251005,{"$f":"IFERROR((X145*(1+((VLOOKUP(L145*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H145:VR145)","v":301835.61053400673},301835.61053400673,{"$f":"IFERROR((AA145*(1+((VLOOKUP(P145*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},301835.61053400673,0,{"$f":"'Trans Cons Cost NPV Calcs'!G145","v":173605.61955198331},173605.61955198331,0,173605.61955198331,173605.61955198331,173605.61955198331]
[null,"TR-L-207","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",87.161597105000595,null,null,null,"",2022,2026,2022,2022,2016,0,39237,0,null,null,null,{"$f":"IFERROR(R146*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q146*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q146*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S146*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q146*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q146*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":39237},39237,{"$f":"IFERROR(T146*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q146*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q146*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},39237,{"$f":"IFERROR((X146*(1+((VLOOKUP(L146*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H146:VR146)","v":47182.820463826705},47182.820463826705,{"$f":"IFERROR((AA146*(1+((VLOOKUP(P146*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},47182.820463826705,0,{"$f":"'Trans Cons Cost NPV Calcs'!G146","v":27137.960177530997},27137.960177530997,0,27137.960177530997,27137.960177530997,27137.960177530997]
[null,"TR-L-208","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",99.469400960120396,null,null,null,"",2022,2026,2022,2022,2016,0,44778,0,null,null,null,{"$f":"IFERROR(R147*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q147*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q147*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S147*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q147*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q147*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":44778},44778,{"$f":"IFERROR(T147*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q147*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q147*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},44778,{"$f":"IFERROR((X147*(1+((VLOOKUP(L147*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H147:VR147)","v":53845.919278467569},53845.919278467569,{"$f":"IFERROR((AA147*(1+((VLOOKUP(P147*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},53845.919278467569,0,{"$f":"'Trans Cons Cost NPV Calcs'!G147","v":30970.348926510262},30970.348926510262,0,30970.348926510262,30970.348926510262,30970.348926510262]
[null,"TR-L-209","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",228.13366034845899,null,null,null,"",2022,2026,2022,2022,2016,0,102699,0,null,null,null,{"$f":"IFERROR(R148*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q148*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q148*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S148*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q148*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q148*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":102699},102699,{"$f":"IFERROR(T148*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q148*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q148*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},102699,{"$f":"IFERROR((X148*(1+((VLOOKUP(L148*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H148:VR148)","v":123496.40591315692},123496.40591315692,{"$f":"IFERROR((AA148*(1+((VLOOKUP(P148*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},123496.40591315692,0,{"$f":"'Trans Cons Cost NPV Calcs'!G148","v":71030.949671795897},71030.949671795897,0,71030.949671795897,71030.949671795897,71030.949671795897]
[null,"TR-L-210","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",470.35313943582099,null,null,null,"",2022,2026,2022,2022,2016,0,211738,0,null,null,null,{"$f":"IFERROR(R149*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q149*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q149*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S149*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q149*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q149*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":211738},211738,{"$f":"IFERROR(T149*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q149*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q149*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},211738,{"$f":"IFERROR((X149*(1+((VLOOKUP(L149*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H149:VR149)","v":254616.71481942394},254616.71481942394,{"$f":"IFERROR((AA149*(1+((VLOOKUP(P149*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},254616.71481942394,0,{"$f":"'Trans Cons Cost NPV Calcs'!G149","v":146446.91011214055},146446.91011214055,0,146446.91011214055,146446.91011214055,146446.91011214055]
[null,"TR-L-211","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",158.34232399822,null,null,null,"",2022,2026,2022,2022,2016,0,71281,0,null,null,null,{"$f":"IFERROR(R150*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q150*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q150*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S150*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q150*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q150*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":71281},71281,{"$f":"IFERROR(T150*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q150*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q150*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},71281,{"$f":"IFERROR((X150*(1+((VLOOKUP(L150*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H150:VR150)","v":85715.998304713197},85715.998304713197,{"$f":"IFERROR((AA150*(1+((VLOOKUP(P150*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},85715.998304713197,0,{"$f":"'Trans Cons Cost NPV Calcs'!G150","v":49300.938894782666},49300.938894782666,0,49300.938894782666,49300.938894782666,49300.938894782666]
[null,"TR-L-212","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",902.88014646648901,null,null,null,"",2022,2026,2022,2022,2016,0,406448,0,null,null,null,{"$f":"IFERROR(R151*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q151*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q151*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S151*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q151*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q151*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":406448},406448,{"$f":"IFERROR(T151*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q151*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q151*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},406448,{"$f":"IFERROR((X151*(1+((VLOOKUP(L151*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H151:VR151)","v":488757.11730971886},488757.11730971886,{"$f":"IFERROR((AA151*(1+((VLOOKUP(P151*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},488757.11730971886,0,{"$f":"'Trans Cons Cost NPV Calcs'!G151","v":281116.53893613484},281116.53893613484,0,281116.53893613484,281116.53893613484,281116.53893613484]
[null,"TR-L-213","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",185.14103930487099,null,null,null,"",2022,2026,2022,2022,2016,0,83345,0,null,null,null,{"$f":"IFERROR(R152*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q152*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q152*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S152*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q152*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q152*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":83345},83345,{"$f":"IFERROR(T152*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q152*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q152*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},83345,{"$f":"IFERROR((X152*(1+((VLOOKUP(L152*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H152:VR152)","v":100223.05914207602},100223.05914207602,{"$f":"IFERROR((AA152*(1+((VLOOKUP(P152*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},100223.05914207602,0,{"$f":"'Trans Cons Cost NPV Calcs'!G152","v":57644.908912412298},57644.908912412298,0,57644.908912412298,57644.908912412298,57644.908912412298]
[null,"TR-L-214","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",1067.5936179186399,null,null,null,"",2022,2026,2022,2022,2016,0,480597,0,null,null,null,{"$f":"IFERROR(R153*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q153*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q153*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S153*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q153*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q153*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":480597},480597,{"$f":"IFERROR(T153*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q153*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q153*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},480597,{"$f":"IFERROR((X153*(1+((VLOOKUP(L153*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H153:VR153)","v":577921.90958670946},577921.90958670946,{"$f":"IFERROR((AA153*(1+((VLOOKUP(P153*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},577921.90958670946,0,{"$f":"'Trans Cons Cost NPV Calcs'!G153","v":332401.10730792023},332401.10730792023,0,332401.10730792023,332401.10730792023,332401.10730792023]
[null,"TR-L-215","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",347.811269377467,null,null,null,"",2022,2026,2022,2022,2016,0,156574,0,null,null,null,{"$f":"IFERROR(R154*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q154*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q154*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S154*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q154*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q154*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":156574},156574,{"$f":"IFERROR(T154*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q154*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q154*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},156574,{"$f":"IFERROR((X154*(1+((VLOOKUP(L154*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H154:VR154)","v":188281.54372921481},188281.54372921481,{"$f":"IFERROR((AA154*(1+((VLOOKUP(P154*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},188281.54372921481,0,{"$f":"'Trans Cons Cost NPV Calcs'!G154","v":108293.16657330426},108293.16657330426,0,108293.16657330426,108293.16657330426,108293.16657330426]
[null,"TR-L-216","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",1182.57321206455,null,null,null,"",2022,2026,2022,2022,2016,0,532357,0,null,null,null,{"$f":"IFERROR(R155*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q155*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q155*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S155*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q155*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q155*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":532357},532357,{"$f":"IFERROR(T155*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q155*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q155*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},532357,{"$f":"IFERROR((X155*(1+((VLOOKUP(L155*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H155:VR155)","v":640163.74222446652},640163.74222446652,{"$f":"IFERROR((AA155*(1+((VLOOKUP(P155*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},640163.74222446652,0,{"$f":"'Trans Cons Cost NPV Calcs'!G155","v":368200.50121645059},368200.50121645059,0,368200.50121645059,368200.50121645059,368200.50121645059]
[null,"TR-L-217","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",689.28856025997402,null,null,null,"",2022,2026,2022,2022,2016,0,310296,0,null,null,null,{"$f":"IFERROR(R156*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q156*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q156*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S156*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q156*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q156*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":310296},310296,{"$f":"IFERROR(T156*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q156*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q156*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},310296,{"$f":"IFERROR((X156*(1+((VLOOKUP(L156*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H156:VR156)","v":373133.53361988865},373133.53361988865,{"$f":"IFERROR((AA156*(1+((VLOOKUP(P156*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},373133.53361988865,0,{"$f":"'Trans Cons Cost NPV Calcs'!G156","v":214613.76994283864},214613.76994283864,0,214613.76994283864,214613.76994283864,214613.76994283864]
[null,"TR-L-218","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",335.74780447169098,null,null,null,"",2022,2026,2022,2022,2016,0,151143,0,null,null,null,{"$f":"IFERROR(R157*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q157*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q157*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S157*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q157*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q157*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":151143},151143,{"$f":"IFERROR(T157*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q157*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q157*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},151143,{"$f":"IFERROR((X157*(1+((VLOOKUP(L157*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H157:VR157)","v":181750.72083401278},181750.72083401278,{"$f":"IFERROR((AA157*(1+((VLOOKUP(P157*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},181750.72083401278,0,{"$f":"'Trans Cons Cost NPV Calcs'!G157","v":104536.85845280137},104536.85845280137,0,104536.85845280137,104536.85845280137,104536.85845280137]
[null,"TR-L-219","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",262.33938778797199,null,null,null,"",2022,2026,2022,2022,2016,0,118097,0,null,null,null,{"$f":"IFERROR(R158*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q158*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q158*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S158*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q158*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q158*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":118097},118097,{"$f":"IFERROR(T158*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q158*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q158*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},118097,{"$f":"IFERROR((X158*(1+((VLOOKUP(L158*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H158:VR158)","v":142012.62961787451},142012.62961787451,{"$f":"IFERROR((AA158*(1+((VLOOKUP(P158*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},142012.62961787451,0,{"$f":"'Trans Cons Cost NPV Calcs'!G158","v":81680.854374337461},81680.854374337461,0,81680.854374337461,81680.854374337461,81680.854374337461]
[null,"TR-L-220","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",422.81803029844599,null,null,null,"",2022,2026,2022,2022,2016,0,190339,0,null,null,null,{"$f":"IFERROR(R159*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q159*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q159*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S159*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q159*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q159*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":190339},190339,{"$f":"IFERROR(T159*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q159*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q159*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},190339,{"$f":"IFERROR((X159*(1+((VLOOKUP(L159*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H159:VR159)","v":228884.2384551396},228884.2384551396,{"$f":"IFERROR((AA159*(1+((VLOOKUP(P159*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},228884.2384551396,0,{"$f":"'Trans Cons Cost NPV Calcs'!G159","v":131646.46130517303},131646.46130517303,0,131646.46130517303,131646.46130517303,131646.46130517303]
[null,"TR-L-221","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",376.75704610846901,null,null,null,"",2022,2026,2022,2022,2016,0,169604,0,null,null,null,{"$f":"IFERROR(R160*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q160*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q160*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S160*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q160*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q160*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":169604},169604,{"$f":"IFERROR(T160*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q160*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q160*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},169604,{"$f":"IFERROR((X160*(1+((VLOOKUP(L160*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H160:VR160)","v":203950.22764092218},203950.22764092218,{"$f":"IFERROR((AA160*(1+((VLOOKUP(P160*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},203950.22764092218,0,{"$f":"'Trans Cons Cost NPV Calcs'!G160","v":117305.26283737209},117305.26283737209,0,117305.26283737209,117305.26283737209,117305.26283737209]
[null,"TR-L-222","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",508.40077697506598,null,null,null,"",2022,2026,2022,2022,2016,0,228866,0,null,null,null,{"$f":"IFERROR(R161*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q161*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q161*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S161*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q161*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q161*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":228866},228866,{"$f":"IFERROR(T161*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q161*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q161*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},228866,{"$f":"IFERROR((X161*(1+((VLOOKUP(L161*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H161:VR161)","v":275213.27798440657},275213.27798440657,{"$f":"IFERROR((AA161*(1+((VLOOKUP(P161*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},275213.27798440657,0,{"$f":"'Trans Cons Cost NPV Calcs'!G161","v":158293.35560799268},158293.35560799268,0,158293.35560799268,158293.35560799268,158293.35560799268]
[null,"TR-L-223","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",838.013604717671,null,null,null,"",2022,2026,2022,2022,2016,0,377247,0,null,null,null,{"$f":"IFERROR(R162*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q162*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q162*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S162*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q162*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q162*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":377247},377247,{"$f":"IFERROR(T162*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q162*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q162*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},377247,{"$f":"IFERROR((X162*(1+((VLOOKUP(L162*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H162:VR162)","v":453642.67073214636},453642.67073214636,{"$f":"IFERROR((AA162*(1+((VLOOKUP(P162*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},453642.67073214636,0,{"$f":"'Trans Cons Cost NPV Calcs'!G162","v":260919.89864395949},260919.89864395949,0,260919.89864395949,260919.89864395949,260919.89864395949]
[null,"TR-L-224","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",500.28862102807898,null,null,null,"",2022,2026,2022,2022,2016,0,225214,0,null,null,null,{"$f":"IFERROR(R163*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q163*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q163*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S163*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q163*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q163*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":225214},225214,{"$f":"IFERROR(T163*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q163*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q163*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},225214,{"$f":"IFERROR((X163*(1+((VLOOKUP(L163*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H163:VR163)","v":270821.71745903784},270821.71745903784,{"$f":"IFERROR((AA163*(1+((VLOOKUP(P163*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},270821.71745903784,0,{"$f":"'Trans Cons Cost NPV Calcs'!G163","v":155767.47874257632},155767.47874257632,0,155767.47874257632,155767.47874257632,155767.47874257632]
[null,"TR-L-225","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",315.80752767989901,null,null,null,"",2022,2026,2022,2022,2016,0,142167,0,null,null,null,{"$f":"IFERROR(R164*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q164*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q164*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S164*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q164*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q164*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":142167},142167,{"$f":"IFERROR(T164*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q164*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q164*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},142167,{"$f":"IFERROR((X164*(1+((VLOOKUP(L164*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H164:VR164)","v":170957.00580780517},170957.00580780517,{"$f":"IFERROR((AA164*(1+((VLOOKUP(P164*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},170957.00580780517,0,{"$f":"'Trans Cons Cost NPV Calcs'!G164","v":98328.679169127368},98328.679169127368,0,98328.679169127368,98328.679169127368,98328.679169127368]
[null,"TR-L-226","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",96.185280952478493,null,null,null,"",2022,2026,2022,2022,2016,0,43300,0,null,null,null,{"$f":"IFERROR(R165*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q165*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q165*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S165*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q165*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q165*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":43300},43300,{"$f":"IFERROR(T165*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q165*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q165*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},43300,{"$f":"IFERROR((X165*(1+((VLOOKUP(L165*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H165:VR165)","v":52068.611924553261},52068.611924553261,{"$f":"IFERROR((AA165*(1+((VLOOKUP(P165*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},52068.611924553261,0,{"$f":"'Trans Cons Cost NPV Calcs'!G165","v":29948.101936618303},29948.101936618303,0,29948.101936618303,29948.101936618303,29948.101936618303]
[null,"TR-L-227","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",293.03024524518997,null,null,null,"",2022,2026,2022,2022,2016,0,131913,0,null,null,null,{"$f":"IFERROR(R166*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q166*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q166*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S166*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q166*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q166*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":131913},131913,{"$f":"IFERROR(T166*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q166*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q166*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},131913,{"$f":"IFERROR((X166*(1+((VLOOKUP(L166*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H166:VR166)","v":158626.48509939015},158626.48509939015,{"$f":"IFERROR((AA166*(1+((VLOOKUP(P166*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},158626.48509939015,0,{"$f":"'Trans Cons Cost NPV Calcs'!G166","v":91236.581310972993},91236.581310972993,0,91236.581310972993,91236.581310972993,91236.581310972993]
[null,"TR-L-228","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",37.966302774082997,null,null,null,"",2022,2026,2022,2022,2016,0,17091,0,null,null,null,{"$f":"IFERROR(R167*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q167*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q167*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S167*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q167*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q167*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":17091},17091,{"$f":"IFERROR(T167*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q167*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q167*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},17091,{"$f":"IFERROR((X167*(1+((VLOOKUP(L167*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H167:VR167)","v":20552.070355716853},20552.070355716853,{"$f":"IFERROR((AA167*(1+((VLOOKUP(P167*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},20552.070355716853,0,{"$f":"'Trans Cons Cost NPV Calcs'!G167","v":11820.854739001004},11820.854739001004,0,11820.854739001004,11820.854739001004,11820.854739001004]
[null,"TR-L-229","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",280.47463248467301,null,null,null,"",2022,2026,2022,2022,2016,0,126261,0,null,null,null,{"$f":"IFERROR(R168*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q168*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q168*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S168*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q168*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q168*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":126261},126261,{"$f":"IFERROR(T168*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q168*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q168*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},126261,{"$f":"IFERROR((X168*(1+((VLOOKUP(L168*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H168:VR168)","v":151829.90785695193},151829.90785695193,{"$f":"IFERROR((AA168*(1+((VLOOKUP(P168*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},151829.90785695193,0,{"$f":"'Trans Cons Cost NPV Calcs'!G168","v":87327.42029144027},87327.42029144027,0,87327.42029144027,87327.42029144027,87327.42029144027]
[null,"TR-L-234","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",1245.69264508268,null,null,null,"",2017,2021,2017,2017,2016,0,560771,0,null,null,null,{"$f":"IFERROR(R169*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q169*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q169*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S169*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q169*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q169*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":560771},560771,{"$f":"IFERROR(T169*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q169*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q169*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},560771,{"$f":"IFERROR((X169*(1+((VLOOKUP(L169*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H169:VR169)","v":601121.09982865385},601121.09982865385,{"$f":"IFERROR((AA169*(1+((VLOOKUP(P169*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},601121.09982865385,0,{"$f":"'Trans Cons Cost NPV Calcs'!G169","v":489017.09162030689},489017.09162030689,0,489017.09162030689,489017.09162030689,489017.09162030689]
[null,"TR-L-235","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",694.436516170799,null,null,null,"",2017,2021,2017,2017,2016,0,312613,0,null,null,null,{"$f":"IFERROR(R170*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q170*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q170*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S170*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q170*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q170*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":312613},312613,{"$f":"IFERROR(T170*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q170*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q170*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},312613,{"$f":"IFERROR((X170*(1+((VLOOKUP(L170*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H170:VR170)","v":335106.96947726433},335106.96947726433,{"$f":"IFERROR((AA170*(1+((VLOOKUP(P170*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},335106.96947726433,0,{"$f":"'Trans Cons Cost NPV Calcs'!G170","v":272612.34989451844},272612.34989451844,0,272612.34989451844,272612.34989451844,272612.34989451844]
[null,"TR-L-236","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",529.83779926359205,null,null,null,"",2017,2021,2017,2017,2016,0,238516,0,null,null,null,{"$f":"IFERROR(R171*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q171*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q171*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S171*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q171*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q171*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":238516},238516,{"$f":"IFERROR(T171*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q171*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q171*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},238516,{"$f":"IFERROR((X171*(1+((VLOOKUP(L171*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H171:VR171)","v":255678.34329295059},255678.34329295059,{"$f":"IFERROR((AA171*(1+((VLOOKUP(P171*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},255678.34329295059,0,{"$f":"'Trans Cons Cost NPV Calcs'!G171","v":207996.49166042663},207996.49166042663,0,207996.49166042663,207996.49166042663,207996.49166042663]
[null,"TR-L-243","","Cycleway","","New 3m Off-Road Cycle Path","Citywide",546.656315685202,null,null,null,"",2022,2026,2022,2022,2016,0,123044,0,null,null,null,{"$f":"IFERROR(R172*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q172*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q172*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S172*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q172*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q172*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":123044},123044,{"$f":"IFERROR(T172*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q172*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q172*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},123044,{"$f":"IFERROR((X172*(1+((VLOOKUP(L172*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H172:VR172)","v":147961.43846754575},147961.43846754575,{"$f":"IFERROR((AA172*(1+((VLOOKUP(P172*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},147961.43846754575,0,{"$f":"'Trans Cons Cost NPV Calcs'!G172","v":85102.407729544168},85102.407729544168,0,85102.407729544168,85102.407729544168,85102.407729544168]
[null,"TR-L-244","","Cycleway","","Upgrade 3m Off-Road Cycle Path","Citywide",52.274881182483,null,null,null,"",2022,2026,2022,2022,2016,0,11766,0,null,null,null,{"$f":"IFERROR(R173*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q173*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q173*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S173*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q173*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q173*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":11766},11766,{"$f":"IFERROR(T173*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q173*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q173*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},11766,{"$f":"IFERROR((X173*(1+((VLOOKUP(L173*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H173:VR173)","v":14148.713346519482},14148.713346519482,{"$f":"IFERROR((AA173*(1+((VLOOKUP(P173*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},14148.713346519482,0,{"$f":"'Trans Cons Cost NPV Calcs'!G173","v":8137.8606786663022},8137.8606786663022,0,8137.8606786663022,8137.8606786663022,8137.8606786663022]
[null,"TR-L-246","","Cycleway","","New 3m Off-Road Cycle Path","Citywide",89.601096604652199,null,null,null,"",2022,2026,2022,2022,2016,0,20168,0,null,null,null,{"$f":"IFERROR(R174*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q174*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q174*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S174*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q174*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q174*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":20168},20168,{"$f":"IFERROR(T174*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q174*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q174*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},20168,{"$f":"IFERROR((X174*(1+((VLOOKUP(L174*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H174:VR174)","v":24252.188574928176},24252.188574928176,{"$f":"IFERROR((AA174*(1+((VLOOKUP(P174*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},24252.188574928176,0,{"$f":"'Trans Cons Cost NPV Calcs'!G174","v":13949.037410108958},13949.037410108958,0,13949.037410108958,13949.037410108958,13949.037410108958]
[null,"TR-L-247","","Cycleway","","New 3m Off-Road Cycle Path","Citywide",549.01976878280504,null,null,null,"",2022,2026,2022,2022,2016,0,123576,0,null,null,null,{"$f":"IFERROR(R175*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q175*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q175*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S175*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q175*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q175*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":123576},123576,{"$f":"IFERROR(T175*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q175*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q175*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},123576,{"$f":"IFERROR((X175*(1+((VLOOKUP(L175*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H175:VR175)","v":148601.17291428623},148601.17291428623,{"$f":"IFERROR((AA175*(1+((VLOOKUP(P175*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},148601.17291428623,0,{"$f":"'Trans Cons Cost NPV Calcs'!G175","v":85470.361314539114},85470.361314539114,0,85470.361314539114,85470.361314539114,85470.361314539114]
[null,"TR-L-249","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",511.22485964287898,null,null,null,"",2017,2021,2017,2017,2016,0,230137,0,null,null,null,{"$f":"IFERROR(R176*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q176*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q176*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S176*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q176*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q176*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":230137},230137,{"$f":"IFERROR(T176*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q176*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q176*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},230137,{"$f":"IFERROR((X176*(1+((VLOOKUP(L176*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H176:VR176)","v":246696.43499978943},246696.43499978943,{"$f":"IFERROR((AA176*(1+((VLOOKUP(P176*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},246696.43499978943,0,{"$f":"'Trans Cons Cost NPV Calcs'!G176","v":200689.63340512005},200689.63340512005,0,200689.63340512005,200689.63340512005,200689.63340512005]
[null,"TR-L-254","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",1004.7665400383401,null,null,null,"",2017,2021,2017,2017,2016,0,452314,0,null,null,null,{"$f":"IFERROR(R177*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q177*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q177*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S177*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q177*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q177*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":452314},452314,{"$f":"IFERROR(T177*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q177*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q177*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},452314,{"$f":"IFERROR((X177*(1+((VLOOKUP(L177*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H177:VR177)","v":484860.11071880988},484860.11071880988,{"$f":"IFERROR((AA177*(1+((VLOOKUP(P177*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},484860.11071880988,0,{"$f":"'Trans Cons Cost NPV Calcs'!G177","v":394437.7950699082},394437.7950699082,0,394437.7950699082,394437.7950699082,394437.7950699082]
[null,"TR-L-255","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",155.790013866593,null,null,null,"",2017,2021,2017,2017,2016,0,70132,0,null,null,null,{"$f":"IFERROR(R178*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q178*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q178*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S178*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q178*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q178*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":70132},70132,{"$f":"IFERROR(T178*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q178*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q178*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},70132,{"$f":"IFERROR((X178*(1+((VLOOKUP(L178*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H178:VR178)","v":75178.325864181912},75178.325864181912,{"$f":"IFERROR((AA178*(1+((VLOOKUP(P178*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},75178.325864181912,0,{"$f":"'Trans Cons Cost NPV Calcs'!G178","v":61158.203026753101},61158.203026753101,0,61158.203026753101,61158.203026753101,61158.203026753101]
[null,"TR-L-256","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",890.53538763138101,null,null,null,"",2017,2021,2017,2017,2016,0,400891,0,null,null,null,{"$f":"IFERROR(R179*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q179*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q179*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S179*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q179*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q179*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":400891},400891,{"$f":"IFERROR(T179*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q179*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q179*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},400891,{"$f":"IFERROR((X179*(1+((VLOOKUP(L179*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H179:VR179)","v":429736.98502848559},429736.98502848559,{"$f":"IFERROR((AA179*(1+((VLOOKUP(P179*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},429736.98502848559,0,{"$f":"'Trans Cons Cost NPV Calcs'!G179","v":349594.66676550044},349594.66676550044,0,349594.66676550044,349594.66676550044,349594.66676550044]
[null,"TR-L-257","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",813.82559325993202,null,null,null,"",2017,2021,2017,2017,2016,0,366358,0,null,null,null,{"$f":"IFERROR(R180*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q180*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q180*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S180*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q180*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q180*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":366358},366358,{"$f":"IFERROR(T180*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q180*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q180*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},366358,{"$f":"IFERROR((X180*(1+((VLOOKUP(L180*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H180:VR180)","v":392719.17394270748},392719.17394270748,{"$f":"IFERROR((AA180*(1+((VLOOKUP(P180*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},392719.17394270748,0,{"$f":"'Trans Cons Cost NPV Calcs'!G180","v":319480.36480458581},319480.36480458581,0,319480.36480458581,319480.36480458581,319480.36480458581]
[null,"TR-L-258","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",459.34991270768199,null,null,null,"",2017,2021,2017,2017,2016,0,206785,0,null,null,null,{"$f":"IFERROR(R181*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q181*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q181*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S181*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q181*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q181*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":206785},206785,{"$f":"IFERROR(T181*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q181*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q181*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},206785,{"$f":"IFERROR((X181*(1+((VLOOKUP(L181*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H181:VR181)","v":221664.14923037781},221664.14923037781,{"$f":"IFERROR((AA181*(1+((VLOOKUP(P181*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},221664.14923037781,0,{"$f":"'Trans Cons Cost NPV Calcs'!G181","v":180325.65751564389},180325.65751564389,0,180325.65751564389,180325.65751564389,180325.65751564389]
[null,"TR-L-259","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",814.91869834002,null,null,null,"",2017,2021,2017,2017,2016,0,366851,0,null,null,null,{"$f":"IFERROR(R182*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q182*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q182*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S182*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q182*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q182*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":366851},366851,{"$f":"IFERROR(T182*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q182*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q182*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},366851,{"$f":"IFERROR((X182*(1+((VLOOKUP(L182*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H182:VR182)","v":393247.64760167961},393247.64760167961,{"$f":"IFERROR((AA182*(1+((VLOOKUP(P182*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},393247.64760167961,0,{"$f":"'Trans Cons Cost NPV Calcs'!G182","v":319910.2825895084},319910.2825895084,0,319910.2825895084,319910.2825895084,319910.2825895084]
[null,"TR-L-261","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",577.77552239298802,null,null,null,"",2017,2021,2017,2017,2016,0,260096,0,null,null,null,{"$f":"IFERROR(R183*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q183*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q183*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S183*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q183*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q183*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":260096},260096,{"$f":"IFERROR(T183*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q183*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q183*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},260096,{"$f":"IFERROR((X183*(1+((VLOOKUP(L183*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H183:VR183)","v":278811.12536317599},278811.12536317599,{"$f":"IFERROR((AA183*(1+((VLOOKUP(P183*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},278811.12536317599,0,{"$f":"'Trans Cons Cost NPV Calcs'!G183","v":226815.20524790927},226815.20524790927,0,226815.20524790927,226815.20524790927,226815.20524790927]
[null,"TR-L-263","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",285.23659306179502,null,null,null,"",2017,2021,2017,2017,2016,0,128404,0,null,null,null,{"$f":"IFERROR(R184*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q184*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q184*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S184*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q184*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q184*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":128404},128404,{"$f":"IFERROR(T184*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q184*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q184*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},128404,{"$f":"IFERROR((X184*(1+((VLOOKUP(L184*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H184:VR184)","v":137643.26918189149},137643.26918189149,{"$f":"IFERROR((AA184*(1+((VLOOKUP(P184*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},137643.26918189149,0,{"$f":"'Trans Cons Cost NPV Calcs'!G184","v":111973.96197808709},111973.96197808709,0,111973.96197808709,111973.96197808709,111973.96197808709]
[null,"TR-L-264","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",187.05199129124099,null,null,null,"",2017,2021,2017,2017,2016,0,84205,0,null,null,null,{"$f":"IFERROR(R185*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q185*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q185*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S185*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q185*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q185*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":84205},84205,{"$f":"IFERROR(T185*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q185*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q185*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},84205,{"$f":"IFERROR((X185*(1+((VLOOKUP(L185*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H185:VR185)","v":90263.944125270034},90263.944125270034,{"$f":"IFERROR((AA185*(1+((VLOOKUP(P185*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},90263.944125270034,0,{"$f":"'Trans Cons Cost NPV Calcs'!G185","v":73430.480891287065},73430.480891287065,0,73430.480891287065,73430.480891287065,73430.480891287065]
[null,"TR-L-266","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",324.131417159531,null,null,null,"",2017,2021,2017,2017,2016,0,145914,0,null,null,null,{"$f":"IFERROR(R186*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q186*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q186*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S186*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q186*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q186*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":145914},145914,{"$f":"IFERROR(T186*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q186*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q186*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},145914,{"$f":"IFERROR((X186*(1+((VLOOKUP(L186*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H186:VR186)","v":156413.19569021615},156413.19569021615,{"$f":"IFERROR((AA186*(1+((VLOOKUP(P186*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},156413.19569021615,0,{"$f":"'Trans Cons Cost NPV Calcs'!G186","v":127243.45571844024},127243.45571844024,0,127243.45571844024,127243.45571844024,127243.45571844024]
[null,"TR-L-267","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",94.151759803570798,null,null,null,"",2017,2021,2017,2017,2016,0,42384,0,null,null,null,{"$f":"IFERROR(R187*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q187*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q187*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S187*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q187*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q187*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":42384},42384,{"$f":"IFERROR(T187*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q187*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q187*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},42384,{"$f":"IFERROR((X187*(1+((VLOOKUP(L187*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H187:VR187)","v":45433.727306044122},45433.727306044122,{"$f":"IFERROR((AA187*(1+((VLOOKUP(P187*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},45433.727306044122,0,{"$f":"'Trans Cons Cost NPV Calcs'!G187","v":36960.720884701754},36960.720884701754,0,36960.720884701754,36960.720884701754,36960.720884701754]
[null,"TR-L-268","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",371.67728265852799,null,null,null,"",2017,2021,2017,2017,2016,0,167317,0,null,null,null,{"$f":"IFERROR(R188*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q188*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q188*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S188*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q188*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q188*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":167317},167317,{"$f":"IFERROR(T188*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q188*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q188*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},167317,{"$f":"IFERROR((X188*(1+((VLOOKUP(L188*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H188:VR188)","v":179356.2417814596},179356.2417814596,{"$f":"IFERROR((AA188*(1+((VLOOKUP(P188*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},179356.2417814596,0,{"$f":"'Trans Cons Cost NPV Calcs'!G188","v":145907.81748456121},145907.81748456121,0,145907.81748456121,145907.81748456121,145907.81748456121]
[null,"TR-L-270","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",706.77083338338502,null,null,null,"",2017,2021,2017,2017,2016,0,318166,0,null,null,null,{"$f":"IFERROR(R189*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q189*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q189*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S189*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q189*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q189*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":318166},318166,{"$f":"IFERROR(T189*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q189*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q189*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},318166,{"$f":"IFERROR((X189*(1+((VLOOKUP(L189*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H189:VR189)","v":341059.53383481584},341059.53383481584,{"$f":"IFERROR((AA189*(1+((VLOOKUP(P189*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},341059.53383481584,0,{"$f":"'Trans Cons Cost NPV Calcs'!G189","v":277454.81127316947},277454.81127316947,0,277454.81127316947,277454.81127316947,277454.81127316947]
[null,"TR-L-271","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",680.63144760358102,null,null,null,"",2017,2021,2017,2017,2016,0,306399,0,null,null,null,{"$f":"IFERROR(R190*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q190*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q190*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S190*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q190*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q190*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":306399},306399,{"$f":"IFERROR(T190*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q190*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q190*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},306399,{"$f":"IFERROR((X190*(1+((VLOOKUP(L190*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H190:VR190)","v":328445.84307391028},328445.84307391028,{"$f":"IFERROR((AA190*(1+((VLOOKUP(P190*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},328445.84307391028,0,{"$f":"'Trans Cons Cost NPV Calcs'!G190","v":267193.46730727947},267193.46730727947,0,267193.46730727947,267193.46730727947,267193.46730727947]
[null,"TR-L-272","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",554.95200809028404,null,null,null,"",2022,2026,2022,2022,2016,0,249822,0,null,null,null,{"$f":"IFERROR(R191*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q191*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q191*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S191*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q191*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q191*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":249822},249822,{"$f":"IFERROR(T191*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q191*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q191*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},249822,{"$f":"IFERROR((X191*(1+((VLOOKUP(L191*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H191:VR191)","v":300413.04314586014},300413.04314586014,{"$f":"IFERROR((AA191*(1+((VLOOKUP(P191*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},300413.04314586014,0,{"$f":"'Trans Cons Cost NPV Calcs'!G191","v":172787.40697482351},172787.40697482351,0,172787.40697482351,172787.40697482351,172787.40697482351]
[null,"TR-L-273","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",671.85892307726294,null,null,null,"",2022,2026,2022,2022,2016,0,302450,0,null,null,null,{"$f":"IFERROR(R192*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q192*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q192*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S192*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q192*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q192*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":302450},302450,{"$f":"IFERROR(T192*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q192*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q192*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},302450,{"$f":"IFERROR((X192*(1+((VLOOKUP(L192*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H192:VR192)","v":363698.65303882526},363698.65303882526,{"$f":"IFERROR((AA192*(1+((VLOOKUP(P192*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},363698.65303882526,0,{"$f":"'Trans Cons Cost NPV Calcs'!G192","v":209187.14620624032},209187.14620624032,0,209187.14620624032,209187.14620624032,209187.14620624032]
[null,"TR-L-274","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",340.51399206842899,null,null,null,"",2022,2026,2022,2022,2016,0,153289,0,null,null,null,{"$f":"IFERROR(R193*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q193*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q193*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S193*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q193*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q193*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":153289},153289,{"$f":"IFERROR(T193*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q193*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q193*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},153289,{"$f":"IFERROR((X193*(1+((VLOOKUP(L193*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H193:VR193)","v":184331.30377142827},184331.30377142827,{"$f":"IFERROR((AA193*(1+((VLOOKUP(P193*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},184331.30377142827,0,{"$f":"'Trans Cons Cost NPV Calcs'!G193","v":106021.1223501682},106021.1223501682,0,106021.1223501682,106021.1223501682,106021.1223501682]
[null,"TR-L-275","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",744.70210307390801,null,null,null,"",2017,2021,2017,2017,2016,0,335241,0,null,null,null,{"$f":"IFERROR(R194*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q194*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q194*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S194*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q194*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q194*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":335241},335241,{"$f":"IFERROR(T194*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q194*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q194*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},335241,{"$f":"IFERROR((X194*(1+((VLOOKUP(L194*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H194:VR194)","v":359363.16005581192},359363.16005581192,{"$f":"IFERROR((AA194*(1+((VLOOKUP(P194*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},359363.16005581192,0,{"$f":"'Trans Cons Cost NPV Calcs'!G194","v":292344.96579153219},292344.96579153219,0,292344.96579153219,292344.96579153219,292344.96579153219]
[null,"TR-L-276","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",744.60116048571103,null,null,null,"",2017,2021,2017,2017,2016,0,335196,0,null,null,null,{"$f":"IFERROR(R195*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q195*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q195*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S195*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q195*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q195*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":335196},335196,{"$f":"IFERROR(T195*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q195*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q195*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},335196,{"$f":"IFERROR((X195*(1+((VLOOKUP(L195*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H195:VR195)","v":359314.92209505389},359314.92209505389,{"$f":"IFERROR((AA195*(1+((VLOOKUP(P195*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},359314.92209505389,0,{"$f":"'Trans Cons Cost NPV Calcs'!G195","v":292305.72380305035},292305.72380305035,0,292305.72380305035,292305.72380305035,292305.72380305035]
[null,"TR-L-277","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",542.03468740370704,null,null,null,"",2017,2021,2017,2017,2016,0,244007,0,null,null,null,{"$f":"IFERROR(R196*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q196*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q196*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S196*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q196*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q196*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":244007},244007,{"$f":"IFERROR(T196*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q196*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q196*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},244007,{"$f":"IFERROR((X196*(1+((VLOOKUP(L196*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H196:VR196)","v":261564.44646012428},261564.44646012428,{"$f":"IFERROR((AA196*(1+((VLOOKUP(P196*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},261564.44646012428,0,{"$f":"'Trans Cons Cost NPV Calcs'!G196","v":212784.88629939174},212784.88629939174,0,212784.88629939174,212784.88629939174,212784.88629939174]
[null,"TR-L-278","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",217.16027101078899,null,null,null,"",2017,2021,2017,2017,2016,0,97759,0,null,null,null,{"$f":"IFERROR(R197*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q197*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q197*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S197*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q197*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q197*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":97759},97759,{"$f":"IFERROR(T197*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q197*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q197*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},97759,{"$f":"IFERROR((X197*(1+((VLOOKUP(L197*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H197:VR197)","v":104793.21790561454},104793.21790561454,{"$f":"IFERROR((AA197*(1+((VLOOKUP(P197*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},104793.21790561454,0,{"$f":"'Trans Cons Cost NPV Calcs'!G197","v":85250.167821997893},85250.167821997893,0,85250.167821997893,85250.167821997893,85250.167821997893]
[null,"TR-L-279","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",363.981108080333,null,null,null,"",2017,2021,2017,2017,2016,0,163853,0,null,null,null,{"$f":"IFERROR(R198*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q198*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q198*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S198*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q198*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q198*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":163853},163853,{"$f":"IFERROR(T198*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q198*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q198*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},163853,{"$f":"IFERROR((X198*(1+((VLOOKUP(L198*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H198:VR198)","v":175642.99075776819},175642.99075776819,{"$f":"IFERROR((AA198*(1+((VLOOKUP(P198*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},175642.99075776819,0,{"$f":"'Trans Cons Cost NPV Calcs'!G198","v":142887.05641565297},142887.05641565297,0,142887.05641565297,142887.05641565297,142887.05641565297]
[null,"TR-L-280","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",363.38416806592602,null,null,null,"",2017,2021,2017,2017,2016,0,163584,0,null,null,null,{"$f":"IFERROR(R199*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q199*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q199*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S199*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q199*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q199*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":163584},163584,{"$f":"IFERROR(T199*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q199*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q199*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},163584,{"$f":"IFERROR((X199*(1+((VLOOKUP(L199*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H199:VR199)","v":175354.63494790299},175354.63494790299,{"$f":"IFERROR((AA199*(1+((VLOOKUP(P199*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},175354.63494790299,0,{"$f":"'Trans Cons Cost NPV Calcs'!G199","v":142652.47652895082},142652.47652895082,0,142652.47652895082,142652.47652895082,142652.47652895082]
[null,"TR-L-285","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",662.35915380511403,null,null,null,"",2022,2026,2022,2022,2016,0,298173,0,null,null,null,{"$f":"IFERROR(R200*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q200*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q200*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S200*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q200*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q200*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":298173},298173,{"$f":"IFERROR(T200*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q200*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q200*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},298173,{"$f":"IFERROR((X200*(1+((VLOOKUP(L200*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H200:VR200)","v":358555.52478937223},358555.52478937223,{"$f":"IFERROR((AA200*(1+((VLOOKUP(P200*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},358555.52478937223,0,{"$f":"'Trans Cons Cost NPV Calcs'!G200","v":206228.99304266259},206228.99304266259,0,206228.99304266259,206228.99304266259,206228.99304266259]
[null,"TR-L-286","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",360.27390368128101,null,null,null,"",2022,2026,2022,2022,2016,0,162184,0,null,null,null,{"$f":"IFERROR(R201*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q201*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q201*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S201*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q201*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q201*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":162184},162184,{"$f":"IFERROR(T201*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q201*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q201*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},162184,{"$f":"IFERROR((X201*(1+((VLOOKUP(L201*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H201:VR201)","v":195027.61562059459},195027.61562059459,{"$f":"IFERROR((AA201*(1+((VLOOKUP(P201*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},195027.61562059459,0,{"$f":"'Trans Cons Cost NPV Calcs'!G201","v":112173.27862560053},112173.27862560053,0,112173.27862560053,112173.27862560053,112173.27862560053]
[null,"TR-L-287","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",617.91948480325004,null,null,null,"",2022,2026,2022,2022,2016,0,278168,0,null,null,null,{"$f":"IFERROR(R202*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q202*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q202*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S202*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q202*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q202*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":278168},278168,{"$f":"IFERROR(T202*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q202*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q202*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},278168,{"$f":"IFERROR((X202*(1+((VLOOKUP(L202*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H202:VR202)","v":334499.34507688519},334499.34507688519,{"$f":"IFERROR((AA202*(1+((VLOOKUP(P202*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},334499.34507688519,{"$f":"IFERROR(AC202*((1+Trans_ADR)^(Trans_MSY*1-L202*1)),0)","v":0},{"$f":"'Trans Cons Cost NPV Calcs'!G202","v":192392.69329111406},192392.69329111406,{"$f":"IFERROR(AF202*((1+Trans_ADR)^(Trans_MSY*1-P202*1)),0)","v":0},192392.69329111406,{"$f":"AL202*(1-V202)","v":192392.69329111406},{"$f":"AL202*(1-V202+U202)","v":192392.69329111406}]
[null,"TR-L-288","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",373.38650417277597,null,null,null,"",2017,2021,2017,2017,2016,0,168087,0,null,null,null,{"$f":"IFERROR(R203*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q203*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q203*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S203*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q203*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q203*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":168087},{"$f":"SUM(X203:Y203)","v":168087},{"$f":"IFERROR(T203*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q203*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q203*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},{"$f":"IFERROR(Z203-AA203,\"\")","v":168087},{"$f":"IFERROR((X203*(1+((VLOOKUP(L203*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H203:VR203)","v":180181.64688776515},{"$f":"SUM(AC203:AD203)","v":180181.64688776515},{"$f":"IFERROR((AA203*(1+((VLOOKUP(P203*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},{"$f":"IFERROR(AE203-AF203,\"\")","v":180181.64688776515},0,{"$f":"'Trans Cons Cost NPV Calcs'!G203","v":146579.29150969387},{"$f":"SUM(AH203:AI203)","v":146579.29150969387},0,{"$f":"IFERROR(AJ203-AK203,\"\")","v":146579.29150969387},146579.29150969387,146579.29150969387]
[null,"TR-L-289","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",118.912423648068,null,null,null,"",2017,2021,2017,2017,2016,0,53531,0,null,null,null,{"$f":"IFERROR(R204*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q204*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q204*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S204*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q204*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q204*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":53531},53531,{"$f":"IFERROR(T204*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q204*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q204*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},53531,{"$f":"IFERROR((X204*(1+((VLOOKUP(L204*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H204:VR204)","v":57382.806163171197},57382.806163171197,{"$f":"IFERROR((AA204*(1+((VLOOKUP(P204*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},57382.806163171197,0,{"$f":"'Trans Cons Cost NPV Calcs'!G204","v":46681.397453731821},46681.397453731821,0,46681.397453731821,46681.397453731821,46681.397453731821]
[null,"TR-L-290","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",305.10172699341803,null,null,null,"",2017,2021,2017,2017,2016,0,137347,0,null,null,null,{"$f":"IFERROR(R205*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q205*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q205*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S205*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q205*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q205*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":137347},137347,{"$f":"IFERROR(T205*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q205*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q205*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},137347,{"$f":"IFERROR((X205*(1+((VLOOKUP(L205*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H205:VR205)","v":147229.75991655441},147229.75991655441,{"$f":"IFERROR((AA205*(1+((VLOOKUP(P205*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},147229.75991655441,0,{"$f":"'Trans Cons Cost NPV Calcs'!G205","v":119772.65315569866},119772.65315569866,0,119772.65315569866,119772.65315569866,119772.65315569866]
[null,"TR-L-291","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",101.284324478782,null,null,null,"",2017,2021,2017,2017,2016,0,45595,0,null,null,null,{"$f":"IFERROR(R206*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q206*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q206*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S206*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q206*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q206*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":45595},45595,{"$f":"IFERROR(T206*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q206*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q206*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},45595,{"$f":"IFERROR((X206*(1+((VLOOKUP(L206*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H206:VR206)","v":48875.77379480657},48875.77379480657,{"$f":"IFERROR((AA206*(1+((VLOOKUP(P206*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},48875.77379480657,0,{"$f":"'Trans Cons Cost NPV Calcs'!G206","v":39760.854773923558},39760.854773923558,0,39760.854773923558,39760.854773923558,39760.854773923558]
[null,"TR-L-292","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",231.00853539807201,null,null,null,"",2017,2021,2017,2017,2016,0,103993,0,null,null,null,{"$f":"IFERROR(R207*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q207*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q207*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S207*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q207*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q207*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":103993},103993,{"$f":"IFERROR(T207*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q207*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q207*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},103993,{"$f":"IFERROR((X207*(1+((VLOOKUP(L207*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H207:VR207)","v":111475.78340263886},111475.78340263886,{"$f":"IFERROR((AA207*(1+((VLOOKUP(P207*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},111475.78340263886,0,{"$f":"'Trans Cons Cost NPV Calcs'!G207","v":90686.491293006547},90686.491293006547,0,90686.491293006547,90686.491293006547,90686.491293006547]
[null,"TR-L-293","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",70.256898951492204,null,null,null,"",2017,2021,2017,2017,2016,0,31627,0,null,null,null,{"$f":"IFERROR(R208*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q208*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q208*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S208*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q208*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q208*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":31627},31627,{"$f":"IFERROR(T208*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q208*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q208*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},31627,{"$f":"IFERROR((X208*(1+((VLOOKUP(L208*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H208:VR208)","v":33902.71077548738},33902.71077548738,{"$f":"IFERROR((AA208*(1+((VLOOKUP(P208*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},33902.71077548738,0,{"$f":"'Trans Cons Cost NPV Calcs'!G208","v":27580.141549180404},27580.141549180404,0,27580.141549180404,27580.141549180404,27580.141549180404]
[null,"TR-L-294","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",197.923353279331,null,null,null,"",2017,2021,2017,2017,2016,0,89099,0,null,null,null,{"$f":"IFERROR(R209*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q209*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q209*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S209*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q209*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q209*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":89099},89099,{"$f":"IFERROR(T209*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q209*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q209*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},89099,{"$f":"IFERROR((X209*(1+((VLOOKUP(L209*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H209:VR209)","v":95510.090346386016},95510.090346386016,{"$f":"IFERROR((AA209*(1+((VLOOKUP(P209*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},95510.090346386016,0,{"$f":"'Trans Cons Cost NPV Calcs'!G209","v":77698.265149727289},77698.265149727289,0,77698.265149727289,77698.265149727289,77698.265149727289]
[null,"TR-L-295","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",171.79688101578799,null,null,null,"",2017,2021,2017,2017,2016,0,77338,0,null,null,null,{"$f":"IFERROR(R210*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q210*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q210*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S210*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q210*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q210*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":77338},77338,{"$f":"IFERROR(T210*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q210*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q210*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},77338,{"$f":"IFERROR((X210*(1+((VLOOKUP(L210*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H210:VR210)","v":82902.831313581555},82902.831313581555,{"$f":"IFERROR((AA210*(1+((VLOOKUP(P210*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},82902.831313581555,0,{"$f":"'Trans Cons Cost NPV Calcs'!G210","v":67442.153448968107},67442.153448968107,0,67442.153448968107,67442.153448968107,67442.153448968107]
[null,"TR-L-296","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",507.79350710781301,null,null,null,"",2017,2021,2017,2017,2016,0,228593,0,null,null,null,{"$f":"IFERROR(R211*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q211*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q211*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S211*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q211*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q211*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":228593},228593,{"$f":"IFERROR(T211*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q211*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q211*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},228593,{"$f":"IFERROR((X211*(1+((VLOOKUP(L211*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H211:VR211)","v":245041.33696844429},245041.33696844429,{"$f":"IFERROR((AA211*(1+((VLOOKUP(P211*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},245041.33696844429,0,{"$f":"'Trans Cons Cost NPV Calcs'!G211","v":199343.19717810088},199343.19717810088,0,199343.19717810088,199343.19717810088,199343.19717810088]
[null,"TR-L-297","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",238.04510679599301,null,null,null,"",2017,2020,2017,2017,2016,0,107160,0,null,null,null,{"$f":"IFERROR(R212*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q212*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q212*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S212*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q212*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q212*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":107160},107160,{"$f":"IFERROR(T212*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q212*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q212*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},107160,{"$f":"IFERROR((X212*(1+((VLOOKUP(L212*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H212:VR212)","v":113535.56790635927},113535.56790635927,{"$f":"IFERROR((AA212*(1+((VLOOKUP(P212*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},113535.56790635927,0,{"$f":"'Trans Cons Cost NPV Calcs'!G212","v":95562.437931896537},95562.437931896537,0,95562.437931896537,95562.437931896537,95562.437931896537]
[null,"TR-L-298","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",645.80120852390303,null,null,null,"",2017,2021,2017,2017,2016,0,290719,0,null,null,null,{"$f":"IFERROR(R213*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q213*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q213*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S213*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q213*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q213*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":290719},290719,{"$f":"IFERROR(T213*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q213*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q213*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},290719,{"$f":"IFERROR((X213*(1+((VLOOKUP(L213*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H213:VR213)","v":311637.59363641567},311637.59363641567,{"$f":"IFERROR((AA213*(1+((VLOOKUP(P213*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},311637.59363641567,0,{"$f":"'Trans Cons Cost NPV Calcs'!G213","v":253519.81443185188},253519.81443185188,0,253519.81443185188,253519.81443185188,253519.81443185188]
[null,"TR-L-299","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",648.25768367987303,null,null,null,"",2017,2021,2017,2017,2016,0,291825,0,null,null,null,{"$f":"IFERROR(R214*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q214*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q214*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S214*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q214*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q214*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":291825},291825,{"$f":"IFERROR(T214*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q214*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q214*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},291825,{"$f":"IFERROR((X214*(1+((VLOOKUP(L214*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H214:VR214)","v":312823.17551638174},312823.17551638174,{"$f":"IFERROR((AA214*(1+((VLOOKUP(P214*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},312823.17551638174,0,{"$f":"'Trans Cons Cost NPV Calcs'!G214","v":254484.29530431502},254484.29530431502,0,254484.29530431502,254484.29530431502,254484.29530431502]
[null,"TR-L-300","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",1053.23520705083,null,null,null,"",2017,2021,2017,2017,2016,0,474133,0,null,null,null,{"$f":"IFERROR(R215*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q215*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q215*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S215*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q215*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q215*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":474133},474133,{"$f":"IFERROR(T215*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q215*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q215*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},474133,{"$f":"IFERROR((X215*(1+((VLOOKUP(L215*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H215:VR215)","v":508249.08995839511},508249.08995839511,{"$f":"IFERROR((AA215*(1+((VLOOKUP(P215*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},508249.08995839511,0,{"$f":"'Trans Cons Cost NPV Calcs'!G215","v":413464.92721843853},413464.92721843853,0,413464.92721843853,413464.92721843853,413464.92721843853]
[null,"TR-L-301","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",105.097747891616,null,null,null,"",2017,2021,2017,2017,2016,0,47312,0,null,null,null,{"$f":"IFERROR(R216*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q216*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q216*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S216*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q216*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q216*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":47312},47312,{"$f":"IFERROR(T216*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q216*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q216*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},47312,{"$f":"IFERROR((X216*(1+((VLOOKUP(L216*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H216:VR216)","v":50716.319986399569},50716.319986399569,{"$f":"IFERROR((AA216*(1+((VLOOKUP(P216*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},50716.319986399569,0,{"$f":"'Trans Cons Cost NPV Calcs'!G216","v":41258.154645550429},41258.154645550429,0,41258.154645550429,41258.154645550429,41258.154645550429]
[null,"TR-L-302","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",85.0019631973028,null,null,null,"",2017,2021,2017,2017,2016,0,38265,0,null,null,null,{"$f":"IFERROR(R217*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q217*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q217*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S217*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q217*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q217*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":38265},38265,{"$f":"IFERROR(T217*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q217*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q217*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},38265,{"$f":"IFERROR((X217*(1+((VLOOKUP(L217*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H217:VR217)","v":41018.345964651242},41018.345964651242,{"$f":"IFERROR((AA217*(1+((VLOOKUP(P217*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},41018.345964651242,0,{"$f":"'Trans Cons Cost NPV Calcs'!G217","v":33368.770872336558},33368.770872336558,0,33368.770872336558,33368.770872336558,33368.770872336558]
[null,"TR-L-303","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",203.87284629387901,null,null,null,"",2017,2021,2017,2017,2016,0,91777,0,null,null,null,{"$f":"IFERROR(R218*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q218*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q218*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S218*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q218*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q218*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":91777},91777,{"$f":"IFERROR(T218*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q218*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q218*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},91777,{"$f":"IFERROR((X218*(1+((VLOOKUP(L218*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H218:VR218)","v":98380.784988835672},98380.784988835672,{"$f":"IFERROR((AA218*(1+((VLOOKUP(P218*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},98380.784988835672,0,{"$f":"'Trans Cons Cost NPV Calcs'!G218","v":80033.59948648719},80033.59948648719,0,80033.59948648719,80033.59948648719,80033.59948648719]
[null,"TR-L-304","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",148.52923080530499,null,null,null,"",2017,2021,2017,2017,2016,0,66863,0,null,null,null,{"$f":"IFERROR(R219*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q219*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q219*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S219*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q219*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q219*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":66863},66863,{"$f":"IFERROR(T219*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q219*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q219*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},66863,{"$f":"IFERROR((X219*(1+((VLOOKUP(L219*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H219:VR219)","v":71674.106003775669},71674.106003775669,{"$f":"IFERROR((AA219*(1+((VLOOKUP(P219*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},71674.106003775669,0,{"$f":"'Trans Cons Cost NPV Calcs'!G219","v":58307.490574599215},58307.490574599215,0,58307.490574599215,58307.490574599215,58307.490574599215]
[null,"TR-L-305","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",316.47545683888598,null,null,null,"",2017,2021,2017,2017,2016,0,142467,0,null,null,null,{"$f":"IFERROR(R220*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q220*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q220*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S220*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q220*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q220*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":142467},142467,{"$f":"IFERROR(T220*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q220*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q220*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},142467,{"$f":"IFERROR((X220*(1+((VLOOKUP(L220*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H220:VR220)","v":152718.16789614447},152718.16789614447,{"$f":"IFERROR((AA220*(1+((VLOOKUP(P220*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},152718.16789614447,0,{"$f":"'Trans Cons Cost NPV Calcs'!G220","v":124237.51940073622},124237.51940073622,0,124237.51940073622,124237.51940073622,124237.51940073622]
[null,"TR-L-306","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",463.71012745531101,null,null,null,"",2017,2021,2017,2017,2016,0,208748,0,null,null,null,{"$f":"IFERROR(R221*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q221*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q221*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S221*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q221*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q221*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":208748},208748,{"$f":"IFERROR(T221*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q221*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q221*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},208748,{"$f":"IFERROR((X221*(1+((VLOOKUP(L221*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H221:VR221)","v":223768.39627411519},223768.39627411519,{"$f":"IFERROR((AA221*(1+((VLOOKUP(P221*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},223768.39627411519,0,{"$f":"'Trans Cons Cost NPV Calcs'!G221","v":182037.4802576378},182037.4802576378,0,182037.4802576378,182037.4802576378,182037.4802576378]
[null,"TR-L-307","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",264.01330527328003,null,null,null,"",2017,2021,2017,2017,2016,0,118850,0,null,null,null,{"$f":"IFERROR(R222*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q222*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q222*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S222*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q222*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q222*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":118850},118850,{"$f":"IFERROR(T222*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q222*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q222*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},118850,{"$f":"IFERROR((X222*(1+((VLOOKUP(L222*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H222:VR222)","v":127401.81413560171},127401.81413560171,{"$f":"IFERROR((AA222*(1+((VLOOKUP(P222*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},127401.81413560171,0,{"$f":"'Trans Cons Cost NPV Calcs'!G222","v":103642.45180131189},103642.45180131189,0,103642.45180131189,103642.45180131189,103642.45180131189]
[null,"TR-L-308","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",221.269888808025,null,null,null,"",2017,2021,2017,2017,2016,0,99609,0,null,null,null,{"$f":"IFERROR(R223*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q223*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q223*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S223*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q223*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q223*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":99609},99609,{"$f":"IFERROR(T223*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q223*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q223*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},99609,{"$f":"IFERROR((X223*(1+((VLOOKUP(L223*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H223:VR223)","v":106776.33407011487},106776.33407011487,{"$f":"IFERROR((AA223*(1+((VLOOKUP(P223*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},106776.33407011487,0,{"$f":"'Trans Cons Cost NPV Calcs'!G223","v":86863.449570693105},86863.449570693105,0,86863.449570693105,86863.449570693105,86863.449570693105]
[null,"TR-L-309","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",204.66417138009899,null,null,null,"",2017,2021,2017,2017,2016,0,92133,0,null,null,null,{"$f":"IFERROR(R224*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q224*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q224*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S224*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q224*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q224*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":92133},92133,{"$f":"IFERROR(T224*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q224*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q224*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},92133,{"$f":"IFERROR((X224*(1+((VLOOKUP(L224*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H224:VR224)","v":98762.400856166554},98762.400856166554,{"$f":"IFERROR((AA224*(1+((VLOOKUP(P224*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},98762.400856166554,0,{"$f":"'Trans Cons Cost NPV Calcs'!G224","v":80344.047217587446},80344.047217587446,0,80344.047217587446,80344.047217587446,80344.047217587446]
[null,"TR-L-310","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",155.39463303299399,null,null,null,"",2017,2021,2017,2017,2016,0,69954,0,null,null,null,{"$f":"IFERROR(R225*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q225*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q225*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S225*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q225*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q225*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":69954},69954,{"$f":"IFERROR(T225*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q225*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q225*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},69954,{"$f":"IFERROR((X225*(1+((VLOOKUP(L225*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H225:VR225)","v":74987.517930516478},74987.517930516478,{"$f":"IFERROR((AA225*(1+((VLOOKUP(P225*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},74987.517930516478,0,{"$f":"'Trans Cons Cost NPV Calcs'!G225","v":61002.979161202951},61002.979161202951,0,61002.979161202951,61002.979161202951,61002.979161202951]
[null,"TR-L-311","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",542.50719967471196,null,null,null,"",2017,2021,2017,2017,2016,0,244220,0,null,null,null,{"$f":"IFERROR(R226*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q226*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q226*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S226*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q226*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q226*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":244220},244220,{"$f":"IFERROR(T226*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q226*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q226*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},244220,{"$f":"IFERROR((X226*(1+((VLOOKUP(L226*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H226:VR226)","v":261792.7728077127},261792.7728077127,{"$f":"IFERROR((AA226*(1+((VLOOKUP(P226*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},261792.7728077127,0,{"$f":"'Trans Cons Cost NPV Calcs'!G226","v":212970.63171153879},212970.63171153879,0,212970.63171153879,212970.63171153879,212970.63171153879]
[null,"TR-L-312","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",158.805210172269,null,null,null,"",2017,2021,2017,2017,2016,0,71489,0,null,null,null,{"$f":"IFERROR(R227*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q227*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q227*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S227*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q227*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q227*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":71489},71489,{"$f":"IFERROR(T227*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q227*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q227*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},71489,{"$f":"IFERROR((X227*(1+((VLOOKUP(L227*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H227:VR227)","v":76632.968369709983},76632.968369709983,{"$f":"IFERROR((AA227*(1+((VLOOKUP(P227*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},76632.968369709983,0,{"$f":"'Trans Cons Cost NPV Calcs'!G227","v":62341.566990525753},62341.566990525753,0,62341.566990525753,62341.566990525753,62341.566990525753]
[null,"TR-L-313","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",242.91125952349199,null,null,null,"",2017,2021,2017,2017,2016,0,109351,0,null,null,null,{"$f":"IFERROR(R228*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q228*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q228*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S228*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q228*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q228*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":109351},109351,{"$f":"IFERROR(T228*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q228*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q228*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},109351,{"$f":"IFERROR((X228*(1+((VLOOKUP(L228*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H228:VR228)","v":117219.31659690521},117219.31659690521,{"$f":"IFERROR((AA228*(1+((VLOOKUP(P228*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},117219.31659690521,0,{"$f":"'Trans Cons Cost NPV Calcs'!G228","v":95358.904054903294},95358.904054903294,0,95358.904054903294,95358.904054903294,95358.904054903294]
[null,"TR-L-314","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",353.58693883500899,null,null,null,"",2017,2021,2017,2017,2016,0,159174,0,null,null,null,{"$f":"IFERROR(R229*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q229*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q229*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S229*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q229*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q229*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":159174},159174,{"$f":"IFERROR(T229*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q229*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q229*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},159174,{"$f":"IFERROR((X229*(1+((VLOOKUP(L229*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H229:VR229)","v":170627.31479360766},170627.31479360766,{"$f":"IFERROR((AA229*(1+((VLOOKUP(P229*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},170627.31479360766,0,{"$f":"'Trans Cons Cost NPV Calcs'!G229","v":138806.76165773682},138806.76165773682,0,138806.76165773682,138806.76165773682,138806.76165773682]
[null,"TR-L-315","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",285.041882973057,null,null,null,"",2017,2021,2017,2017,2016,0,128317,0,null,null,null,{"$f":"IFERROR(R230*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q230*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q230*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S230*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q230*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q230*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":128317},128317,{"$f":"IFERROR(T230*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q230*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q230*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},128317,{"$f":"IFERROR((X230*(1+((VLOOKUP(L230*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H230:VR230)","v":137550.00912442582},137550.00912442582,{"$f":"IFERROR((AA230*(1+((VLOOKUP(P230*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},137550.00912442582,0,{"$f":"'Trans Cons Cost NPV Calcs'!G230","v":111898.09413368901},111898.09413368901,0,111898.09413368901,111898.09413368901,111898.09413368901]
[null,"TR-L-316","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",254.193228491838,null,null,null,"",2017,2021,2017,2017,2016,0,114430,0,null,null,null,{"$f":"IFERROR(R231*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q231*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q231*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S231*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q231*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q231*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":114430},114430,{"$f":"IFERROR(T231*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q231*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q231*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},114430,{"$f":"IFERROR((X231*(1+((VLOOKUP(L231*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H231:VR231)","v":122663.77443447124},122663.77443447124,{"$f":"IFERROR((AA231*(1+((VLOOKUP(P231*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},122663.77443447124,0,{"$f":"'Trans Cons Cost NPV Calcs'!G231","v":99788.016488213048},99788.016488213048,0,99788.016488213048,99788.016488213048,99788.016488213048]
[null,"TR-L-317","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",206.10262258061999,null,null,null,"",2017,2021,2017,2017,2016,0,92781,0,null,null,null,{"$f":"IFERROR(R232*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q232*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q232*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S232*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q232*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q232*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":92781},92781,{"$f":"IFERROR(T232*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q232*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q232*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},92781,{"$f":"IFERROR((X232*(1+((VLOOKUP(L232*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H232:VR232)","v":99457.027491083412},99457.027491083412,{"$f":"IFERROR((AA232*(1+((VLOOKUP(P232*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},99457.027491083412,0,{"$f":"'Trans Cons Cost NPV Calcs'!G232","v":80909.131851725033},80909.131851725033,0,80909.131851725033,80909.131851725033,80909.131851725033]
[null,"TR-L-318","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",100.055056281548,null,null,null,"",2017,2021,2017,2017,2016,0,45042,0,null,null,null,{"$f":"IFERROR(R233*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q233*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q233*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S233*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q233*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q233*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":45042},45042,{"$f":"IFERROR(T233*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q233*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q233*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},45042,{"$f":"IFERROR((X233*(1+((VLOOKUP(L233*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H233:VR233)","v":48282.982854823495},48282.982854823495,{"$f":"IFERROR((AA233*(1+((VLOOKUP(P233*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},48282.982854823495,0,{"$f":"'Trans Cons Cost NPV Calcs'!G233","v":39278.614337691964},39278.614337691964,0,39278.614337691964,39278.614337691964,39278.614337691964]
[null,"TR-L-320","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",173.750886430604,null,null,null,"",2022,2026,2022,2022,2016,0,78217,0,null,null,null,{"$f":"IFERROR(R234*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q234*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q234*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S234*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q234*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q234*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":78217},78217,{"$f":"IFERROR(T234*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q234*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q234*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},78217,{"$f":"IFERROR((X234*(1+((VLOOKUP(L234*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H234:VR234)","v":94056.596279509977},94056.596279509977,{"$f":"IFERROR((AA234*(1+((VLOOKUP(P234*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},94056.596279509977,0,{"$f":"'Trans Cons Cost NPV Calcs'!G234","v":54098.168341258061},54098.168341258061,0,54098.168341258061,54098.168341258061,54098.168341258061]
[null,"TR-L-321","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",264.76045700051498,null,null,null,"",2022,2026,2022,2022,2016,0,119187,0,null,null,null,{"$f":"IFERROR(R235*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q235*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q235*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S235*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q235*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q235*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":119187},119187,{"$f":"IFERROR(T235*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q235*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q235*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},119187,{"$f":"IFERROR((X235*(1+((VLOOKUP(L235*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H235:VR235)","v":143323.36372867736},143323.36372867736,{"$f":"IFERROR((AA235*(1+((VLOOKUP(P235*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},143323.36372867736,0,{"$f":"'Trans Cons Cost NPV Calcs'!G235","v":82434.744238330837},82434.744238330837,0,82434.744238330837,82434.744238330837,82434.744238330837]
[null,"TR-L-323","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",229.771884143129,null,null,null,"",2022,2026,2022,2022,2016,0,103436,0,null,null,null,{"$f":"IFERROR(R236*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q236*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q236*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S236*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q236*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q236*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":103436},103436,{"$f":"IFERROR(T236*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q236*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q236*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},103436,{"$f":"IFERROR((X236*(1+((VLOOKUP(L236*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H236:VR236)","v":124382.65457339703},124382.65457339703,{"$f":"IFERROR((AA236*(1+((VLOOKUP(P236*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},124382.65457339703,0,{"$f":"'Trans Cons Cost NPV Calcs'!G236","v":71540.689882587772},71540.689882587772,0,71540.689882587772,71540.689882587772,71540.689882587772]
[null,"TR-L-330","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",478.54967987307498,null,null,null,"",2022,2026,2022,2022,2016,0,215428,0,null,null,null,{"$f":"IFERROR(R237*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q237*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q237*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S237*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q237*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q237*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":215428},215428,{"$f":"IFERROR(T237*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q237*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q237*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},215428,{"$f":"IFERROR((X237*(1+((VLOOKUP(L237*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H237:VR237)","v":259053.97066241706},259053.97066241706,{"$f":"IFERROR((AA237*(1+((VLOOKUP(P237*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},259053.97066241706,0,{"$f":"'Trans Cons Cost NPV Calcs'!G237","v":148999.06937648516},148999.06937648516,0,148999.06937648516,148999.06937648516,148999.06937648516]
[null,"TR-L-332","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",39.681795050634598,null,null,null,"",2022,2026,2022,2022,2016,0,17863,0,null,null,null,{"$f":"IFERROR(R238*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q238*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q238*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S238*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q238*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q238*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":17863},17863,{"$f":"IFERROR(T238*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q238*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q238*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},17863,{"$f":"IFERROR((X238*(1+((VLOOKUP(L238*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H238:VR238)","v":21480.406808505657},21480.406808505657,{"$f":"IFERROR((AA238*(1+((VLOOKUP(P238*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},21480.406808505657,0,{"$f":"'Trans Cons Cost NPV Calcs'!G238","v":12354.802422489902},12354.802422489902,0,12354.802422489902,12354.802422489902,12354.802422489902]
[null,"TR-L-333","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",339.38456398794,null,null,null,"",2022,2026,2022,2022,2016,0,152780,0,null,null,null,{"$f":"IFERROR(R239*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q239*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q239*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S239*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q239*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q239*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":152780},152780,{"$f":"IFERROR(T239*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q239*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q239*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},152780,{"$f":"IFERROR((X239*(1+((VLOOKUP(L239*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H239:VR239)","v":183719.22701693411},183719.22701693411,{"$f":"IFERROR((AA239*(1+((VLOOKUP(P239*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},183719.22701693411,0,{"$f":"'Trans Cons Cost NPV Calcs'!G239","v":105669.0765329456},105669.0765329456,0,105669.0765329456,105669.0765329456,105669.0765329456]
[null,"TR-L-334","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",394.836034035534,null,null,null,"",2022,2026,2022,2022,2016,0,177743,0,null,null,null,{"$f":"IFERROR(R240*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q240*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q240*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S240*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q240*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q240*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":177743},177743,{"$f":"IFERROR(T240*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q240*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q240*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},177743,{"$f":"IFERROR((X240*(1+((VLOOKUP(L240*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H240:VR240)","v":213737.44317103628},213737.44317103628,{"$f":"IFERROR((AA240*(1+((VLOOKUP(P240*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},213737.44317103628,0,{"$f":"'Trans Cons Cost NPV Calcs'!G240","v":122934.53770254843},122934.53770254843,0,122934.53770254843,122934.53770254843,122934.53770254843]
[null,"TR-L-336","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",426.44050130594297,null,null,null,"",2022,2026,2022,2022,2016,0,191970,0,null,null,null,{"$f":"IFERROR(R241*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q241*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q241*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S241*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q241*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q241*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":191970},191970,{"$f":"IFERROR(T241*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q241*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q241*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},191970,{"$f":"IFERROR((X241*(1+((VLOOKUP(L241*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H241:VR241)","v":230845.52958790967},230845.52958790967,{"$f":"IFERROR((AA241*(1+((VLOOKUP(P241*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},230845.52958790967,0,{"$f":"'Trans Cons Cost NPV Calcs'!G241","v":132774.52953285485},132774.52953285485,0,132774.52953285485,132774.52953285485,132774.52953285485]
[null,"TR-L-337","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",319.98462388340999,null,null,null,"",2022,2026,2022,2022,2016,0,144047,0,null,null,null,{"$f":"IFERROR(R242*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q242*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q242*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S242*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q242*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q242*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":144047},144047,{"$f":"IFERROR(T242*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q242*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q242*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},144047,{"$f":"IFERROR((X242*(1+((VLOOKUP(L242*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H242:VR242)","v":173217.72152185044},173217.72152185044,{"$f":"IFERROR((AA242*(1+((VLOOKUP(P242*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},173217.72152185044,0,{"$f":"'Trans Cons Cost NPV Calcs'!G242","v":99628.966273996703},99628.966273996703,0,99628.966273996703,99628.966273996703,99628.966273996703]
[null,"TR-L-338","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",178.080731582309,null,null,null,"",2022,2026,2022,2022,2016,0,80166,0,null,null,null,{"$f":"IFERROR(R243*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q243*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q243*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S243*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q243*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q243*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":80166},80166,{"$f":"IFERROR(T243*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q243*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q243*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},80166,{"$f":"IFERROR((X243*(1+((VLOOKUP(L243*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H243:VR243)","v":96400.285070294151},96400.285070294151,{"$f":"IFERROR((AA243*(1+((VLOOKUP(P243*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},96400.285070294151,0,{"$f":"'Trans Cons Cost NPV Calcs'!G243","v":55446.178749444414},55446.178749444414,0,55446.178749444414,55446.178749444414,55446.178749444414]
[null,"TR-L-339","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",202.94625730800499,null,null,null,"",2022,2026,2022,2022,2016,0,91360,0,null,null,null,{"$f":"IFERROR(R244*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q244*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q244*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S244*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q244*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q244*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":91360},91360,{"$f":"IFERROR(T244*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q244*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q244*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},91360,{"$f":"IFERROR((X244*(1+((VLOOKUP(L244*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H244:VR244)","v":109861.16363573176},109861.16363573176,{"$f":"IFERROR((AA244*(1+((VLOOKUP(P244*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},109861.16363573176,0,{"$f":"'Trans Cons Cost NPV Calcs'!G244","v":63188.420160033449},63188.420160033449,0,63188.420160033449,63188.420160033449,63188.420160033449]
[null,"TR-L-340","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",180.87372465563999,null,null,null,"",2022,2026,2022,2022,2016,0,81424,0,null,null,null,{"$f":"IFERROR(R245*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q245*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q245*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S245*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q245*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q245*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":81424},81424,{"$f":"IFERROR(T245*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q245*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q245*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},81424,{"$f":"IFERROR((X245*(1+((VLOOKUP(L245*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H245:VR245)","v":97913.040585330818},97913.040585330818,{"$f":"IFERROR((AA245*(1+((VLOOKUP(P245*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},97913.040585330818,0,{"$f":"'Trans Cons Cost NPV Calcs'!G245","v":56316.264482383573},56316.264482383573,0,56316.264482383573,56316.264482383573,56316.264482383573]
[null,"TR-L-341","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",207.335755859958,null,null,null,"",2022,2026,2022,2022,2016,0,93336,0,null,null,null,{"$f":"IFERROR(R246*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q246*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q246*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S246*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q246*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q246*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":93336},93336,{"$f":"IFERROR(T246*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q246*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q246*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},93336,{"$f":"IFERROR((X246*(1+((VLOOKUP(L246*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H246:VR246)","v":112237.32015219639},112237.32015219639,{"$f":"IFERROR((AA246*(1+((VLOOKUP(P246*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},112237.32015219639,0,{"$f":"'Trans Cons Cost NPV Calcs'!G246","v":64555.104904300373},64555.104904300373,0,64555.104904300373,64555.104904300373,64555.104904300373]
[null,"TR-L-342","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",168.559283025403,null,null,null,"",2022,2026,2022,2022,2016,0,75880,0,null,null,null,{"$f":"IFERROR(R247*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q247*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q247*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S247*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q247*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q247*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":75880},75880,{"$f":"IFERROR(T247*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q247*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q247*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},75880,{"$f":"IFERROR((X247*(1+((VLOOKUP(L247*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H247:VR247)","v":91246.334245614344},91246.334245614344,{"$f":"IFERROR((AA247*(1+((VLOOKUP(P247*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},91246.334245614344,0,{"$f":"'Trans Cons Cost NPV Calcs'!G247","v":52481.800807173146},52481.800807173146,0,52481.800807173146,52481.800807173146,52481.800807173146]
[null,"TR-L-345","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",520.43600189647896,null,null,null,"",2022,2026,2022,2022,2016,0,117142,0,null,null,null,{"$f":"IFERROR(R248*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q248*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q248*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S248*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q248*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q248*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":117142},117142,{"$f":"IFERROR(T248*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q248*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q248*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},117142,{"$f":"IFERROR((X248*(1+((VLOOKUP(L248*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H248:VR248)","v":140864.23413547387},140864.23413547387,{"$f":"IFERROR((AA248*(1+((VLOOKUP(P248*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},140864.23413547387,0,{"$f":"'Trans Cons Cost NPV Calcs'!G248","v":81020.336190746923},81020.336190746923,0,81020.336190746923,81020.336190746923,81020.336190746923]
[null,"TR-L-346","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",63.727212261248397,null,null,null,"",2022,2026,2022,2022,2016,0,14344,0,null,null,null,{"$f":"IFERROR(R249*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q249*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q249*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S249*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q249*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q249*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":14344},14344,{"$f":"IFERROR(T249*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q249*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q249*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},14344,{"$f":"IFERROR((X249*(1+((VLOOKUP(L249*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H249:VR249)","v":17248.779894821986},17248.779894821986,{"$f":"IFERROR((AA249*(1+((VLOOKUP(P249*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},17248.779894821986,0,{"$f":"'Trans Cons Cost NPV Calcs'!G249","v":9920.9139533222406},9920.9139533222406,0,9920.9139533222406,9920.9139533222406,9920.9139533222406]
[null,"TR-L-347","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",81.776048929013299,null,null,null,"",2017,2021,2017,2017,2016,0,18406,0,null,null,null,{"$f":"IFERROR(R250*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q250*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q250*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S250*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q250*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q250*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":18406},18406,{"$f":"IFERROR(T250*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q250*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q250*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},18406,{"$f":"IFERROR((X250*(1+((VLOOKUP(L250*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H250:VR250)","v":19730.397904752925},19730.397904752925,{"$f":"IFERROR((AA250*(1+((VLOOKUP(P250*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},19730.397904752925,0,{"$f":"'Trans Cons Cost NPV Calcs'!G250","v":16050.845333234724},16050.845333234724,0,16050.845333234724,16050.845333234724,16050.845333234724]
[null,"TR-L-348","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",310.75267712399199,null,null,null,"",2017,2021,2017,2017,2016,0,69945,0,null,null,null,{"$f":"IFERROR(R251*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q251*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q251*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S251*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q251*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q251*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":69945},69945,{"$f":"IFERROR(T251*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q251*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q251*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},69945,{"$f":"IFERROR((X251*(1+((VLOOKUP(L251*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H251:VR251)","v":74977.870338364854},74977.870338364854,{"$f":"IFERROR((AA251*(1+((VLOOKUP(P251*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},74977.870338364854,0,{"$f":"'Trans Cons Cost NPV Calcs'!G251","v":60995.130763506611},60995.130763506611,0,60995.130763506611,60995.130763506611,60995.130763506611]
[null,"TR-L-349","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",71.776002864579297,null,null,null,"",2017,2021,2017,2017,2016,0,16156,0,null,null,null,{"$f":"IFERROR(R252*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q252*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q252*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S252*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q252*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q252*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":16156},16156,{"$f":"IFERROR(T252*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q252*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q252*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},16156,{"$f":"IFERROR((X252*(1+((VLOOKUP(L252*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H252:VR252)","v":17318.499866847127},17318.499866847127,{"$f":"IFERROR((AA252*(1+((VLOOKUP(P252*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},17318.499866847127,0,{"$f":"'Trans Cons Cost NPV Calcs'!G252","v":14088.745909145939},14088.745909145939,0,14088.745909145939,14088.745909145939,14088.745909145939]
[null,"TR-L-350","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",96.986653525092805,null,null,null,"",2017,2021,2017,2017,2016,0,21830,0,null,null,null,{"$f":"IFERROR(R253*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q253*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q253*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S253*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q253*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q253*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":21830},21830,{"$f":"IFERROR(T253*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q253*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q253*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},21830,{"$f":"IFERROR((X253*(1+((VLOOKUP(L253*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H253:VR253)","v":23400.770741103788},23400.770741103788,{"$f":"IFERROR((AA253*(1+((VLOOKUP(P253*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},23400.770741103788,0,{"$f":"'Trans Cons Cost NPV Calcs'!G253","v":19036.724634603608},19036.724634603608,0,19036.724634603608,19036.724634603608,19036.724634603608]
[null,"TR-L-352","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",184.07973495059699,null,null,null,"",2017,2021,2017,2017,2016,0,41433,0,null,null,null,{"$f":"IFERROR(R254*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q254*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q254*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S254*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q254*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q254*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":41433},41433,{"$f":"IFERROR(T254*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q254*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q254*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},41433,{"$f":"IFERROR((X254*(1+((VLOOKUP(L254*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H254:VR254)","v":44414.298402022607},44414.298402022607,{"$f":"IFERROR((AA254*(1+((VLOOKUP(P254*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},44414.298402022607,0,{"$f":"'Trans Cons Cost NPV Calcs'!G254","v":36131.406861453564},36131.406861453564,0,36131.406861453564,36131.406861453564,36131.406861453564]
[null,"TR-L-353","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",247.17290590176299,null,null,null,"",2017,2021,2017,2017,2016,0,55635,0,null,null,null,{"$f":"IFERROR(R255*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q255*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q255*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S255*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q255*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q255*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":55635},55635,{"$f":"IFERROR(T255*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q255*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q255*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},55635,{"$f":"IFERROR((X255*(1+((VLOOKUP(L255*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H255:VR255)","v":59638.198817283985},59638.198817283985,{"$f":"IFERROR((AA255*(1+((VLOOKUP(P255*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},59638.198817283985,0,{"$f":"'Trans Cons Cost NPV Calcs'!G255","v":48516.178426301958},48516.178426301958,0,48516.178426301958,48516.178426301958,48516.178426301958]
[null,"TR-L-354","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",69.011685444532702,null,null,null,"",2017,2021,2017,2017,2016,0,15533,0,null,null,null,{"$f":"IFERROR(R256*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q256*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q256*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S256*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q256*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q256*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":15533},15533,{"$f":"IFERROR(T256*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q256*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q256*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},15533,{"$f":"IFERROR((X256*(1+((VLOOKUP(L256*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H256:VR256)","v":16650.672099018106},16650.672099018106,{"$f":"IFERROR((AA256*(1+((VLOOKUP(P256*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},16650.672099018106,0,{"$f":"'Trans Cons Cost NPV Calcs'!G256","v":13545.462379720468},13545.462379720468,0,13545.462379720468,13545.462379720468,13545.462379720468]
[null,"TR-L-356","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",260.90011590850003,null,null,null,"",2017,2021,2017,2017,2016,0,58724,0,null,null,null,{"$f":"IFERROR(R257*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q257*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q257*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S257*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q257*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q257*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":58724},58724,{"$f":"IFERROR(T257*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q257*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q257*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},58724,{"$f":"IFERROR((X257*(1+((VLOOKUP(L257*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H257:VR257)","v":62949.466834657753},62949.466834657753,{"$f":"IFERROR((AA257*(1+((VLOOKUP(P257*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},62949.466834657753,0,{"$f":"'Trans Cons Cost NPV Calcs'!G257","v":51209.922924528728},51209.922924528728,0,51209.922924528728,51209.922924528728,51209.922924528728]
[null,"TR-L-357","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",141.07215674540899,null,null,null,"",2017,2021,2017,2017,2016,0,31753,0,null,null,null,{"$f":"IFERROR(R258*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q258*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q258*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S258*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q258*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q258*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":31753},31753,{"$f":"IFERROR(T258*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q258*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q258*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},31753,{"$f":"IFERROR((X258*(1+((VLOOKUP(L258*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H258:VR258)","v":34037.777065610113},34037.777065610113,{"$f":"IFERROR((AA258*(1+((VLOOKUP(P258*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},34037.777065610113,0,{"$f":"'Trans Cons Cost NPV Calcs'!G258","v":27690.019116929379},27690.019116929379,0,27690.019116929379,27690.019116929379,27690.019116929379]
[null,"TR-L-358","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",96.920011021510604,null,null,null,"",2022,2026,2022,2022,2016,0,21815,0,null,null,null,{"$f":"IFERROR(R259*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q259*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q259*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S259*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q259*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q259*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":21815},21815,{"$f":"IFERROR(T259*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q259*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q259*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},21815,{"$f":"IFERROR((X259*(1+((VLOOKUP(L259*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H259:VR259)","v":26232.719841434857},26232.719841434857,{"$f":"IFERROR((AA259*(1+((VLOOKUP(P259*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},26232.719841434857,0,{"$f":"'Trans Cons Cost NPV Calcs'!G259","v":15088.171911023748},15088.171911023748,0,15088.171911023748,15088.171911023748,15088.171911023748]
[null,"TR-L-359","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",199.87833558507899,null,null,null,"",2022,2026,2022,2022,2016,0,44989,0,null,null,null,{"$f":"IFERROR(R260*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q260*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q260*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S260*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q260*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q260*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":44989},44989,{"$f":"IFERROR(T260*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q260*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q260*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},44989,{"$f":"IFERROR((X260*(1+((VLOOKUP(L260*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H260:VR260)","v":54099.648542118397},54099.648542118397,{"$f":"IFERROR((AA260*(1+((VLOOKUP(P260*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},54099.648542118397,0,{"$f":"'Trans Cons Cost NPV Calcs'!G260","v":31116.285404769533},31116.285404769533,0,31116.285404769533,31116.285404769533,31116.285404769533]
[null,"TR-L-361","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",52.971747150772003,null,null,null,"",2022,2026,2022,2022,2016,0,23846,0,null,null,null,{"$f":"IFERROR(R261*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q261*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q261*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S261*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q261*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q261*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":23846},23846,{"$f":"IFERROR(T261*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q261*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q261*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},23846,{"$f":"IFERROR((X261*(1+((VLOOKUP(L261*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H261:VR261)","v":28675.014317618869},28675.014317618869,{"$f":"IFERROR((AA261*(1+((VLOOKUP(P261*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},28675.014317618869,0,{"$f":"'Trans Cons Cost NPV Calcs'!G261","v":16492.896969528869},16492.896969528869,0,16492.896969528869,16492.896969528869,16492.896969528869]
[null,"TR-L-362","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",164.19121280603099,null,null,null,"",2022,2026,2022,2022,2016,0,73914,0,null,null,null,{"$f":"IFERROR(R262*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q262*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q262*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S262*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q262*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q262*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":73914},73914,{"$f":"IFERROR(T262*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q262*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q262*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},73914,{"$f":"IFERROR((X262*(1+((VLOOKUP(L262*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H262:VR262)","v":88882.202812735108},88882.202812735108,{"$f":"IFERROR((AA262*(1+((VLOOKUP(P262*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},88882.202812735108,0,{"$f":"'Trans Cons Cost NPV Calcs'!G262","v":51122.032483676798},51122.032483676798,0,51122.032483676798,51122.032483676798,51122.032483676798]
[null,"TR-L-363","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",38.8582979196403,null,null,null,"",2022,2026,2022,2022,2016,0,17493,0,null,null,null,{"$f":"IFERROR(R263*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q263*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q263*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S263*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q263*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q263*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":17493},17493,{"$f":"IFERROR(T263*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q263*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q263*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},17493,{"$f":"IFERROR((X263*(1+((VLOOKUP(L263*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H263:VR263)","v":21035.47871584781},21035.47871584781,{"$f":"IFERROR((AA263*(1+((VLOOKUP(P263*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},21035.47871584781,0,{"$f":"'Trans Cons Cost NPV Calcs'!G263","v":12098.894853978381},12098.894853978381,0,12098.894853978381,12098.894853978381,12098.894853978381]
[null,"TR-L-365","","Cycleway","","Upgrade 3m Off-Road Cycle Path","Citywide",477.15329511691999,null,null,null,"",2022,2026,2022,2022,2016,0,257759,0,null,null,null,{"$f":"IFERROR(R264*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q264*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q264*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S264*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q264*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q264*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":257759},257759,{"$f":"IFERROR(T264*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q264*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q264*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},257759,{"$f":"IFERROR((X264*(1+((VLOOKUP(L264*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H264:VR264)","v":309957.35198755021},309957.35198755021,{"$f":"IFERROR((AA264*(1+((VLOOKUP(P264*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},309957.35198755021,0,{"$f":"'Trans Cons Cost NPV Calcs'!G264","v":178276.9701404341},178276.9701404341,0,178276.9701404341,178276.9701404341,178276.9701404341]
[null,"TR-L-366","","Cycleway","","New 3m Off-Road Cycle Path","Citywide",133.67601059177801,null,null,null,"",2022,2026,2022,2022,2016,0,72212,0,null,null,null,{"$f":"IFERROR(R265*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q265*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q265*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S265*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q265*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q265*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":72212},72212,{"$f":"IFERROR(T265*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q265*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q265*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},72212,{"$f":"IFERROR((X265*(1+((VLOOKUP(L265*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H265:VR265)","v":86835.533586509002},86835.533586509002,{"$f":"IFERROR((AA265*(1+((VLOOKUP(P265*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},86835.533586509002,0,{"$f":"'Trans Cons Cost NPV Calcs'!G265","v":49944.857668523808},49944.857668523808,0,49944.857668523808,49944.857668523808,49944.857668523808]
[null,"TR-L-367","","Cycleway","","Upgrade 3m Off-Road Cycle Path","Citywide",486.21221284357699,null,null,null,"",2022,2026,2022,2022,2016,0,262653,0,null,null,null,{"$f":"IFERROR(R266*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q266*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q266*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S266*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q266*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q266*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":262653},262653,{"$f":"IFERROR(T266*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q266*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q266*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},262653,{"$f":"IFERROR((X266*(1+((VLOOKUP(L266*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H266:VR266)","v":315842.42789421912},315842.42789421912,{"$f":"IFERROR((AA266*(1+((VLOOKUP(P266*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},315842.42789421912,{"$f":"IFERROR(AC266*((1+Trans_ADR)^(Trans_MSY*1-L266*1)),0)","v":0},{"$f":"'Trans Cons Cost NPV Calcs'!G266","v":181661.86646555676},181661.86646555676,{"$f":"IFERROR(AF266*((1+Trans_ADR)^(Trans_MSY*1-P266*1)),0)","v":0},181661.86646555676,{"$f":"AL266*(1-V266)","v":181661.86646555676},{"$f":"AL266*(1-V266+U266)","v":181661.86646555676}]
[null,"TR-L-368","","Cycleway","","New 3m Off-Road Cycle Path","Citywide",724.43355376730995,null,null,null,"",2022,2026,2022,2022,2016,0,391340,0,null,null,null,{"$f":"IFERROR(R267*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q267*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q267*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S267*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q267*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q267*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":391340},{"$f":"SUM(X267:Y267)","v":391340},{"$f":"IFERROR(T267*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q267*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q267*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},{"$f":"IFERROR(Z267-AA267,\"\")","v":391340},{"$f":"IFERROR((X267*(1+((VLOOKUP(L267*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H267:VR267)","v":470589.62102897628},{"$f":"SUM(AC267:AD267)","v":470589.62102897628},{"$f":"IFERROR((AA267*(1+((VLOOKUP(P267*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},{"$f":"IFERROR(AE267-AF267,\"\")","v":470589.62102897628},0,{"$f":"'Trans Cons Cost NPV Calcs'!G267","v":270667.21043594013},{"$f":"SUM(AH267:AI267)","v":270667.21043594013},0,{"$f":"IFERROR(AJ267-AK267,\"\")","v":270667.21043594013},270667.21043594013,270667.21043594013]
[null,"TR-L-369","","Cycleway","","New 3m Off-Road Cycle Path","Citywide",568.42314234227103,null,null,null,"",2022,2026,2022,2022,2016,0,307063,0,null,null,null,{"$f":"IFERROR(R268*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q268*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q268*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S268*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q268*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q268*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":307063},307063,{"$f":"IFERROR(T268*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q268*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q268*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},307063,{"$f":"IFERROR((X268*(1+((VLOOKUP(L268*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H268:VR268)","v":369245.82409674593},369245.82409674593,{"$f":"IFERROR((AA268*(1+((VLOOKUP(P268*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},369245.82409674593,0,{"$f":"'Trans Cons Cost NPV Calcs'!G268","v":212377.6911077096},212377.6911077096,0,212377.6911077096,212377.6911077096,212377.6911077096]
[null,"TR-L-370","","Cycleway","","Upgrade 3m Off-Road Cycle Path","Citywide",408.60762702344903,null,null,null,"",2017,2021,2017,2017,2016,0,220730,0,null,null,null,{"$f":"IFERROR(R269*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q269*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q269*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S269*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q269*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q269*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":220730},220730,{"$f":"IFERROR(T269*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q269*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q269*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},220730,{"$f":"IFERROR((X269*(1+((VLOOKUP(L269*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H269:VR269)","v":236612.55729197618},236612.55729197618,{"$f":"IFERROR((AA269*(1+((VLOOKUP(P269*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},236612.55729197618,0,{"$f":"'Trans Cons Cost NPV Calcs'!G269","v":192486.31372405196},192486.31372405196,0,192486.31372405196,192486.31372405196,192486.31372405196]
[null,"TR-L-371","","Cycleway","","Upgrade 3m Off-Road Cycle Path","Citywide",146.94267054135699,null,null,null,"",2017,2021,2017,2017,2016,0,79379,0,null,null,null,{"$f":"IFERROR(R270*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q270*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q270*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S270*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q270*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q270*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":79379},79379,{"$f":"IFERROR(T270*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q270*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q270*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},79379,{"$f":"IFERROR((X270*(1+((VLOOKUP(L270*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H270:VR270)","v":85090.690822632969},85090.690822632969,{"$f":"IFERROR((AA270*(1+((VLOOKUP(P270*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},85090.690822632969,0,{"$f":"'Trans Cons Cost NPV Calcs'!G270","v":69221.995637663756},69221.995637663756,0,69221.995637663756,69221.995637663756,69221.995637663756]
[null,"TR-L-372","","Cycleway","","New 3m Off-Road Cycle Path","Citywide",656.47296930928997,null,null,null,"",2017,2021,2017,2017,2016,0,354628,0,null,null,null,{"$f":"IFERROR(R271*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q271*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q271*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S271*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q271*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q271*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":354628},354628,{"$f":"IFERROR(T271*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q271*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q271*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},354628,{"$f":"IFERROR((X271*(1+((VLOOKUP(L271*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H271:VR271)","v":380145.14550509187},380145.14550509187,{"$f":"IFERROR((AA271*(1+((VLOOKUP(P271*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},380145.14550509187,0,{"$f":"'Trans Cons Cost NPV Calcs'!G271","v":309251.28647366964},309251.28647366964,0,309251.28647366964,309251.28647366964,309251.28647366964]
[null,"TR-L-373","","Cycleway","","New 3m Off-Road Cycle Path","Citywide",255.37147841277601,null,null,null,"",2022,2026,2022,2022,2016,0,137951,0,null,null,null,{"$f":"IFERROR(R272*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q272*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q272*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S272*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q272*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q272*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":137951},137951,{"$f":"IFERROR(T272*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q272*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q272*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},137951,{"$f":"IFERROR((X272*(1+((VLOOKUP(L272*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H272:VR272)","v":165887.23056822279},165887.23056822279,{"$f":"IFERROR((AA272*(1+((VLOOKUP(P272*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},165887.23056822279,0,{"$f":"'Trans Cons Cost NPV Calcs'!G272","v":95412.716172250148},95412.716172250148,0,95412.716172250148,95412.716172250148,95412.716172250148]
[null,"TR-L-374","","Cycleway","","Upgrade 3m Off-Road Cycle Path","Citywide",308.71463340221402,null,null,null,"",2022,2026,2022,2022,2016,0,166768,0,null,null,null,{"$f":"IFERROR(R273*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q273*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q273*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S273*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q273*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q273*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":166768},166768,{"$f":"IFERROR(T273*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q273*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q273*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},166768,{"$f":"IFERROR((X273*(1+((VLOOKUP(L273*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H273:VR273)","v":200539.91393611772},200539.91393611772,{"$f":"IFERROR((AA273*(1+((VLOOKUP(P273*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},200539.91393611772,0,{"$f":"'Trans Cons Cost NPV Calcs'!G273","v":115343.76590683513},115343.76590683513,0,115343.76590683513,115343.76590683513,115343.76590683513]
[null,"TR-L-375","","Cycleway","","New 3m Off-Road Cycle Path","Citywide",270.78828116003501,null,null,null,"",2022,2026,2022,2022,2016,0,146279,0,null,null,null,{"$f":"IFERROR(R274*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q274*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q274*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S274*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q274*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q274*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":146279},146279,{"$f":"IFERROR(T274*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q274*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q274*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},146279,{"$f":"IFERROR((X274*(1+((VLOOKUP(L274*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H274:VR274)","v":175901.7201780999},175901.7201780999,{"$f":"IFERROR((AA274*(1+((VLOOKUP(P274*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},175901.7201780999,0,{"$f":"'Trans Cons Cost NPV Calcs'!G274","v":101172.71138999049},101172.71138999049,0,101172.71138999049,101172.71138999049,101172.71138999049]
[null,"TR-L-376","","Cycleway","","Upgrade 3m Off-Road Cycle Path","Citywide",1196.95795085502,null,null,null,"",2022,2026,2022,2022,2016,0,646598,0,null,null,null,{"$f":"IFERROR(R275*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q275*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q275*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S275*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q275*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q275*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":646598},646598,{"$f":"IFERROR(T275*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q275*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q275*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},646598,{"$f":"IFERROR((X275*(1+((VLOOKUP(L275*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H275:VR275)","v":777539.49961183115},777539.49961183115,{"$f":"IFERROR((AA275*(1+((VLOOKUP(P275*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},777539.49961183115,0,{"$f":"'Trans Cons Cost NPV Calcs'!G275","v":447214.38374165178},447214.38374165178,0,447214.38374165178,447214.38374165178,447214.38374165178]
[null,"TR-L-377","","Cycleway","","New 3m Off-Road Cycle Path","Citywide",487.403365443224,null,null,null,"",2022,2026,2022,2022,2016,0,263296,0,null,null,null,{"$f":"IFERROR(R276*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q276*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q276*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S276*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q276*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q276*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":263296},263296,{"$f":"IFERROR(T276*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q276*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q276*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},263296,{"$f":"IFERROR((X276*(1+((VLOOKUP(L276*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H276:VR276)","v":316615.64076875692},316615.64076875692,{"$f":"IFERROR((AA276*(1+((VLOOKUP(P276*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},316615.64076875692,0,{"$f":"'Trans Cons Cost NPV Calcs'!G276","v":182106.59232110516},182106.59232110516,0,182106.59232110516,182106.59232110516,182106.59232110516]
[null,"TR-L-379","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",239.33357205408899,null,null,null,"",2022,2026,2022,2022,2016,0,107740,0,null,null,null,{"$f":"IFERROR(R277*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q277*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q277*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S277*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q277*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q277*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":107740},107740,{"$f":"IFERROR(T277*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q277*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q277*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},107740,{"$f":"IFERROR((X277*(1+((VLOOKUP(L277*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H277:VR277)","v":129558.25054853043},129558.25054853043,{"$f":"IFERROR((AA277*(1+((VLOOKUP(P277*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},129558.25054853043,0,{"$f":"'Trans Cons Cost NPV Calcs'!G277","v":74517.517382246093},74517.517382246093,0,74517.517382246093,74517.517382246093,74517.517382246093]
[null,"TR-L-382","","Cycleway","","New 3m Off-Road Cycle Path","Citywide",585.84579689770896,null,null,null,"",2022,2026,2022,2022,2016,0,316475,0,null,null,null,{"$f":"IFERROR(R278*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q278*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q278*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S278*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q278*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q278*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":316475},316475,{"$f":"IFERROR(T278*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q278*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q278*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},316475,{"$f":"IFERROR((X278*(1+((VLOOKUP(L278*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H278:VR278)","v":380563.83276727464},380563.83276727464,{"$f":"IFERROR((AA278*(1+((VLOOKUP(P278*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},380563.83276727464,0,{"$f":"'Trans Cons Cost NPV Calcs'!G278","v":218887.42633698104},218887.42633698104,0,218887.42633698104,218887.42633698104,218887.42633698104]
[null,"TR-L-383","","Cycleway","","New 3m Off-Road Cycle Path","Citywide",357.00701825006797,null,null,null,"",2022,2026,2022,2022,2016,0,192856,0,null,null,null,{"$f":"IFERROR(R279*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q279*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q279*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S279*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q279*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q279*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":192856},192856,{"$f":"IFERROR(T279*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q279*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q279*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},192856,{"$f":"IFERROR((X279*(1+((VLOOKUP(L279*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H279:VR279)","v":231910.95199357142},231910.95199357142,{"$f":"IFERROR((AA279*(1+((VLOOKUP(P279*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},231910.95199357142,0,{"$f":"'Trans Cons Cost NPV Calcs'!G279","v":133387.3244131284},133387.3244131284,0,133387.3244131284,133387.3244131284,133387.3244131284]
[null,"TR-L-384","","Cycleway","","Upgrade 3m Off-Road Cycle Path","Citywide",377.75573495142299,null,null,null,"",2022,2026,2022,2022,2016,0,204065,0,null,null,null,{"$f":"IFERROR(R280*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q280*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q280*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S280*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q280*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q280*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":204065},204065,{"$f":"IFERROR(T280*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q280*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q280*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},204065,{"$f":"IFERROR((X280*(1+((VLOOKUP(L280*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H280:VR280)","v":245389.8681843871},245389.8681843871,{"$f":"IFERROR((AA280*(1+((VLOOKUP(P280*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},245389.8681843871,0,{"$f":"'Trans Cons Cost NPV Calcs'!G280","v":141139.94045487329},141139.94045487329,0,141139.94045487329,141139.94045487329,141139.94045487329]
[null,"TR-L-385","","Cycleway","","Upgrade 3m Off-Road Cycle Path","Citywide",122.489299308235,null,null,null,"",2022,2026,2022,2022,2016,0,66169,0,null,null,null,{"$f":"IFERROR(R281*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q281*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q281*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S281*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q281*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q281*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":66169},66169,{"$f":"IFERROR(T281*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q281*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q281*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},66169,{"$f":"IFERROR((X281*(1+((VLOOKUP(L281*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H281:VR281)","v":79568.775575883701},79568.775575883701,{"$f":"IFERROR((AA281*(1+((VLOOKUP(P281*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},79568.775575883701,0,{"$f":"'Trans Cons Cost NPV Calcs'!G281","v":45765.264596861351},45765.264596861351,0,45765.264596861351,45765.264596861351,45765.264596861351]
[null,"TR-L-386","","Cycleway","","Upgrade 3m Off-Road Cycle Path","Citywide",131.622169258643,null,null,null,"",2022,2026,2022,2022,2016,0,71103,0,null,null,null,{"$f":"IFERROR(R282*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q282*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q282*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S282*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q282*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q282*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":71103},71103,{"$f":"IFERROR(T282*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q282*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q282*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},71103,{"$f":"IFERROR((X282*(1+((VLOOKUP(L282*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H282:VR282)","v":85501.951816893998},85501.951816893998,{"$f":"IFERROR((AA282*(1+((VLOOKUP(P282*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},85501.951816893998,0,{"$f":"'Trans Cons Cost NPV Calcs'!G282","v":49177.826605066308},49177.826605066308,0,49177.826605066308,49177.826605066308,49177.826605066308]
[null,"TR-L-387","","Cycleway","","New 3m Off-Road Cycle Path","Citywide",369.22890436977599,null,null,null,"",2017,2021,2017,2017,2016,0,199459,0,null,null,null,{"$f":"IFERROR(R283*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q283*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q283*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S283*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q283*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q283*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":199459},199459,{"$f":"IFERROR(T283*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q283*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q283*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},199459,{"$f":"IFERROR((X283*(1+((VLOOKUP(L283*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H283:VR283)","v":213811.00921895655},213811.00921895655,{"$f":"IFERROR((AA283*(1+((VLOOKUP(P283*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},213811.00921895655,0,{"$f":"'Trans Cons Cost NPV Calcs'!G283","v":173937.06179081084},173937.06179081084,0,173937.06179081084,173937.06179081084,173937.06179081084]
[null,"TR-L-388","","Cycleway","","New 3m Off-Road Cycle Path","Citywide",650.95999223887895,null,null,null,"",2017,2021,2017,2017,2016,0,351650,0,null,null,null,{"$f":"IFERROR(R284*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q284*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q284*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S284*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q284*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q284*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":351650},351650,{"$f":"IFERROR(T284*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q284*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q284*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},351650,{"$f":"IFERROR((X284*(1+((VLOOKUP(L284*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H284:VR284)","v":376952.86445758806},376952.86445758806,{"$f":"IFERROR((AA284*(1+((VLOOKUP(P284*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},376952.86445758806,0,{"$f":"'Trans Cons Cost NPV Calcs'!G284","v":306654.33888036455},306654.33888036455,0,306654.33888036455,306654.33888036455,306654.33888036455]
[null,"TR-L-389","","Cycleway","","New 3m Off-Road Cycle Path","Citywide",311.73350908008598,null,null,null,"",2017,2021,2017,2017,2016,0,168399,0,null,null,null,{"$f":"IFERROR(R285*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q285*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q285*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S285*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q285*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q285*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":168399},168399,{"$f":"IFERROR(T285*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q285*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q285*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},168399,{"$f":"IFERROR((X285*(1+((VLOOKUP(L285*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H285:VR285)","v":180516.09674902144},180516.09674902144,{"$f":"IFERROR((AA285*(1+((VLOOKUP(P285*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},180516.09674902144,0,{"$f":"'Trans Cons Cost NPV Calcs'!G285","v":146851.36929650084},146851.36929650084,0,146851.36929650084,146851.36929650084,146851.36929650084]
[null,"TR-L-390","","Cycleway","","Upgrade 3m Off-Road Cycle Path","Citywide",74.257124739859506,null,null,null,"",2017,2021,2017,2017,2016,0,40114,0,null,null,null,{"$f":"IFERROR(R286*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q286*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q286*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S286*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q286*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q286*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":40114},40114,{"$f":"IFERROR(T286*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q286*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q286*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},40114,{"$f":"IFERROR((X286*(1+((VLOOKUP(L286*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H286:VR286)","v":43000.390174468048},43000.390174468048,{"$f":"IFERROR((AA286*(1+((VLOOKUP(P286*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},43000.390174468048,0,{"$f":"'Trans Cons Cost NPV Calcs'!G286","v":34981.18057684329},34981.18057684329,0,34981.18057684329,34981.18057684329,34981.18057684329]
[null,"TR-L-391","","Cycleway","","New 3m Cycle Boardwalk","Citywide",543.07448381310201,null,null,null,"",2022,2026,2022,2022,2016,0,293369,0,null,null,null,{"$f":"IFERROR(R287*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q287*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q287*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S287*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q287*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q287*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":293369},293369,{"$f":"IFERROR(T287*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q287*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q287*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},293369,{"$f":"IFERROR((X287*(1+((VLOOKUP(L287*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H287:VR287)","v":352778.67463497148},352778.67463497148,{"$f":"IFERROR((AA287*(1+((VLOOKUP(P287*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},352778.67463497148,0,{"$f":"'Trans Cons Cost NPV Calcs'!G287","v":202906.34450447522},202906.34450447522,0,202906.34450447522,202906.34450447522,202906.34450447522]
[null,"TR-L-392","","Cycleway","","New 3m Off-Road Cycle Path","Citywide",499.98960456160398,null,null,null,"",2017,2021,2017,2017,2016,0,270096,0,null,null,null,{"$f":"IFERROR(R288*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q288*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q288*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S288*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q288*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q288*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":270096},270096,{"$f":"IFERROR(T288*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q288*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q288*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},270096,{"$f":"IFERROR((X288*(1+((VLOOKUP(L288*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H288:VR288)","v":289530.67219831282},289530.67219831282,{"$f":"IFERROR((AA288*(1+((VLOOKUP(P288*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},289530.67219831282,0,{"$f":"'Trans Cons Cost NPV Calcs'!G288","v":235535.6471327483},235535.6471327483,0,235535.6471327483,235535.6471327483,235535.6471327483]
[null,"TR-L-393","","Cycleway","","Upgrade 3m Off-Road Cycle Path","Citywide",334.88551479001399,null,null,null,"",2017,2021,2017,2017,2016,0,180906,0,null,null,null,{"$f":"IFERROR(R289*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q289*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q289*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S289*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q289*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q289*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":180906},180906,{"$f":"IFERROR(T289*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q289*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q289*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},180906,{"$f":"IFERROR((X289*(1+((VLOOKUP(L289*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H289:VR289)","v":193923.03397572707},193923.03397572707,{"$f":"IFERROR((AA289*(1+((VLOOKUP(P289*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},193923.03397572707,0,{"$f":"'Trans Cons Cost NPV Calcs'!G289","v":157758.02596186899},157758.02596186899,0,157758.02596186899,157758.02596186899,157758.02596186899]
[null,"TR-L-394","","Cycleway","","New 3m Off-Road Cycle Path","Citywide",468.54678423227398,null,null,null,"",2017,2021,2017,2017,2016,0,253110,0,null,null,null,{"$f":"IFERROR(R290*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q290*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q290*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S290*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q290*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q290*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":253110},253110,{"$f":"IFERROR(T290*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q290*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q290*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},253110,{"$f":"IFERROR((X290*(1+((VLOOKUP(L290*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H290:VR290)","v":271322.44994414935},271322.44994414935,{"$f":"IFERROR((AA290*(1+((VLOOKUP(P290*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},271322.44994414935,0,{"$f":"'Trans Cons Cost NPV Calcs'!G290","v":220723.10454716074},220723.10454716074,0,220723.10454716074,220723.10454716074,220723.10454716074]
[null,"TR-L-395","","Cycleway","","New 3m Off-Road Cycle Path","Citywide",603.064208809658,null,null,null,"",2022,2026,2022,2022,2016,0,325776,0,null,null,null,{"$f":"IFERROR(R291*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q291*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q291*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S291*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q291*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q291*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":325776},325776,{"$f":"IFERROR(T291*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q291*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q291*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},325776,{"$f":"IFERROR((X291*(1+((VLOOKUP(L291*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H291:VR291)","v":391748.36301000603},391748.36301000603,{"$f":"IFERROR((AA291*(1+((VLOOKUP(P291*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},391748.36301000603,0,{"$f":"'Trans Cons Cost NPV Calcs'!G291","v":225320.38929569896},225320.38929569896,0,225320.38929569896,225320.38929569896,225320.38929569896]
[null,"TR-L-396","","Cycleway","","New 3m Off-Road Cycle Path","Citywide",551.73499916841399,null,null,null,"",2022,2026,2022,2022,2016,0,298047,0,null,null,null,{"$f":"IFERROR(R292*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q292*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q292*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S292*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q292*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q292*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":298047},298047,{"$f":"IFERROR(T292*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q292*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q292*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},298047,{"$f":"IFERROR((X292*(1+((VLOOKUP(L292*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H292:VR292)","v":358404.00873619691},358404.00873619691,{"$f":"IFERROR((AA292*(1+((VLOOKUP(P292*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},358404.00873619691,0,{"$f":"'Trans Cons Cost NPV Calcs'!G292","v":206141.84614095325},206141.84614095325,0,206141.84614095325,206141.84614095325,206141.84614095325]
[null,"TR-L-397","","Cycleway","","Upgrade 1.5m On-Road Cycle Lane","Citywide",491.09839511424002,null,null,null,"",2022,2026,2022,2022,2016,0,2855,0,null,null,null,{"$f":"IFERROR(R293*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q293*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q293*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S293*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q293*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q293*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":2855},2855,{"$f":"IFERROR(T293*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q293*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q293*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},2855,{"$f":"IFERROR((X293*(1+((VLOOKUP(L293*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H293:VR293)","v":3433.1613636166176},3433.1613636166176,{"$f":"IFERROR((AA293*(1+((VLOOKUP(P293*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},3433.1613636166176,0,{"$f":"'Trans Cons Cost NPV Calcs'!G293","v":1974.6381300010453},1974.6381300010453,0,1974.6381300010453,1974.6381300010453,1974.6381300010453]
[null,"TR-L-398","","Cycleway","","Upgrade 1.5m On-Road Cycle Lane","Citywide",4823.7977175444103,null,null,null,"",2022,2026,2022,2022,2016,0,28042,0,null,null,null,{"$f":"IFERROR(R294*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q294*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q294*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S294*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q294*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q294*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":28042},28042,{"$f":"IFERROR(T294*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q294*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q294*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},28042,{"$f":"IFERROR((X294*(1+((VLOOKUP(L294*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H294:VR294)","v":33720.73939003054},33720.73939003054,{"$f":"IFERROR((AA294*(1+((VLOOKUP(P294*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},33720.73939003054,0,{"$f":"'Trans Cons Cost NPV Calcs'!G294","v":19395.027124864908},19395.027124864908,0,19395.027124864908,19395.027124864908,19395.027124864908]
[null,"TR-L-399","","Cycleway","","Upgrade 1.5m On-Road Cycle Lane","Citywide",1305.4854589832501,null,null,null,"",2022,2026,2022,2022,2016,0,7589,0,null,null,null,{"$f":"IFERROR(R295*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q295*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q295*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S295*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q295*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q295*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":7589},7589,{"$f":"IFERROR(T295*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q295*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q295*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},7589,{"$f":"IFERROR((X295*(1+((VLOOKUP(L295*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H295:VR295)","v":9125.8359329199684},9125.8359329199684,{"$f":"IFERROR((AA295*(1+((VLOOKUP(P295*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},9125.8359329199684,0,{"$f":"'Trans Cons Cost NPV Calcs'!G295","v":5248.8717227943725},5248.8717227943725,0,5248.8717227943725,5248.8717227943725,5248.8717227943725]
[null,"TR-L-400","","Cycleway","","Upgrade 1.5m On-Road Cycle Lane","Citywide",2948.98582089922,null,null,null,"",2017,2021,2017,2017,2016,0,17143,0,null,null,null,{"$f":"IFERROR(R296*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q296*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q296*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S296*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q296*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q296*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":17143},17143,{"$f":"IFERROR(T296*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q296*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q296*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},17143,{"$f":"IFERROR((X296*(1+((VLOOKUP(L296*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H296:VR296)","v":18376.519139475138},18376.519139475138,{"$f":"IFERROR((AA296*(1+((VLOOKUP(P296*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},18376.519139475138,0,{"$f":"'Trans Cons Cost NPV Calcs'!G296","v":14949.453523179553},14949.453523179553,0,14949.453523179553,14949.453523179553,14949.453523179553]
[null,"TR-L-401","","Cycleway","","Upgrade 1.5m On-Road Cycle Lane","Citywide",1785.84824070796,null,null,null,"",2017,2021,2017,2017,2016,0,10381,0,null,null,null,{"$f":"IFERROR(R297*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q297*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q297*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S297*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q297*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q297*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":10381},10381,{"$f":"IFERROR(T297*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q297*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q297*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},10381,{"$f":"IFERROR((X297*(1+((VLOOKUP(L297*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H297:VR297)","v":11127.961569555586},11127.961569555586,{"$f":"IFERROR((AA297*(1+((VLOOKUP(P297*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},11127.961569555586,0,{"$f":"'Trans Cons Cost NPV Calcs'!G297","v":9052.690720651397},9052.690720651397,0,9052.690720651397,9052.690720651397,9052.690720651397]
[null,"TR-L-402","","Cycleway","","Upgrade 1.5m On-Road Cycle Lane","Citywide",1712.2627609569599,null,null,null,"",2017,2021,2017,2017,2016,0,9954,0,null,null,null,{"$f":"IFERROR(R298*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q298*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q298*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S298*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q298*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q298*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":9954},9954,{"$f":"IFERROR(T298*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q298*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q298*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},9954,{"$f":"IFERROR((X298*(1+((VLOOKUP(L298*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H298:VR298)","v":10670.23691969524},10670.23691969524,{"$f":"IFERROR((AA298*(1+((VLOOKUP(P298*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},10670.23691969524,0,{"$f":"'Trans Cons Cost NPV Calcs'!G298","v":8680.3278521687735},8680.3278521687735,0,8680.3278521687735,8680.3278521687735,8680.3278521687735]
[null,"TR-L-403","","Cycleway","","Upgrade 1.5m On-Road Cycle Lane","Citywide",3081.0915764558899,null,null,null,"",2017,2021,2017,2017,2016,0,17911,0,null,null,null,{"$f":"IFERROR(R299*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q299*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q299*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S299*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q299*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q299*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":17911},17911,{"$f":"IFERROR(T299*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q299*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q299*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},17911,{"$f":"IFERROR((X299*(1+((VLOOKUP(L299*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H299:VR299)","v":19199.780336413649},19199.780336413649,{"$f":"IFERROR((AA299*(1+((VLOOKUP(P299*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},19199.780336413649,0,{"$f":"'Trans Cons Cost NPV Calcs'!G299","v":15619.18345993519},15619.18345993519,0,15619.18345993519,15619.18345993519,15619.18345993519]
[null,"TR-L-404","","Cycleway","","Upgrade 1.5m On-Road Cycle Lane","Citywide",396.69172512860598,null,null,null,"",2022,2026,2022,2022,2016,0,2306,0,null,null,null,{"$f":"IFERROR(R300*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q300*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q300*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S300*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q300*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q300*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":2306},2306,{"$f":"IFERROR(T300*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q300*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q300*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},2306,{"$f":"IFERROR((X300*(1+((VLOOKUP(L300*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H300:VR300)","v":2772.984274781058},2772.984274781058,{"$f":"IFERROR((AA300*(1+((VLOOKUP(P300*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},2772.984274781058,0,{"$f":"'Trans Cons Cost NPV Calcs'!G300","v":1594.9266296961159},1594.9266296961159,0,1594.9266296961159,1594.9266296961159,1594.9266296961159]
[null,"TR-L-405","","Cycleway","","Upgrade 1.5m On-Road Cycle Lane","Citywide",332.90545030961698,null,null,null,"",2022,2026,2022,2022,2016,0,1935,0,null,null,null,{"$f":"IFERROR(R301*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q301*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q301*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S301*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q301*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q301*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":1935},1935,{"$f":"IFERROR(T301*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q301*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q301*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},1935,{"$f":"IFERROR((X301*(1+((VLOOKUP(L301*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H301:VR301)","v":2326.8536737646778},2326.8536737646778,{"$f":"IFERROR((AA301*(1+((VLOOKUP(P301*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},2326.8536737646778,0,{"$f":"'Trans Cons Cost NPV Calcs'!G301","v":1338.3274191075386},1338.3274191075386,0,1338.3274191075386,1338.3274191075386,1338.3274191075386]
[null,"TR-L-407","","Cycleway","","Upgrade 1.5m On-Road Cycle Lane","Citywide",511.47820817748698,null,null,null,"",2022,2026,2022,2022,2016,0,2973,0,null,null,null,{"$f":"IFERROR(R302*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q302*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q302*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S302*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q302*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q302*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":2973},2973,{"$f":"IFERROR(T302*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q302*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q302*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},2973,{"$f":"IFERROR((X302*(1+((VLOOKUP(L302*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H302:VR302)","v":3575.0573499237144},3575.0573499237144,{"$f":"IFERROR((AA302*(1+((VLOOKUP(P302*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},3575.0573499237144,0,{"$f":"'Trans Cons Cost NPV Calcs'!G302","v":2056.2518950939079},2056.2518950939079,0,2056.2518950939079,2056.2518950939079,2056.2518950939079]
[null,"TR-L-408","","Cycleway","","Upgrade 1.5m On-Road Cycle Lane","Citywide",1100.08870944308,null,null,null,"",2022,2026,2022,2022,2016,0,6395,0,null,null,null,{"$f":"IFERROR(R303*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q303*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q303*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S303*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q303*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q303*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":6395},6395,{"$f":"IFERROR(T303*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q303*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q303*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},6395,{"$f":"IFERROR((X303*(1+((VLOOKUP(L303*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H303:VR303)","v":7690.0409528295177},7690.0409528295177,{"$f":"IFERROR((AA303*(1+((VLOOKUP(P303*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},7690.0409528295177,0,{"$f":"'Trans Cons Cost NPV Calcs'!G303","v":4423.0510827869293},4423.0510827869293,0,4423.0510827869293,4423.0510827869293,4423.0510827869293]
[null,"TR-L-409","","Cycleway","","Upgrade 1.5m On-Road Cycle Lane","Citywide",749.39102575137997,null,null,null,"",2022,2026,2022,2022,2016,0,4356,0,null,null,null,{"$f":"IFERROR(R304*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q304*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q304*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S304*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q304*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q304*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":4356},4356,{"$f":"IFERROR(T304*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q304*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q304*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},4356,{"$f":"IFERROR((X304*(1+((VLOOKUP(L304*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H304:VR304)","v":5238.1264097772282},5238.1264097772282,{"$f":"IFERROR((AA304*(1+((VLOOKUP(P304*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},5238.1264097772282,0,{"$f":"'Trans Cons Cost NPV Calcs'!G304","v":3012.7928876653427},3012.7928876653427,0,3012.7928876653427,3012.7928876653427,3012.7928876653427]
[null,"TR-L-410","","Cycleway","","Upgrade 1.5m On-Road Cycle Lane","Citywide",241.57312308273501,null,null,null,"",2022,2026,2022,2022,2016,0,1404,0,null,null,null,{"$f":"IFERROR(R305*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q305*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q305*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S305*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q305*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q305*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":1404},1404,{"$f":"IFERROR(T305*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q305*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q305*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},1404,{"$f":"IFERROR((X305*(1+((VLOOKUP(L305*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H305:VR305)","v":1688.3217353827431},1688.3217353827431,{"$f":"IFERROR((AA305*(1+((VLOOKUP(P305*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},1688.3217353827431,0,{"$f":"'Trans Cons Cost NPV Calcs'!G305","v":971.0654761896559},971.0654761896559,0,971.0654761896559,971.0654761896559,971.0654761896559]
[null,"TR-L-411","","Cycleway","","Upgrade 1.5m On-Road Cycle Lane","Citywide",257.417634440303,null,null,null,"",2022,2026,2022,2022,2016,0,1496,0,null,null,null,{"$f":"IFERROR(R306*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q306*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q306*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S306*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q306*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q306*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":1496},1496,{"$f":"IFERROR(T306*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q306*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q306*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},1496,{"$f":"IFERROR((X306*(1+((VLOOKUP(L306*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H306:VR306)","v":1798.9525043679369},1798.9525043679369,{"$f":"IFERROR((AA306*(1+((VLOOKUP(P306*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},1798.9525043679369,0,{"$f":"'Trans Cons Cost NPV Calcs'!G306","v":1034.6965472790064},1034.6965472790064,0,1034.6965472790064,1034.6965472790064,1034.6965472790064]
[null,"TR-L-412","","Cycleway","","Upgrade 1.5m On-Road Cycle Lane","Citywide",1540.60571421693,null,null,null,"",2022,2026,2022,2022,2016,0,8956,0,null,null,null,{"$f":"IFERROR(R307*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q307*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q307*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S307*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q307*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q307*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":8956},8956,{"$f":"IFERROR(T307*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q307*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q307*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},8956,{"$f":"IFERROR((X307*(1+((VLOOKUP(L307*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H307:VR307)","v":10769.664859036928},10769.664859036928,{"$f":"IFERROR((AA307*(1+((VLOOKUP(P307*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},10769.664859036928,0,{"$f":"'Trans Cons Cost NPV Calcs'!G307","v":6194.3464421328763},6194.3464421328763,0,6194.3464421328763,6194.3464421328763,6194.3464421328763]
[null,"TR-L-413","","Cycleway","","Upgrade 1.5m On-Road Cycle Lane","Citywide",660.27491780047899,null,null,null,"",2022,2026,2022,2022,2016,0,3838,0,null,null,null,{"$f":"IFERROR(R308*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q308*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q308*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S308*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q308*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q308*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":3838},3838,{"$f":"IFERROR(T308*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q308*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q308*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},3838,{"$f":"IFERROR((X308*(1+((VLOOKUP(L308*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H308:VR308)","v":4615.2270800562455},4615.2270800562455,{"$f":"IFERROR((AA308*(1+((VLOOKUP(P308*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},4615.2270800562455,0,{"$f":"'Trans Cons Cost NPV Calcs'!G308","v":2654.5222917492156},2654.5222917492156,0,2654.5222917492156,2654.5222917492156,2654.5222917492156]
[null,"TR-L-414","","Cycleway","","Upgrade 1.5m On-Road Cycle Lane","Citywide",2677.7128732915899,null,null,null,"",2022,2026,2022,2022,2016,0,15566,0,null,null,null,{"$f":"IFERROR(R309*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q309*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q309*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S309*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q309*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q309*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":15566},15566,{"$f":"IFERROR(T309*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q309*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q309*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},15566,{"$f":"IFERROR((X309*(1+((VLOOKUP(L309*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H309:VR309)","v":18718.245108951407},18718.245108951407,{"$f":"IFERROR((AA309*(1+((VLOOKUP(P309*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},18718.245108951407,0,{"$f":"'Trans Cons Cost NPV Calcs'!G309","v":10766.10057148731},10766.10057148731,0,10766.10057148731,10766.10057148731,10766.10057148731]
[null,"TR-L-415","","Cycleway","","Upgrade 0m Cycle Bridge","Citywide",23.515336906181201,null,null,null,"",2022,2026,2022,2022,2016,0,180067,0,null,null,null,{"$f":"IFERROR(R310*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q310*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q310*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S310*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q310*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q310*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":180067},180067,{"$f":"IFERROR(T310*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q310*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q310*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},180067,{"$f":"IFERROR((X310*(1+((VLOOKUP(L310*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H310:VR310)","v":216532.07259627094},216532.07259627094,{"$f":"IFERROR((AA310*(1+((VLOOKUP(P310*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},216532.07259627094,0,{"$f":"'Trans Cons Cost NPV Calcs'!G310","v":124541.9138896316},124541.9138896316,0,124541.9138896316,124541.9138896316,124541.9138896316]
[null,"TR-L-416","","Cycleway","","Upgrade 2m On-Road Cycle Lane","Citywide",1624.9300836623199,null,null,null,"",2017,2021,2017,2017,2016,0,9446,0,null,null,null,{"$f":"IFERROR(R311*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q311*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q311*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S311*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q311*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q311*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":9446},9446,{"$f":"IFERROR(T311*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q311*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q311*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},9446,{"$f":"IFERROR((X311*(1+((VLOOKUP(L311*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H311:VR311)","v":10125.683940470288},10125.683940470288,{"$f":"IFERROR((AA311*(1+((VLOOKUP(P311*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},10125.683940470288,0,{"$f":"'Trans Cons Cost NPV Calcs'!G311","v":8237.3294044189497},8237.3294044189497,0,8237.3294044189497,8237.3294044189497,8237.3294044189497]
[null,"TR-L-417","","Cycleway","","Upgrade 2m On-Road Cycle Lane","Citywide",1408.2453761893501,null,null,null,"",2017,2021,2017,2017,2016,0,8186,0,null,null,null,{"$f":"IFERROR(R312*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q312*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q312*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S312*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q312*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q312*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":8186},8186,{"$f":"IFERROR(T312*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q312*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q312*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},8186,{"$f":"IFERROR((X312*(1+((VLOOKUP(L312*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H312:VR312)","v":8775.0210392430436},8775.0210392430436,{"$f":"IFERROR((AA312*(1+((VLOOKUP(P312*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},8775.0210392430436,0,{"$f":"'Trans Cons Cost NPV Calcs'!G312","v":7138.5537269292317},7138.5537269292317,0,7138.5537269292317,7138.5537269292317,7138.5537269292317]
[null,"TR-L-418","","Cycleway","","Upgrade 2m On-Road Cycle Lane","Citywide",1157.6882072803,null,null,null,"",2017,2021,2017,2017,2016,0,6730,0,null,null,null,{"$f":"IFERROR(R313*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q313*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q313*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S313*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q313*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q313*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":6730},6730,{"$f":"IFERROR(T313*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q313*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q313*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},6730,{"$f":"IFERROR((X313*(1+((VLOOKUP(L313*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H313:VR313)","v":7214.2550200471151},7214.2550200471151,{"$f":"IFERROR((AA313*(1+((VLOOKUP(P313*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},7214.2550200471151,0,{"$f":"'Trans Cons Cost NPV Calcs'!G313","v":5868.8573884966681},5868.8573884966681,0,5868.8573884966681,5868.8573884966681,5868.8573884966681]
[null,"TR-L-419","","Cycleway","","Upgrade 2m On-Road Cycle Lane","Citywide",268.31747290145302,null,null,null,"",2017,2021,2017,2017,2016,0,1560,0,null,null,null,{"$f":"IFERROR(R314*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q314*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q314*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S314*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q314*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q314*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":1560},1560,{"$f":"IFERROR(T314*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q314*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q314*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},1560,{"$f":"IFERROR((X314*(1+((VLOOKUP(L314*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H314:VR314)","v":1672.2493062813521},1672.2493062813521,{"$f":"IFERROR((AA314*(1+((VLOOKUP(P314*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},1672.2493062813521,0,{"$f":"'Trans Cons Cost NPV Calcs'!G314","v":1360.3889340348887},1360.3889340348887,0,1360.3889340348887,1360.3889340348887,1360.3889340348887]
[null,"TR-L-420","","Cycleway","","Upgrade 2m On-Road Cycle Lane","Citywide",464.49310701269599,null,null,null,"",2017,2021,2017,2017,2016,0,2700,0,null,null,null,{"$f":"IFERROR(R315*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q315*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q315*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S315*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q315*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q315*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":2700},2700,{"$f":"IFERROR(T315*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q315*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q315*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},2700,{"$f":"IFERROR((X315*(1+((VLOOKUP(L315*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H315:VR315)","v":2894.2776454869559},2894.2776454869559,{"$f":"IFERROR((AA315*(1+((VLOOKUP(P315*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},2894.2776454869559,0,{"$f":"'Trans Cons Cost NPV Calcs'!G315","v":2354.5193089065383},2354.5193089065383,0,2354.5193089065383,2354.5193089065383,2354.5193089065383]
[null,"TR-L-421","","Cycleway","","Upgrade 2m On-Road Cycle Lane","Citywide",231.77344932304501,null,null,null,"",2017,2021,2017,2017,2016,0,1347,0,null,null,null,{"$f":"IFERROR(R316*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q316*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q316*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S316*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q316*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q316*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":1347},1347,{"$f":"IFERROR(T316*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q316*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q316*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},1347,{"$f":"IFERROR((X316*(1+((VLOOKUP(L316*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H316:VR316)","v":1443.9229586929364},1443.9229586929364,{"$f":"IFERROR((AA316*(1+((VLOOKUP(P316*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},1443.9229586929364,0,{"$f":"'Trans Cons Cost NPV Calcs'!G316","v":1174.6435218878175},1174.6435218878175,0,1174.6435218878175,1174.6435218878175,1174.6435218878175]
[null,"TR-L-422","","Cycleway","","Upgrade 2m On-Road Cycle Lane","Citywide",2910.58094368511,null,null,null,"",2017,2021,2017,2017,2016,0,16920,0,null,null,null,{"$f":"IFERROR(R317*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q317*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q317*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S317*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q317*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q317*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":16920},16920,{"$f":"IFERROR(T317*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q317*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q317*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},16920,{"$f":"IFERROR((X317*(1+((VLOOKUP(L317*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H317:VR317)","v":18137.473245051588},18137.473245051588,{"$f":"IFERROR((AA317*(1+((VLOOKUP(P317*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},18137.473245051588,0,{"$f":"'Trans Cons Cost NPV Calcs'!G317","v":14754.987669147642},14754.987669147642,0,14754.987669147642,14754.987669147642,14754.987669147642]
[null,"TR-L-423","","Cycleway","","Upgrade 2m On-Road Cycle Lane","Citywide",1598.7526305853401,null,null,null,"",2017,2021,2017,2017,2016,0,1440538,0,null,null,null,{"$f":"IFERROR(R318*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q318*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q318*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S318*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q318*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q318*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":1440538},1440538,{"$f":"IFERROR(T318*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q318*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q318*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},1440538,{"$f":"IFERROR((X318*(1+((VLOOKUP(L318*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H318:VR318)","v":1544191.4558794396},1544191.4558794396,{"$f":"IFERROR((AA318*(1+((VLOOKUP(P318*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},1544191.4558794396,0,{"$f":"'Trans Cons Cost NPV Calcs'!G318","v":1256212.7911902249},1256212.7911902249,0,1256212.7911902249,1256212.7911902249,1256212.7911902249]
[null,"TR-L-425","","Cycleway","","Upgrade 2m On-Road Cycle Lane","Citywide",1836.72152107191,null,null,null,"",2017,2021,2017,2017,2016,0,10677,0,null,null,null,{"$f":"IFERROR(R319*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q319*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q319*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S319*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q319*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q319*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":10677},10677,{"$f":"IFERROR(T319*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q319*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q319*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},10677,{"$f":"IFERROR((X319*(1+((VLOOKUP(L319*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H319:VR319)","v":11445.260155875638},11445.260155875638,{"$f":"IFERROR((AA319*(1+((VLOOKUP(P319*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},11445.260155875638,0,{"$f":"'Trans Cons Cost NPV Calcs'!G319","v":9310.8158004426332},9310.8158004426332,0,9310.8158004426332,9310.8158004426332,9310.8158004426332]
[null,"TR-L-426","","Cycleway","","Upgrade 2m On-Road Cycle Lane","Citywide",1758.8468719295699,null,null,null,"",2017,2021,2017,2017,2016,0,10224,0,null,null,null,{"$f":"IFERROR(R320*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q320*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q320*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S320*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q320*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q320*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":10224},10224,{"$f":"IFERROR(T320*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q320*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q320*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},10224,{"$f":"IFERROR((X320*(1+((VLOOKUP(L320*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H320:VR320)","v":10959.664684243937},10959.664684243937,{"$f":"IFERROR((AA320*(1+((VLOOKUP(P320*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},10959.664684243937,0,{"$f":"'Trans Cons Cost NPV Calcs'!G320","v":8915.7797830594263},8915.7797830594263,0,8915.7797830594263,8915.7797830594263,8915.7797830594263]
[null,"TR-L-427","","Cycleway","","Upgrade 2m On-Road Cycle Lane","Citywide",1089.02658262054,null,null,null,"",2017,2021,2017,2017,2016,0,6331,0,null,null,null,{"$f":"IFERROR(R321*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q321*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q321*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S321*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q321*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q321*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":6331},6331,{"$f":"IFERROR(T321*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q321*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q321*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},6331,{"$f":"IFERROR((X321*(1+((VLOOKUP(L321*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H321:VR321)","v":6786.5451013251532},6786.5451013251532,{"$f":"IFERROR((AA321*(1+((VLOOKUP(P321*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},6786.5451013251532,0,{"$f":"'Trans Cons Cost NPV Calcs'!G321","v":5520.9117572915902},5520.9117572915902,0,5520.9117572915902,5520.9117572915902,5520.9117572915902]
[null,"TR-L-428","","Cycleway","","Upgrade 2m On-Road Cycle Lane","Citywide",414.46827348835097,null,null,null,"",2017,2021,2017,2017,2016,0,2409,0,null,null,null,{"$f":"IFERROR(R322*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q322*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q322*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S322*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q322*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q322*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":2409},2409,{"$f":"IFERROR(T322*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q322*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q322*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},2409,{"$f":"IFERROR((X322*(1+((VLOOKUP(L322*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H322:VR322)","v":2582.3388325844726},2582.3388325844726,{"$f":"IFERROR((AA322*(1+((VLOOKUP(P322*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},2582.3388325844726,0,{"$f":"'Trans Cons Cost NPV Calcs'!G322","v":2100.7544500577228},2100.7544500577228,0,2100.7544500577228,2100.7544500577228,2100.7544500577228]
[null,"TR-L-429","","Cycleway","","Upgrade 2m On-Road Cycle Lane","Citywide",611.73865120556798,null,null,null,"",2017,2021,2017,2017,2016,0,3556,0,null,null,null,{"$f":"IFERROR(R323*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q323*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q323*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S323*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q323*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q323*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":3556},3556,{"$f":"IFERROR(T323*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q323*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q323*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},3556,{"$f":"IFERROR((X323*(1+((VLOOKUP(L323*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H323:VR323)","v":3811.8708545746717},3811.8708545746717,{"$f":"IFERROR((AA323*(1+((VLOOKUP(P323*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},3811.8708545746717,0,{"$f":"'Trans Cons Cost NPV Calcs'!G323","v":3100.9891342487604},3100.9891342487604,0,3100.9891342487604,3100.9891342487604,3100.9891342487604]
[null,"TR-L-430","","Cycleway","","Upgrade 2m On-Road Cycle Lane","Citywide",358.96537376391501,null,null,null,"",2017,2021,2017,2017,2016,0,2087,0,null,null,null,{"$f":"IFERROR(R324*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q324*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q324*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S324*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q324*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q324*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":2087},2087,{"$f":"IFERROR(T324*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q324*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q324*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},2087,{"$f":"IFERROR((X324*(1+((VLOOKUP(L324*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H324:VR324)","v":2237.169424493065},2237.169424493065,{"$f":"IFERROR((AA324*(1+((VLOOKUP(P324*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},2237.169424493065,0,{"$f":"'Trans Cons Cost NPV Calcs'!G324","v":1819.9562213659062},1819.9562213659062,0,1819.9562213659062,1819.9562213659062,1819.9562213659062]
[null,"TR-L-431","","Cycleway","","Upgrade 2m On-Road Cycle Lane","Citywide",398.22295631364801,null,null,null,"",2017,2021,2017,2017,2016,0,2315,0,null,null,null,{"$f":"IFERROR(R325*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q325*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q325*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S325*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q325*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q325*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":2315},2315,{"$f":"IFERROR(T325*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q325*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q325*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},2315,{"$f":"IFERROR((X325*(1+((VLOOKUP(L325*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H325:VR325)","v":2481.5750923341857},2481.5750923341857,{"$f":"IFERROR((AA325*(1+((VLOOKUP(P325*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},2481.5750923341857,0,{"$f":"'Trans Cons Cost NPV Calcs'!G325","v":2018.7822963402361},2018.7822963402361,0,2018.7822963402361,2018.7822963402361,2018.7822963402361]
[null,"TR-L-432","","Cycleway","","Upgrade 2m On-Road Cycle Lane","Citywide",435.64456535691602,null,null,null,"",2017,2021,2017,2017,2016,0,2532,0,null,null,null,{"$f":"IFERROR(R326*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q326*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q326*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S326*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q326*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q326*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":2532},2532,{"$f":"IFERROR(T326*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q326*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q326*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},2532,{"$f":"IFERROR((X326*(1+((VLOOKUP(L326*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H326:VR326)","v":2714.189258656656},2714.189258656656,{"$f":"IFERROR((AA326*(1+((VLOOKUP(P326*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},2714.189258656656,0,{"$f":"'Trans Cons Cost NPV Calcs'!G326","v":2208.0158852412428},2208.0158852412428,0,2208.0158852412428,2208.0158852412428,2208.0158852412428]
[null,"TR-L-433","","Cycleway","","Upgrade 2m On-Road Cycle Lane","Citywide",364.66239227528399,null,null,null,"",2017,2021,2017,2017,2016,0,2120,0,null,null,null,{"$f":"IFERROR(R327*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q327*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q327*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S327*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q327*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q327*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":2120},2120,{"$f":"IFERROR(T327*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q327*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q327*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},2120,{"$f":"IFERROR((X327*(1+((VLOOKUP(L327*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H327:VR327)","v":2272.5439290490167},2272.5439290490167,{"$f":"IFERROR((AA327*(1+((VLOOKUP(P327*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},2272.5439290490167,0,{"$f":"'Trans Cons Cost NPV Calcs'!G327","v":1848.7336795858748},1848.7336795858748,0,1848.7336795858748,1848.7336795858748,1848.7336795858748]
[null,"TR-L-434","","Cycleway","","Upgrade 2m On-Road Cycle Lane","Citywide",631.68789500140304,null,null,null,"",2017,2021,2017,2017,2016,0,3672,0,null,null,null,{"$f":"IFERROR(R328*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q328*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q328*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S328*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q328*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q328*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":3672},3672,{"$f":"IFERROR(T328*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q328*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q328*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},3672,{"$f":"IFERROR((X328*(1+((VLOOKUP(L328*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H328:VR328)","v":3936.217597862259},3936.217597862259,{"$f":"IFERROR((AA328*(1+((VLOOKUP(P328*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},3936.217597862259,0,{"$f":"'Trans Cons Cost NPV Calcs'!G328","v":3202.1462601128924},3202.1462601128924,0,3202.1462601128924,3202.1462601128924,3202.1462601128924]
[null,"TR-L-435","","Cycleway","","Upgrade 2m On-Road Cycle Lane","Citywide",1123.8639529326199,null,null,null,"",2017,2021,2017,2017,2016,0,6533,0,null,null,null,{"$f":"IFERROR(R329*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q329*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q329*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S329*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q329*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q329*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":6533},6533,{"$f":"IFERROR(T329*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q329*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q329*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},6533,{"$f":"IFERROR((X329*(1+((VLOOKUP(L329*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H329:VR329)","v":7003.0799473949173},7003.0799473949173,{"$f":"IFERROR((AA329*(1+((VLOOKUP(P329*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},7003.0799473949173,0,{"$f":"'Trans Cons Cost NPV Calcs'!G329","v":5697.0646833653391},5697.0646833653391,0,5697.0646833653391,5697.0646833653391,5697.0646833653391]
[null,"TR-L-436","","Cycleway","","Upgrade 2m On-Road Cycle Lane","Citywide",624.075647590259,null,null,null,"",2017,2021,2017,2017,2016,0,3628,0,null,null,null,{"$f":"IFERROR(R330*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q330*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q330*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S330*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q330*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q330*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":3628},3628,{"$f":"IFERROR(T330*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q330*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q330*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},3628,{"$f":"IFERROR((X330*(1+((VLOOKUP(L330*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H330:VR330)","v":3889.0515917876573},3889.0515917876573,{"$f":"IFERROR((AA330*(1+((VLOOKUP(P330*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},3889.0515917876573,{"$f":"IFERROR(AC330*((1+Trans_ADR)^(Trans_MSY*1-L330*1)),0)","v":0},{"$f":"'Trans Cons Cost NPV Calcs'!G330","v":3163.7763158196008},3163.7763158196008,{"$f":"IFERROR(AF330*((1+Trans_ADR)^(Trans_MSY*1-P330*1)),0)","v":0},3163.7763158196008,{"$f":"AL330*(1-V330)","v":3163.7763158196008},{"$f":"AL330*(1-V330+U330)","v":3163.7763158196008}]
[null,"TR-L-437","","Cycleway","","Upgrade 2m On-Road Cycle Lane","Citywide",1103.5025819186201,null,null,null,"",2017,2021,2017,2017,2016,0,6415,0,null,null,null,{"$f":"IFERROR(R331*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q331*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q331*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S331*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q331*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q331*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":6415},{"$f":"SUM(X331:Y331)","v":6415},{"$f":"IFERROR(T331*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q331*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q331*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},{"$f":"IFERROR(Z331-AA331,\"\")","v":6415},{"$f":"IFERROR((X331*(1+((VLOOKUP(L331*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H331:VR331)","v":6876.5892947403036},{"$f":"SUM(AC331:AD331)","v":6876.5892947403036},{"$f":"IFERROR((AA331*(1+((VLOOKUP(P331*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},{"$f":"IFERROR(AE331-AF331,\"\")","v":6876.5892947403036},0,{"$f":"'Trans Cons Cost NPV Calcs'!G331","v":5594.163469124238},{"$f":"SUM(AH331:AI331)","v":5594.163469124238},0,{"$f":"IFERROR(AJ331-AK331,\"\")","v":5594.163469124238},5594.163469124238,5594.163469124238]
[null,"TR-L-438","","Cycleway","","Upgrade 2m On-Road Cycle Lane","Citywide",1343.4764293297601,null,null,null,"",2017,2021,2017,2017,2016,0,7810,0,null,null,null,{"$f":"IFERROR(R332*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q332*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q332*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S332*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q332*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q332*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":7810},7810,{"$f":"IFERROR(T332*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q332*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q332*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},7810,{"$f":"IFERROR((X332*(1+((VLOOKUP(L332*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H332:VR332)","v":8371.966078241896},8371.966078241896,{"$f":"IFERROR((AA332*(1+((VLOOKUP(P332*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},8371.966078241896,0,{"$f":"'Trans Cons Cost NPV Calcs'!G332","v":6810.6651120592842},6810.6651120592842,0,6810.6651120592842,6810.6651120592842,6810.6651120592842]
[null,"TR-L-439","","Cycleway","","Upgrade 2m On-Road Cycle Lane","Citywide",634.97908764892998,null,null,null,"",2017,2021,2017,2017,2016,0,3691,0,null,null,null,{"$f":"IFERROR(R333*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q333*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q333*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S333*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q333*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q333*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":3691},3691,{"$f":"IFERROR(T333*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q333*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q333*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},3691,{"$f":"IFERROR((X333*(1+((VLOOKUP(L333*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H333:VR333)","v":3956.5847368490199},3956.5847368490199,{"$f":"IFERROR((AA333*(1+((VLOOKUP(P333*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},3956.5847368490199,0,{"$f":"'Trans Cons Cost NPV Calcs'!G333","v":3218.7150996940873},3218.7150996940873,0,3218.7150996940873,3218.7150996940873,3218.7150996940873]
[null,"TR-L-441","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",201.31758474937399,null,null,null,"",2022,2026,2022,2022,2016,0,90627,0,null,null,null,{"$f":"IFERROR(R334*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q334*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q334*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S334*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q334*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q334*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":90627},90627,{"$f":"IFERROR(T334*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q334*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q334*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},90627,{"$f":"IFERROR((X334*(1+((VLOOKUP(L334*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H334:VR334)","v":108979.72500892583},108979.72500892583,{"$f":"IFERROR((AA334*(1+((VLOOKUP(P334*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},108979.72500892583,0,{"$f":"'Trans Cons Cost NPV Calcs'!G334","v":62681.446517549819},62681.446517549819,0,62681.446517549819,62681.446517549819,62681.446517549819]
[null,"TR-L-442","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",489.17620753914503,null,null,null,"",2017,2021,2017,2017,2016,0,220212,0,null,null,null,{"$f":"IFERROR(R335*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q335*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q335*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S335*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q335*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q335*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":220212},220212,{"$f":"IFERROR(T335*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q335*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q335*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},220212,{"$f":"IFERROR((X335*(1+((VLOOKUP(L335*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H335:VR335)","v":236057.28476591609},236057.28476591609,{"$f":"IFERROR((AA335*(1+((VLOOKUP(P335*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},236057.28476591609,0,{"$f":"'Trans Cons Cost NPV Calcs'!G335","v":192034.59483441728},192034.59483441728,0,192034.59483441728,192034.59483441728,192034.59483441728]
[null,"TR-L-443","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",883.70013595800003,null,null,null,"",2022,2026,2022,2022,2016,0,198907,0,null,null,null,{"$f":"IFERROR(R336*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q336*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q336*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S336*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q336*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q336*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":198907},198907,{"$f":"IFERROR(T336*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q336*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q336*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},198907,{"$f":"IFERROR((X336*(1+((VLOOKUP(L336*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H336:VR336)","v":239187.33007106499},239187.33007106499,{"$f":"IFERROR((AA336*(1+((VLOOKUP(P336*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},239187.33007106499,0,{"$f":"'Trans Cons Cost NPV Calcs'!G336","v":137572.45062140733},137572.45062140733,0,137572.45062140733,137572.45062140733,137572.45062140733]
[null,"TR-L-444","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",272.49875313148902,null,null,null,"",2022,2026,2022,2022,2016,0,61335,0,null,null,null,{"$f":"IFERROR(R337*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q337*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q337*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S337*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q337*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q337*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":61335},61335,{"$f":"IFERROR(T337*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q337*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q337*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},61335,{"$f":"IFERROR((X337*(1+((VLOOKUP(L337*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H337:VR337)","v":73755.850170726888},73755.850170726888,{"$f":"IFERROR((AA337*(1+((VLOOKUP(P337*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},73755.850170726888,0,{"$f":"'Trans Cons Cost NPV Calcs'!G337","v":42421.866796362207},42421.866796362207,0,42421.866796362207,42421.866796362207,42421.866796362207]
[null,"TR-L-445","","Cycleway","","Upgrade 2m On-Road Cycle Lane","Citywide",1921.1254127519301,null,null,null,"",2017,2021,2017,2017,2016,0,11168,0,null,null,null,{"$f":"IFERROR(R338*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q338*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q338*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S338*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q338*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q338*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":11168},11168,{"$f":"IFERROR(T338*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q338*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q338*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},11168,{"$f":"IFERROR((X338*(1+((VLOOKUP(L338*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H338:VR338)","v":11971.589905480858},11971.589905480858,{"$f":"IFERROR((AA338*(1+((VLOOKUP(P338*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},11971.589905480858,0,{"$f":"'Trans Cons Cost NPV Calcs'!G338","v":9738.9894969882298},9738.9894969882298,0,9738.9894969882298,9738.9894969882298,9738.9894969882298]
[null,"TR-L-446","","Cycleway","","Upgrade 2m On-Road Cycle Lane","Citywide",2325.5375863731401,null,null,null,"",2017,2021,2017,2017,2016,0,13519,0,null,null,null,{"$f":"IFERROR(R339*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q339*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q339*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S339*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q339*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q339*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":13519},13519,{"$f":"IFERROR(T339*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q339*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q339*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},13519,{"$f":"IFERROR((X339*(1+((VLOOKUP(L339*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H339:VR339)","v":14491.755366421537},14491.755366421537,{"$f":"IFERROR((AA339*(1+((VLOOKUP(P339*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},14491.755366421537,0,{"$f":"'Trans Cons Cost NPV Calcs'!G339","v":11789.165384113889},11789.165384113889,0,11789.165384113889,11789.165384113889,11789.165384113889]
[null,"TR-L-448","","Cycleway","","New 2.5m Off-Road Cycle Path","Citywide",473.299771774828,null,null,null,"",2022,2026,2022,2022,2016,0,213065,0,null,null,null,{"$f":"IFERROR(R340*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q340*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q340*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S340*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q340*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q340*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":213065},213065,{"$f":"IFERROR(T340*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q340*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q340*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},213065,{"$f":"IFERROR((X340*(1+((VLOOKUP(L340*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H340:VR340)","v":256212.44341119955},256212.44341119955,{"$f":"IFERROR((AA340*(1+((VLOOKUP(P340*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},256212.44341119955,0,{"$f":"'Trans Cons Cost NPV Calcs'!G340","v":147364.71914839675},147364.71914839675,0,147364.71914839675,147364.71914839675,147364.71914839675]
[null,"TR-L-449","","Cycleway","","Upgrade 2m On-Road Cycle Lane","Citywide",221.73798002307899,null,null,null,"",2022,2026,2022,2022,2016,0,1289,0,null,null,null,{"$f":"IFERROR(R341*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q341*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q341*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S341*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q341*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q341*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":1289},1289,{"$f":"IFERROR(T341*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q341*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q341*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},1289,{"$f":"IFERROR((X341*(1+((VLOOKUP(L341*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H341:VR341)","v":1550.0332741512507},1550.0332741512507,{"$f":"IFERROR((AA341*(1+((VLOOKUP(P341*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},1550.0332741512507,0,{"$f":"'Trans Cons Cost NPV Calcs'!G341","v":891.52663732796748},891.52663732796748,0,891.52663732796748,891.52663732796748,891.52663732796748]
[null,"TR-L-450","","Cycleway","","Upgrade 2m On-Road Cycle Lane","Citywide",300.99880482508303,null,null,null,"",2022,2026,2022,2022,2016,0,1750,0,null,null,null,{"$f":"IFERROR(R342*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q342*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q342*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S342*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q342*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q342*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":1750},1750,{"$f":"IFERROR(T342*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q342*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q342*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},1750,{"$f":"IFERROR((X342*(1+((VLOOKUP(L342*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H342:VR342)","v":2104.3896274357553},2104.3896274357553,{"$f":"IFERROR((AA342*(1+((VLOOKUP(P342*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},2104.3896274357553,0,{"$f":"'Trans Cons Cost NPV Calcs'!G342","v":1210.3736348517789},1210.3736348517789,0,1210.3736348517789,1210.3736348517789,1210.3736348517789]
[null,"TR-L-451","","Cycleway","","Upgrade 2m On-Road Cycle Lane","Citywide",1351.1387713772399,null,null,null,"",2022,2026,2022,2022,2016,0,7854,0,null,null,null,{"$f":"IFERROR(R343*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q343*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q343*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S343*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q343*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q343*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":7854},7854,{"$f":"IFERROR(T343*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q343*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q343*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},7854,{"$f":"IFERROR((X343*(1+((VLOOKUP(L343*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H343:VR343)","v":9444.5006479316689},9444.5006479316689,{"$f":"IFERROR((AA343*(1+((VLOOKUP(P343*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},9444.5006479316689,0,{"$f":"'Trans Cons Cost NPV Calcs'!G343","v":5432.1568732147844},5432.1568732147844,0,5432.1568732147844,5432.1568732147844,5432.1568732147844]
[null,"TR-L-452","","Cycleway","","Upgrade 2m On-Road Cycle Lane","Citywide",297.500058478889,null,null,null,"",2022,2026,2022,2022,2016,0,1729,0,null,null,null,{"$f":"IFERROR(R344*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q344*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q344*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S344*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q344*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q344*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":1729},1729,{"$f":"IFERROR(T344*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q344*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q344*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},1729,{"$f":"IFERROR((X344*(1+((VLOOKUP(L344*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H344:VR344)","v":2079.1369519065265},2079.1369519065265,{"$f":"IFERROR((AA344*(1+((VLOOKUP(P344*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},2079.1369519065265,0,{"$f":"'Trans Cons Cost NPV Calcs'!G344","v":1195.8491512335577},1195.8491512335577,0,1195.8491512335577,1195.8491512335577,1195.8491512335577]
[null,"TR-L-453","","Cycleway","","Upgrade 2m On-Road Cycle Lane","Citywide",490.54405020810498,null,null,null,"",2022,2026,2022,2022,2016,0,2852,0,null,null,null,{"$f":"IFERROR(R345*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q345*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q345*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S345*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q345*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q345*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":2852},2852,{"$f":"IFERROR(T345*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q345*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q345*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},2852,{"$f":"IFERROR((X345*(1+((VLOOKUP(L345*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H345:VR345)","v":3429.5538385410136},3429.5538385410136,{"$f":"IFERROR((AA345*(1+((VLOOKUP(P345*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},3429.5538385410136,0,{"$f":"'Trans Cons Cost NPV Calcs'!G345","v":1972.5632037698708},1972.5632037698708,0,1972.5632037698708,1972.5632037698708,1972.5632037698708]
[null,"TR-L-454","","Cycleway","","New 2.5m Cycle Boardwalk","Citywide",23.303514630851499,null,null,null,"",2022,2026,2022,2022,2016,0,104905,0,null,null,null,{"$f":"IFERROR(R346*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q346*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q346*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S346*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q346*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q346*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":104905},104905,{"$f":"IFERROR(T346*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q346*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q346*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},104905,{"$f":"IFERROR((X346*(1+((VLOOKUP(L346*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H346:VR346)","v":126149.13935208453},126149.13935208453,{"$f":"IFERROR((AA346*(1+((VLOOKUP(P346*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},126149.13935208453,0,{"$f":"'Trans Cons Cost NPV Calcs'!G346","v":72556.71209378622},72556.71209378622,0,72556.71209378622,72556.71209378622,72556.71209378622]
[null,"TR-L-457","","Cycleway","","Upgrade 2m On-Road Cycle Lane","Citywide",2168.8190858269199,null,null,null,"",2017,2021,2017,2017,2016,0,1953730,0,null,null,null,{"$f":"IFERROR(R347*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q347*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q347*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S347*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q347*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q347*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":1953730},1953730,{"$f":"IFERROR(T347*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q347*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q347*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},1953730,{"$f":"IFERROR((X347*(1+((VLOOKUP(L347*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H347:VR347)","v":2094310.0238211961},2094310.0238211961,{"$f":"IFERROR((AA347*(1+((VLOOKUP(P347*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},2094310.0238211961,0,{"$f":"'Trans Cons Cost NPV Calcs'!G347","v":1703738.8923666563},1703738.8923666563,0,1703738.8923666563,1703738.8923666563,1703738.8923666563]
[null,"TR-L-458","","Cycleway","","Upgrade 2m On-Road Cycle Lane","Citywide",647.88488634473197,null,null,null,"",2017,2021,2017,2017,2016,0,585219,0,null,null,null,{"$f":"IFERROR(R348*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q348*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q348*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S348*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q348*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q348*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":585219},585219,{"$f":"IFERROR(T348*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q348*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q348*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},585219,{"$f":"IFERROR((X348*(1+((VLOOKUP(L348*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H348:VR348)","v":627328.24793119659},627328.24793119659,{"$f":"IFERROR((AA348*(1+((VLOOKUP(P348*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},627328.24793119659,0,{"$f":"'Trans Cons Cost NPV Calcs'!G348","v":510336.82794036128},510336.82794036128,0,510336.82794036128,510336.82794036128,510336.82794036128]
[null,"TR-L-459","","Cycleway","","Upgrade 2m On-Road Cycle Lane","Citywide",908.53873358067005,null,null,null,"",2017,2021,2017,2017,2016,0,810303,0,null,null,null,{"$f":"IFERROR(R349*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q349*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q349*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S349*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q349*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q349*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":810303},810303,{"$f":"IFERROR(T349*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q349*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q349*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},810303,{"$f":"IFERROR((X349*(1+((VLOOKUP(L349*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H349:VR349)","v":868608.09591519134},868608.09591519134,{"$f":"IFERROR((AA349*(1+((VLOOKUP(P349*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},868608.09591519134,0,{"$f":"'Trans Cons Cost NPV Calcs'!G349","v":706620.02206107217},706620.02206107217,0,706620.02206107217,706620.02206107217,706620.02206107217]
[null,"TR-L-460","","Cycleway","","Upgrade 2m On-Road Cycle Lane","Citywide",819.00354133954295,null,null,null,"",2022,2026,2022,2022,2016,0,738276,0,null,null,null,{"$f":"IFERROR(R350*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q350*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q350*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S350*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q350*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q350*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":738276},738276,{"$f":"IFERROR(T350*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q350*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q350*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},738276,{"$f":"IFERROR((X350*(1+((VLOOKUP(L350*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H350:VR350)","v":887783.06090557692},887783.06090557692,{"$f":"IFERROR((AA350*(1+((VLOOKUP(P350*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},887783.06090557692,0,{"$f":"'Trans Cons Cost NPV Calcs'!G350","v":510622.74608218973},510622.74608218973,0,510622.74608218973,510622.74608218973,510622.74608218973]
[null,"TR-L-461","","Cycleway","","Upgrade 2m On-Road Cycle Lane","Citywide",1449.3982379495401,null,null,null,"",2022,2026,2022,2022,2016,0,1305488,0,null,null,null,{"$f":"IFERROR(R351*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q351*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q351*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S351*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q351*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q351*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":1305488},1305488,{"$f":"IFERROR(T351*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q351*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q351*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},1305488,{"$f":"IFERROR((X351*(1+((VLOOKUP(L351*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H351:VR351)","v":1569860.231966771},1569860.231966771,{"$f":"IFERROR((AA351*(1+((VLOOKUP(P351*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},1569860.231966771,0,{"$f":"'Trans Cons Cost NPV Calcs'!G351","v":902930.43189450249},902930.43189450249,0,902930.43189450249,902930.43189450249,902930.43189450249]
[null,"TR-L-462","","Cycleway","","Upgrade 2m On-Road Cycle Lane","Citywide",314.30047975579203,null,null,null,"",2017,2021,2017,2017,2016,0,270101,0,null,null,null,{"$f":"IFERROR(R352*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q352*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q352*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S352*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q352*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q352*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":270101},270101,{"$f":"IFERROR(T352*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q352*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q352*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},270101,{"$f":"IFERROR((X352*(1+((VLOOKUP(L352*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H352:VR352)","v":289536.03197173041},289536.03197173041,{"$f":"IFERROR((AA352*(1+((VLOOKUP(P352*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},289536.03197173041,0,{"$f":"'Trans Cons Cost NPV Calcs'!G352","v":235540.00735369071},235540.00735369071,0,235540.00735369071,235540.00735369071,235540.00735369071]
[null,"TR-L-463","","Cycleway","","Upgrade 2m On-Road Cycle Lane","Citywide",1596.35128106197,null,null,null,"",2017,2021,2017,2017,2016,0,1440538,0,null,null,null,{"$f":"IFERROR(R353*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q353*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q353*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S353*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q353*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q353*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":1440538},1440538,{"$f":"IFERROR(T353*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q353*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q353*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},1440538,{"$f":"IFERROR((X353*(1+((VLOOKUP(L353*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H353:VR353)","v":1544191.4558794396},1544191.4558794396,{"$f":"IFERROR((AA353*(1+((VLOOKUP(P353*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},1544191.4558794396,0,{"$f":"'Trans Cons Cost NPV Calcs'!G353","v":1256212.7911902249},1256212.7911902249,0,1256212.7911902249,1256212.7911902249,1256212.7911902249]
[null,"TR-L-464","","Cycleway","","Upgrade 2m On-Road Cycle Lane","Citywide",815.79194592017996,null,null,null,"",2017,2021,2017,2017,2016,0,733774,0,null,null,null,{"$f":"IFERROR(R354*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q354*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q354*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S354*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q354*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q354*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":733774},733774,{"$f":"IFERROR(T354*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q354*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q354*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},733774,{"$f":"IFERROR((X354*(1+((VLOOKUP(L354*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H354:VR354)","v":786572.47594057221},786572.47594057221,{"$f":"IFERROR((AA354*(1+((VLOOKUP(P354*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},786572.47594057221,0,{"$f":"'Trans Cons Cost NPV Calcs'!G354","v":639883.35236058745},639883.35236058745,0,639883.35236058745,639883.35236058745,639883.35236058745]
[null,"TR-L-465","","Cycleway","","Upgrade 2m On-Road Cycle Lane","Citywide",1442.5319090436999,null,null,null,"",2022,2026,2022,2022,2016,0,8386,0,null,null,null,{"$f":"IFERROR(R355*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q355*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q355*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S355*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q355*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q355*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":8386},8386,{"$f":"IFERROR(T355*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q355*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q355*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},8386,{"$f":"IFERROR((X355*(1+((VLOOKUP(L355*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H355:VR355)","v":10084.23509467214},10084.23509467214,{"$f":"IFERROR((AA355*(1+((VLOOKUP(P355*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},10084.23509467214,0,{"$f":"'Trans Cons Cost NPV Calcs'!G355","v":5800.1104582097259},5800.1104582097259,0,5800.1104582097259,5800.1104582097259,5800.1104582097259]
[null,"TR-L-466","","Cycleway","","Upgrade 2m On-Road Cycle Lane","Citywide",1126.2191280084,null,null,null,"",2022,2026,2022,2022,2016,0,6547,0,null,null,null,{"$f":"IFERROR(R356*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q356*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q356*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S356*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q356*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q356*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":6547},6547,{"$f":"IFERROR(T356*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q356*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q356*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},6547,{"$f":"IFERROR((X356*(1+((VLOOKUP(L356*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H356:VR356)","v":7872.8222233267943},7872.8222233267943,{"$f":"IFERROR((AA356*(1+((VLOOKUP(P356*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},7872.8222233267943,0,{"$f":"'Trans Cons Cost NPV Calcs'!G356","v":4528.1806784997707},4528.1806784997707,0,4528.1806784997707,4528.1806784997707,4528.1806784997707]
[null,"TR-L-468","","Cycleway","","Upgrade 2m On-Road Cycle Lane","Citywide",4530.4670287774097,null,null,null,"",2022,2026,2022,2022,2016,0,4051514,0,null,null,null,{"$f":"IFERROR(R357*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q357*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q357*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S357*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q357*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q357*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":4051514},4051514,{"$f":"IFERROR(T357*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q357*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q357*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},4051514,{"$f":"IFERROR((X357*(1+((VLOOKUP(L357*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H357:VR357)","v":4871979.4497204274},4871979.4497204274,{"$f":"IFERROR((AA357*(1+((VLOOKUP(P357*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},4871979.4497204274,0,{"$f":"'Trans Cons Cost NPV Calcs'!G357","v":2802197.5581902121},2802197.5581902121,0,2802197.5581902121,2802197.5581902121,2802197.5581902121]
[null,"TR-L-469","","Cycleway","","Upgrade 1.5m On-Road Cycle Lane","Citywide",3028.5804042673299,null,null,null,"",2022,2026,2022,2022,2016,0,17606,0,null,null,null,{"$f":"IFERROR(R358*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q358*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q358*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S358*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q358*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q358*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":17606},17606,{"$f":"IFERROR(T358*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q358*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q358*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},17606,{"$f":"IFERROR((X358*(1+((VLOOKUP(L358*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H358:VR358)","v":21171.36216036223},21171.36216036223,{"$f":"IFERROR((AA358*(1+((VLOOKUP(P358*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},21171.36216036223,0,{"$f":"'Trans Cons Cost NPV Calcs'!G358","v":12177.050408685955},12177.050408685955,0,12177.050408685955,12177.050408685955,12177.050408685955]
[null,"TR-L-470","","Cycleway","","Upgrade 1.5m On-Road Cycle Lane","Citywide",2967.4683395848101,null,null,null,"",2022,2026,2022,2022,2016,0,17250,0,null,null,null,{"$f":"IFERROR(R359*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q359*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q359*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S359*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q359*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q359*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":17250},17250,{"$f":"IFERROR(T359*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q359*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q359*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},17250,{"$f":"IFERROR((X359*(1+((VLOOKUP(L359*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H359:VR359)","v":20743.269184723875},20743.269184723875,{"$f":"IFERROR((AA359*(1+((VLOOKUP(P359*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},20743.269184723875,0,{"$f":"'Trans Cons Cost NPV Calcs'!G359","v":11930.825829253248},11930.825829253248,0,11930.825829253248,11930.825829253248,11930.825829253248]
[null,"TR-L-471","","Cycleway","","Upgrade 1.5m On-Road Cycle Lane","Citywide",7824.3766135156302,null,null,null,"",2022,2026,2022,2022,2016,0,45484,0,null,null,null,{"$f":"IFERROR(R360*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q360*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q360*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S360*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q360*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q360*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":45484},45484,{"$f":"IFERROR(T360*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q360*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q360*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},45484,{"$f":"IFERROR((X360*(1+((VLOOKUP(L360*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H360:VR360)","v":54694.890179593072},54694.890179593072,{"$f":"IFERROR((AA360*(1+((VLOOKUP(P360*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},54694.890179593072,0,{"$f":"'Trans Cons Cost NPV Calcs'!G360","v":31458.648232913318},31458.648232913318,0,31458.648232913318,31458.648232913318,31458.648232913318]
[null,"TR-L-472","","Cycleway","","Upgrade 1.5m On-Road Cycle Lane","Citywide",2151.2417791160301,null,null,null,"",2022,2026,2022,2022,2016,0,1935723,0,null,null,null,{"$f":"IFERROR(R361*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q361*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q361*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S361*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q361*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q361*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":1935723},1935723,{"$f":"IFERROR(T361*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q361*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q361*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},1935723,{"$f":"IFERROR((X361*(1+((VLOOKUP(L361*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H361:VR361)","v":2327723.0873078983},2327723.0873078983,{"$f":"IFERROR((AA361*(1+((VLOOKUP(P361*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},2327723.0873078983,0,{"$f":"'Trans Cons Cost NPV Calcs'!G361","v":1338827.4763292514},1338827.4763292514,0,1338827.4763292514,1338827.4763292514,1338827.4763292514]
[null,"TR-L-473","","Cycleway","","New 1.5m On-Road Cycle Lane","Citywide",553.44177314840897,null,null,null,"",2022,2026,2022,2022,2016,0,495185,0,null,null,null,{"$f":"IFERROR(R362*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q362*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q362*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S362*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q362*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q362*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":495185},495185,{"$f":"IFERROR(T362*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q362*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q362*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},495185,{"$f":"IFERROR((X362*(1+((VLOOKUP(L362*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H362:VR362)","v":595464.101521014},595464.101521014,{"$f":"IFERROR((AA362*(1+((VLOOKUP(P362*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},595464.101521014,0,{"$f":"'Trans Cons Cost NPV Calcs'!G362","v":342490.78192804474},342490.78192804474,0,342490.78192804474,342490.78192804474,342490.78192804474]
[null,"TR-L-474","","Cycleway","","Upgrade 2.5m Off-Road Cycle Path","Citywide",664.15115450579003,null,null,null,"",2022,2026,2022,2022,2016,0,149490,0,null,null,null,{"$f":"IFERROR(R363*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Q363*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Q363*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))),0)","v":0},{"$f":"IFERROR(S363*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Q363*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Q363*1,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0)","v":149490},149490,{"$f":"IFERROR(T363*(1+((VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Q363*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Q363*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))),0)","v":0},149490,{"$f":"IFERROR((X363*(1+((VLOOKUP(L363*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Trans Cons Cost NPV Calcs'!H363:VR363)","v":179762.97451735486},179762.97451735486,{"$f":"IFERROR((AA363*(1+((VLOOKUP(P363*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Trans_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},179762.97451735486,0,{"$f":"'Trans Cons Cost NPV Calcs'!G363","v":103393.57409942425},103393.57409942425,0,103393.57409942425,103393.57409942425,103393.57409942425]

{"sheet":"Trans Cons Cost NPV Calcs","index":63,"n_rows":363,"n_cols":19,"rows_kept":363,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Trans Cons Cost NPV Calcs"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"Transport Construction Cost NPV Calculations"]
[]
[null,"Item ID","Apportionment Grouping","Construction Start Year","Construction End Year","Construction Value - Model Start","NPV Construction",{"$f":"Water_MSY","v":2016},{"$f":"H9+1","v":2017},{"$f":"I9+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027]
[null,{"$f":"'Trans - Future Infrastructure'!B10","v":"TR-P-4"},{"$f":"'Trans - Future Infrastructure'!G10","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M10","v":2022},{"$f":"'Trans - Future Infrastructure'!N10","v":2024},{"$f":"'Trans - Future Infrastructure'!Y10","v":502688},{"$f":"NPV(Trans_ADR,I10:VR10)+H10","v":363655.0320054238},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(H$9>=$D10,H$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D10,$F10*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(I$9>=$D10,I$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D10,$F10*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(J$9>=$D10,J$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D10,$F10*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(K$9>=$D10,K$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D10,$F10*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(L$9>=$D10,L$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D10,$F10*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(M$9>=$D10,M$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D10,$F10*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(N$9>=$D10,N$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D10,$F10*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":192340.73731654618},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(O$9>=$D10,O$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D10,$F10*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":196812.9233092491},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(P$9>=$D10,P$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D10,$F10*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":201389.09376115902},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(Q$9>=$D10,Q$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D10,$F10*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(R$9>=$D10,R$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D10,$F10*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(S$9>=$D10,S$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D10,$F10*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B11","v":"TR-P-6"},{"$f":"'Trans - Future Infrastructure'!G11","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M11","v":2026},{"$f":"'Trans - Future Infrastructure'!N11","v":2026},{"$f":"'Trans - Future Infrastructure'!Y11","v":727772},457805.67404269747,{"$f":"IF($E11<>\"\",IFERROR(IF(AND(H$9>=$D11,H$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D11,$F11*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(I$9>=$D11,I$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D11,$F11*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(J$9>=$D11,J$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D11,$F11*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(K$9>=$D11,K$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D11,$F11*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(L$9>=$D11,L$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D11,$F11*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(M$9>=$D11,M$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D11,$F11*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(N$9>=$D11,N$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D11,$F11*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(O$9>=$D11,O$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D11,$F11*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(P$9>=$D11,P$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D11,$F11*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(Q$9>=$D11,Q$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D11,$F11*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(R$9>=$D11,R$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D11,$F11*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":915838.08173076983},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(S$9>=$D11,S$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D11,$F11*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B12","v":"TR-P-7"},{"$f":"'Trans - Future Infrastructure'!G12","v":"Wellington Point"},{"$f":"'Trans - Future Infrastructure'!M12","v":2026},{"$f":"'Trans - Future Infrastructure'!N12","v":2026},{"$f":"'Trans - Future Infrastructure'!Y12","v":727772},457805.67404269747,{"$f":"IF($E12<>\"\",IFERROR(IF(AND(H$9>=$D12,H$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D12,$F12*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(I$9>=$D12,I$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D12,$F12*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(J$9>=$D12,J$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D12,$F12*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(K$9>=$D12,K$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D12,$F12*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(L$9>=$D12,L$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D12,$F12*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(M$9>=$D12,M$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D12,$F12*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(N$9>=$D12,N$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D12,$F12*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(O$9>=$D12,O$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D12,$F12*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(P$9>=$D12,P$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D12,$F12*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(Q$9>=$D12,Q$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D12,$F12*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(R$9>=$D12,R$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D12,$F12*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":915838.08173076983},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(S$9>=$D12,S$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D12,$F12*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B13","v":"TR-P-8"},{"$f":"'Trans - Future Infrastructure'!G13","v":"Cleveland"},{"$f":"'Trans - Future Infrastructure'!M13","v":2021},{"$f":"'Trans - Future Infrastructure'!N13","v":2021},{"$f":"'Trans - Future Infrastructure'!Y13","v":1102912},874749.64751336025,{"$f":"IF($E13<>\"\",IFERROR(IF(AND(H$9>=$D13,H$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D13,$F13*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(I$9>=$D13,I$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D13,$F13*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(J$9>=$D13,J$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D13,$F13*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(K$9>=$D13,K$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D13,$F13*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(L$9>=$D13,L$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D13,$F13*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(M$9>=$D13,M$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D13,$F13*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1237235.97566735},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(N$9>=$D13,N$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D13,$F13*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(O$9>=$D13,O$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D13,$F13*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(P$9>=$D13,P$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D13,$F13*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(Q$9>=$D13,Q$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D13,$F13*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(R$9>=$D13,R$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D13,$F13*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(S$9>=$D13,S$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D13,$F13*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B14","v":"TR-P-9"},{"$f":"'Trans - Future Infrastructure'!G14","v":"Thornlands"},{"$f":"'Trans - Future Infrastructure'!M14","v":2021},{"$f":"'Trans - Future Infrastructure'!N14","v":2021},{"$f":"'Trans - Future Infrastructure'!Y14","v":735275},583166.69605134951,{"$f":"IF($E14<>\"\",IFERROR(IF(AND(H$9>=$D14,H$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D14,$F14*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(I$9>=$D14,I$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D14,$F14*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(J$9>=$D14,J$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D14,$F14*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(K$9>=$D14,K$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D14,$F14*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(L$9>=$D14,L$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D14,$F14*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(M$9>=$D14,M$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D14,$F14*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":824824.35770833096},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(N$9>=$D14,N$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D14,$F14*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(O$9>=$D14,O$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D14,$F14*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(P$9>=$D14,P$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D14,$F14*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(Q$9>=$D14,Q$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D14,$F14*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(R$9>=$D14,R$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D14,$F14*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(S$9>=$D14,S$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D14,$F14*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B15","v":"TR-P-10"},{"$f":"'Trans - Future Infrastructure'!G15","v":"Victoria Point"},{"$f":"'Trans - Future Infrastructure'!M15","v":2027},{"$f":"'Trans - Future Infrastructure'!N15","v":2027},{"$f":"'Trans - Future Infrastructure'!Y15","v":300112},180234.4361462025,{"$f":"IF($E15<>\"\",IFERROR(IF(AND(H$9>=$D15,H$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D15,$F15*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(I$9>=$D15,I$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D15,$F15*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(J$9>=$D15,J$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D15,$F15*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(K$9>=$D15,K$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D15,$F15*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(L$9>=$D15,L$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D15,$F15*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(M$9>=$D15,M$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D15,$F15*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(N$9>=$D15,N$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D15,$F15*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(O$9>=$D15,O$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D15,$F15*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(P$9>=$D15,P$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D15,$F15*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(Q$9>=$D15,Q$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D15,$F15*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(R$9>=$D15,R$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D15,$F15*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(S$9>=$D15,S$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D15,$F15*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":386446.20964718278}]
[null,{"$f":"'Trans - Future Infrastructure'!B16","v":"TR-P-11"},{"$f":"'Trans - Future Infrastructure'!G16","v":"Birkdale"},{"$f":"'Trans - Future Infrastructure'!M16","v":2026},{"$f":"'Trans - Future Infrastructure'!N16","v":2026},{"$f":"'Trans - Future Infrastructure'!Y16","v":502688},316216.36813888897,{"$f":"IF($E16<>\"\",IFERROR(IF(AND(H$9>=$D16,H$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D16,$F16*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(I$9>=$D16,I$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D16,$F16*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(J$9>=$D16,J$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D16,$F16*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(K$9>=$D16,K$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D16,$F16*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(L$9>=$D16,L$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D16,$F16*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(M$9>=$D16,M$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D16,$F16*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(N$9>=$D16,N$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D16,$F16*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(O$9>=$D16,O$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D16,$F16*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(P$9>=$D16,P$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D16,$F16*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(Q$9>=$D16,Q$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D16,$F16*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(R$9>=$D16,R$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D16,$F16*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":632589.34615384659},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(S$9>=$D16,S$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D16,$F16*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B17","v":"TR-P-12"},{"$f":"'Trans - Future Infrastructure'!G17","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M17","v":2027},{"$f":"'Trans - Future Infrastructure'!N17","v":2027},{"$f":"'Trans - Future Infrastructure'!Y17","v":300112},180234.4361462025,{"$f":"IF($E17<>\"\",IFERROR(IF(AND(H$9>=$D17,H$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D17,$F17*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(I$9>=$D17,I$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D17,$F17*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(J$9>=$D17,J$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D17,$F17*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(K$9>=$D17,K$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D17,$F17*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(L$9>=$D17,L$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D17,$F17*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(M$9>=$D17,M$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D17,$F17*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(N$9>=$D17,N$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D17,$F17*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(O$9>=$D17,O$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D17,$F17*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(P$9>=$D17,P$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D17,$F17*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(Q$9>=$D17,Q$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D17,$F17*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(R$9>=$D17,R$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D17,$F17*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(S$9>=$D17,S$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D17,$F17*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":386446.20964718278}]
[null,{"$f":"'Trans - Future Infrastructure'!B18","v":"TR-P-13"},{"$f":"'Trans - Future Infrastructure'!G18","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M18","v":2027},{"$f":"'Trans - Future Infrastructure'!N18","v":2027},{"$f":"'Trans - Future Infrastructure'!Y18","v":300112},180234.4361462025,{"$f":"IF($E18<>\"\",IFERROR(IF(AND(H$9>=$D18,H$9<=$E18),$F18/($E18+1-$D18),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D18,$F18*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E18<>\"\",IFERROR(IF(AND(I$9>=$D18,I$9<=$E18),$F18/($E18+1-$D18),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D18,$F18*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E18<>\"\",IFERROR(IF(AND(J$9>=$D18,J$9<=$E18),$F18/($E18+1-$D18),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D18,$F18*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E18<>\"\",IFERROR(IF(AND(K$9>=$D18,K$9<=$E18),$F18/($E18+1-$D18),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D18,$F18*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E18<>\"\",IFERROR(IF(AND(L$9>=$D18,L$9<=$E18),$F18/($E18+1-$D18),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D18,$F18*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E18<>\"\",IFERROR(IF(AND(M$9>=$D18,M$9<=$E18),$F18/($E18+1-$D18),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D18,$F18*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E18<>\"\",IFERROR(IF(AND(N$9>=$D18,N$9<=$E18),$F18/($E18+1-$D18),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D18,$F18*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E18<>\"\",IFERROR(IF(AND(O$9>=$D18,O$9<=$E18),$F18/($E18+1-$D18),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D18,$F18*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E18<>\"\",IFERROR(IF(AND(P$9>=$D18,P$9<=$E18),$F18/($E18+1-$D18),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D18,$F18*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E18<>\"\",IFERROR(IF(AND(Q$9>=$D18,Q$9<=$E18),$F18/($E18+1-$D18),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D18,$F18*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E18<>\"\",IFERROR(IF(AND(R$9>=$D18,R$9<=$E18),$F18/($E18+1-$D18),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D18,$F18*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E18<>\"\",IFERROR(IF(AND(S$9>=$D18,S$9<=$E18),$F18/($E18+1-$D18),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D18,$F18*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":386446.20964718278}]
[null,{"$f":"'Trans - Future Infrastructure'!B19","v":"TR-P-14"},{"$f":"'Trans - Future Infrastructure'!G19","v":"Cleveland"},{"$f":"'Trans - Future Infrastructure'!M19","v":2021},{"$f":"'Trans - Future Infrastructure'!N19","v":2021},{"$f":"'Trans - Future Infrastructure'!Y19","v":52520},41655.047263427805,{"$f":"IF($E19<>\"\",IFERROR(IF(AND(H$9>=$D19,H$9<=$E19),$F19/($E19+1-$D19),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D19,$F19*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E19<>\"\",IFERROR(IF(AND(I$9>=$D19,I$9<=$E19),$F19/($E19+1-$D19),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D19,$F19*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E19<>\"\",IFERROR(IF(AND(J$9>=$D19,J$9<=$E19),$F19/($E19+1-$D19),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D19,$F19*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E19<>\"\",IFERROR(IF(AND(K$9>=$D19,K$9<=$E19),$F19/($E19+1-$D19),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D19,$F19*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E19<>\"\",IFERROR(IF(AND(L$9>=$D19,L$9<=$E19),$F19/($E19+1-$D19),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D19,$F19*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E19<>\"\",IFERROR(IF(AND(M$9>=$D19,M$9<=$E19),$F19/($E19+1-$D19),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D19,$F19*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":58916.426189985439},{"$f":"IF($E19<>\"\",IFERROR(IF(AND(N$9>=$D19,N$9<=$E19),$F19/($E19+1-$D19),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D19,$F19*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E19<>\"\",IFERROR(IF(AND(O$9>=$D19,O$9<=$E19),$F19/($E19+1-$D19),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D19,$F19*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E19<>\"\",IFERROR(IF(AND(P$9>=$D19,P$9<=$E19),$F19/($E19+1-$D19),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D19,$F19*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E19<>\"\",IFERROR(IF(AND(Q$9>=$D19,Q$9<=$E19),$F19/($E19+1-$D19),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D19,$F19*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E19<>\"\",IFERROR(IF(AND(R$9>=$D19,R$9<=$E19),$F19/($E19+1-$D19),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D19,$F19*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E19<>\"\",IFERROR(IF(AND(S$9>=$D19,S$9<=$E19),$F19/($E19+1-$D19),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D19,$F19*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B20","v":"TR-P-15"},{"$f":"'Trans - Future Infrastructure'!G20","v":"Birkdale"},{"$f":"'Trans - Future Infrastructure'!M20","v":2021},{"$f":"'Trans - Future Infrastructure'!N20","v":2021},{"$f":"'Trans - Future Infrastructure'!Y20","v":502688},398695.59022768459,{"$f":"IF($E20<>\"\",IFERROR(IF(AND(H$9>=$D20,H$9<=$E20),$F20/($E20+1-$D20),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D20,$F20*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E20<>\"\",IFERROR(IF(AND(I$9>=$D20,I$9<=$E20),$F20/($E20+1-$D20),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D20,$F20*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E20<>\"\",IFERROR(IF(AND(J$9>=$D20,J$9<=$E20),$F20/($E20+1-$D20),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D20,$F20*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E20<>\"\",IFERROR(IF(AND(K$9>=$D20,K$9<=$E20),$F20/($E20+1-$D20),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D20,$F20*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E20<>\"\",IFERROR(IF(AND(L$9>=$D20,L$9<=$E20),$F20/($E20+1-$D20),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D20,$F20*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E20<>\"\",IFERROR(IF(AND(M$9>=$D20,M$9<=$E20),$F20/($E20+1-$D20),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D20,$F20*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":563910.5188231417},{"$f":"IF($E20<>\"\",IFERROR(IF(AND(N$9>=$D20,N$9<=$E20),$F20/($E20+1-$D20),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D20,$F20*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E20<>\"\",IFERROR(IF(AND(O$9>=$D20,O$9<=$E20),$F20/($E20+1-$D20),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D20,$F20*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E20<>\"\",IFERROR(IF(AND(P$9>=$D20,P$9<=$E20),$F20/($E20+1-$D20),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D20,$F20*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E20<>\"\",IFERROR(IF(AND(Q$9>=$D20,Q$9<=$E20),$F20/($E20+1-$D20),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D20,$F20*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E20<>\"\",IFERROR(IF(AND(R$9>=$D20,R$9<=$E20),$F20/($E20+1-$D20),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D20,$F20*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E20<>\"\",IFERROR(IF(AND(S$9>=$D20,S$9<=$E20),$F20/($E20+1-$D20),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D20,$F20*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B21","v":"TR-P-16"},{"$f":"'Trans - Future Infrastructure'!G21","v":"Birkdale"},{"$f":"'Trans - Future Infrastructure'!M21","v":2021},{"$f":"'Trans - Future Infrastructure'!N21","v":2021},{"$f":"'Trans - Future Infrastructure'!Y21","v":1102912},874749.64751336025,{"$f":"IF($E21<>\"\",IFERROR(IF(AND(H$9>=$D21,H$9<=$E21),$F21/($E21+1-$D21),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D21,$F21*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E21<>\"\",IFERROR(IF(AND(I$9>=$D21,I$9<=$E21),$F21/($E21+1-$D21),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D21,$F21*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E21<>\"\",IFERROR(IF(AND(J$9>=$D21,J$9<=$E21),$F21/($E21+1-$D21),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D21,$F21*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E21<>\"\",IFERROR(IF(AND(K$9>=$D21,K$9<=$E21),$F21/($E21+1-$D21),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D21,$F21*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E21<>\"\",IFERROR(IF(AND(L$9>=$D21,L$9<=$E21),$F21/($E21+1-$D21),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D21,$F21*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E21<>\"\",IFERROR(IF(AND(M$9>=$D21,M$9<=$E21),$F21/($E21+1-$D21),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D21,$F21*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1237235.97566735},{"$f":"IF($E21<>\"\",IFERROR(IF(AND(N$9>=$D21,N$9<=$E21),$F21/($E21+1-$D21),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D21,$F21*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E21<>\"\",IFERROR(IF(AND(O$9>=$D21,O$9<=$E21),$F21/($E21+1-$D21),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D21,$F21*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E21<>\"\",IFERROR(IF(AND(P$9>=$D21,P$9<=$E21),$F21/($E21+1-$D21),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D21,$F21*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E21<>\"\",IFERROR(IF(AND(Q$9>=$D21,Q$9<=$E21),$F21/($E21+1-$D21),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D21,$F21*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E21<>\"\",IFERROR(IF(AND(R$9>=$D21,R$9<=$E21),$F21/($E21+1-$D21),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D21,$F21*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E21<>\"\",IFERROR(IF(AND(S$9>=$D21,S$9<=$E21),$F21/($E21+1-$D21),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D21,$F21*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B22","v":"TR-P-17"},{"$f":"'Trans - Future Infrastructure'!G22","v":"Wellington Point"},{"$f":"'Trans - Future Infrastructure'!M22","v":2017},{"$f":"'Trans - Future Infrastructure'!N22","v":2021},{"$f":"'Trans - Future Infrastructure'!Y22","v":502688},438366.14902059635,{"$f":"IF($E22<>\"\",IFERROR(IF(AND(H$9>=$D22,H$9<=$E22),$F22/($E22+1-$D22),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D22,$F22*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E22<>\"\",IFERROR(IF(AND(I$9>=$D22,I$9<=$E22),$F22/($E22+1-$D22),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D22,$F22*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":102875.23711594805},{"$f":"IF($E22<>\"\",IFERROR(IF(AND(J$9>=$D22,J$9<=$E22),$F22/($E22+1-$D22),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D22,$F22*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":105267.22750157685},{"$f":"IF($E22<>\"\",IFERROR(IF(AND(K$9>=$D22,K$9<=$E22),$F22/($E22+1-$D22),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D22,$F22*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":107714.83494496753},{"$f":"IF($E22<>\"\",IFERROR(IF(AND(L$9>=$D22,L$9<=$E22),$F22/($E22+1-$D22),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D22,$F22*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":110219.35261900764},{"$f":"IF($E22<>\"\",IFERROR(IF(AND(M$9>=$D22,M$9<=$E22),$F22/($E22+1-$D22),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D22,$F22*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":112782.10376462834},{"$f":"IF($E22<>\"\",IFERROR(IF(AND(N$9>=$D22,N$9<=$E22),$F22/($E22+1-$D22),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D22,$F22*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E22<>\"\",IFERROR(IF(AND(O$9>=$D22,O$9<=$E22),$F22/($E22+1-$D22),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D22,$F22*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E22<>\"\",IFERROR(IF(AND(P$9>=$D22,P$9<=$E22),$F22/($E22+1-$D22),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D22,$F22*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E22<>\"\",IFERROR(IF(AND(Q$9>=$D22,Q$9<=$E22),$F22/($E22+1-$D22),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D22,$F22*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E22<>\"\",IFERROR(IF(AND(R$9>=$D22,R$9<=$E22),$F22/($E22+1-$D22),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D22,$F22*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E22<>\"\",IFERROR(IF(AND(S$9>=$D22,S$9<=$E22),$F22/($E22+1-$D22),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D22,$F22*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B23","v":"TR-P-19"},{"$f":"'Trans - Future Infrastructure'!G23","v":"Redland Bay"},{"$f":"'Trans - Future Infrastructure'!M23","v":2017},{"$f":"'Trans - Future Infrastructure'!N23","v":2021},{"$f":"'Trans - Future Infrastructure'!Y23","v":727772},634649.34314130724,{"$f":"IF($E23<>\"\",IFERROR(IF(AND(H$9>=$D23,H$9<=$E23),$F23/($E23+1-$D23),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D23,$F23*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E23<>\"\",IFERROR(IF(AND(I$9>=$D23,I$9<=$E23),$F23/($E23+1-$D23),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D23,$F23*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":148938.73946930846},{"$f":"IF($E23<>\"\",IFERROR(IF(AND(J$9>=$D23,J$9<=$E23),$F23/($E23+1-$D23),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D23,$F23*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":152401.76947386368},{"$f":"IF($E23<>\"\",IFERROR(IF(AND(K$9>=$D23,K$9<=$E23),$F23/($E23+1-$D23),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D23,$F23*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":155945.31967655665},{"$f":"IF($E23<>\"\",IFERROR(IF(AND(L$9>=$D23,L$9<=$E23),$F23/($E23+1-$D23),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D23,$F23*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":159571.26228245039},{"$f":"IF($E23<>\"\",IFERROR(IF(AND(M$9>=$D23,M$9<=$E23),$F23/($E23+1-$D23),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D23,$F23*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":163281.51302794393},{"$f":"IF($E23<>\"\",IFERROR(IF(AND(N$9>=$D23,N$9<=$E23),$F23/($E23+1-$D23),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D23,$F23*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E23<>\"\",IFERROR(IF(AND(O$9>=$D23,O$9<=$E23),$F23/($E23+1-$D23),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D23,$F23*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E23<>\"\",IFERROR(IF(AND(P$9>=$D23,P$9<=$E23),$F23/($E23+1-$D23),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D23,$F23*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E23<>\"\",IFERROR(IF(AND(Q$9>=$D23,Q$9<=$E23),$F23/($E23+1-$D23),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D23,$F23*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E23<>\"\",IFERROR(IF(AND(R$9>=$D23,R$9<=$E23),$F23/($E23+1-$D23),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D23,$F23*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E23<>\"\",IFERROR(IF(AND(S$9>=$D23,S$9<=$E23),$F23/($E23+1-$D23),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D23,$F23*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B24","v":"TR-P-20"},{"$f":"'Trans - Future Infrastructure'!G24","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M24","v":2017},{"$f":"'Trans - Future Infrastructure'!N24","v":2021},{"$f":"'Trans - Future Infrastructure'!Y24","v":555208},484165.90979977092,{"$f":"IF($E24<>\"\",IFERROR(IF(AND(H$9>=$D24,H$9<=$E24),$F24/($E24+1-$D24),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D24,$F24*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E24<>\"\",IFERROR(IF(AND(I$9>=$D24,I$9<=$E24),$F24/($E24+1-$D24),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D24,$F24*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":113623.46952517523},{"$f":"IF($E24<>\"\",IFERROR(IF(AND(J$9>=$D24,J$9<=$E24),$F24/($E24+1-$D24),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D24,$F24*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":116265.37105858004},{"$f":"IF($E24<>\"\",IFERROR(IF(AND(K$9>=$D24,K$9<=$E24),$F24/($E24+1-$D24),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D24,$F24*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":118968.70042675683},{"$f":"IF($E24<>\"\",IFERROR(IF(AND(L$9>=$D24,L$9<=$E24),$F24/($E24+1-$D24),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D24,$F24*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":121734.88591112975},{"$f":"IF($E24<>\"\",IFERROR(IF(AND(M$9>=$D24,M$9<=$E24),$F24/($E24+1-$D24),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D24,$F24*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":124565.38900262542},{"$f":"IF($E24<>\"\",IFERROR(IF(AND(N$9>=$D24,N$9<=$E24),$F24/($E24+1-$D24),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D24,$F24*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E24<>\"\",IFERROR(IF(AND(O$9>=$D24,O$9<=$E24),$F24/($E24+1-$D24),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D24,$F24*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E24<>\"\",IFERROR(IF(AND(P$9>=$D24,P$9<=$E24),$F24/($E24+1-$D24),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D24,$F24*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E24<>\"\",IFERROR(IF(AND(Q$9>=$D24,Q$9<=$E24),$F24/($E24+1-$D24),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D24,$F24*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E24<>\"\",IFERROR(IF(AND(R$9>=$D24,R$9<=$E24),$F24/($E24+1-$D24),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D24,$F24*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E24<>\"\",IFERROR(IF(AND(S$9>=$D24,S$9<=$E24),$F24/($E24+1-$D24),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D24,$F24*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B25","v":"TR-P-21"},{"$f":"'Trans - Future Infrastructure'!G25","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M25","v":2027},{"$f":"'Trans - Future Infrastructure'!N25","v":2027},{"$f":"'Trans - Future Infrastructure'!Y25","v":727772},437068.74787743931,{"$f":"IF($E25<>\"\",IFERROR(IF(AND(H$9>=$D25,H$9<=$E25),$F25/($E25+1-$D25),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D25,$F25*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E25<>\"\",IFERROR(IF(AND(I$9>=$D25,I$9<=$E25),$F25/($E25+1-$D25),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D25,$F25*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E25<>\"\",IFERROR(IF(AND(J$9>=$D25,J$9<=$E25),$F25/($E25+1-$D25),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D25,$F25*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E25<>\"\",IFERROR(IF(AND(K$9>=$D25,K$9<=$E25),$F25/($E25+1-$D25),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D25,$F25*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E25<>\"\",IFERROR(IF(AND(L$9>=$D25,L$9<=$E25),$F25/($E25+1-$D25),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D25,$F25*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E25<>\"\",IFERROR(IF(AND(M$9>=$D25,M$9<=$E25),$F25/($E25+1-$D25),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D25,$F25*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E25<>\"\",IFERROR(IF(AND(N$9>=$D25,N$9<=$E25),$F25/($E25+1-$D25),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D25,$F25*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E25<>\"\",IFERROR(IF(AND(O$9>=$D25,O$9<=$E25),$F25/($E25+1-$D25),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D25,$F25*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E25<>\"\",IFERROR(IF(AND(P$9>=$D25,P$9<=$E25),$F25/($E25+1-$D25),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D25,$F25*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E25<>\"\",IFERROR(IF(AND(Q$9>=$D25,Q$9<=$E25),$F25/($E25+1-$D25),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D25,$F25*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E25<>\"\",IFERROR(IF(AND(R$9>=$D25,R$9<=$E25),$F25/($E25+1-$D25),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D25,$F25*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E25<>\"\",IFERROR(IF(AND(S$9>=$D25,S$9<=$E25),$F25/($E25+1-$D25),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D25,$F25*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":937132.57346373855}]
[null,{"$f":"'Trans - Future Infrastructure'!B26","v":"TR-P-26"},{"$f":"'Trans - Future Infrastructure'!G26","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M26","v":2027},{"$f":"'Trans - Future Infrastructure'!N26","v":2027},{"$f":"'Trans - Future Infrastructure'!Y26","v":735275},441574.72889254347,{"$f":"IF($E26<>\"\",IFERROR(IF(AND(H$9>=$D26,H$9<=$E26),$F26/($E26+1-$D26),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D26,$F26*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E26<>\"\",IFERROR(IF(AND(I$9>=$D26,I$9<=$E26),$F26/($E26+1-$D26),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D26,$F26*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E26<>\"\",IFERROR(IF(AND(J$9>=$D26,J$9<=$E26),$F26/($E26+1-$D26),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D26,$F26*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E26<>\"\",IFERROR(IF(AND(K$9>=$D26,K$9<=$E26),$F26/($E26+1-$D26),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D26,$F26*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E26<>\"\",IFERROR(IF(AND(L$9>=$D26,L$9<=$E26),$F26/($E26+1-$D26),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D26,$F26*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E26<>\"\",IFERROR(IF(AND(M$9>=$D26,M$9<=$E26),$F26/($E26+1-$D26),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D26,$F26*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E26<>\"\",IFERROR(IF(AND(N$9>=$D26,N$9<=$E26),$F26/($E26+1-$D26),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D26,$F26*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E26<>\"\",IFERROR(IF(AND(O$9>=$D26,O$9<=$E26),$F26/($E26+1-$D26),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D26,$F26*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E26<>\"\",IFERROR(IF(AND(P$9>=$D26,P$9<=$E26),$F26/($E26+1-$D26),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D26,$F26*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E26<>\"\",IFERROR(IF(AND(Q$9>=$D26,Q$9<=$E26),$F26/($E26+1-$D26),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D26,$F26*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E26<>\"\",IFERROR(IF(AND(R$9>=$D26,R$9<=$E26),$F26/($E26+1-$D26),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D26,$F26*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E26<>\"\",IFERROR(IF(AND(S$9>=$D26,S$9<=$E26),$F26/($E26+1-$D26),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D26,$F26*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":946793.98623957823}]
[null,{"$f":"'Trans - Future Infrastructure'!B27","v":"TR-P-27"},{"$f":"'Trans - Future Infrastructure'!G27","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M27","v":2021},{"$f":"'Trans - Future Infrastructure'!N27","v":2023},{"$f":"'Trans - Future Infrastructure'!Y27","v":0},0,{"$f":"IF($E27<>\"\",IFERROR(IF(AND(H$9>=$D27,H$9<=$E27),$F27/($E27+1-$D27),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D27,$F27*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E27<>\"\",IFERROR(IF(AND(I$9>=$D27,I$9<=$E27),$F27/($E27+1-$D27),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D27,$F27*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E27<>\"\",IFERROR(IF(AND(J$9>=$D27,J$9<=$E27),$F27/($E27+1-$D27),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D27,$F27*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E27<>\"\",IFERROR(IF(AND(K$9>=$D27,K$9<=$E27),$F27/($E27+1-$D27),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D27,$F27*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E27<>\"\",IFERROR(IF(AND(L$9>=$D27,L$9<=$E27),$F27/($E27+1-$D27),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D27,$F27*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E27<>\"\",IFERROR(IF(AND(M$9>=$D27,M$9<=$E27),$F27/($E27+1-$D27),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D27,$F27*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E27<>\"\",IFERROR(IF(AND(N$9>=$D27,N$9<=$E27),$F27/($E27+1-$D27),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D27,$F27*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E27<>\"\",IFERROR(IF(AND(O$9>=$D27,O$9<=$E27),$F27/($E27+1-$D27),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D27,$F27*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E27<>\"\",IFERROR(IF(AND(P$9>=$D27,P$9<=$E27),$F27/($E27+1-$D27),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D27,$F27*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E27<>\"\",IFERROR(IF(AND(Q$9>=$D27,Q$9<=$E27),$F27/($E27+1-$D27),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D27,$F27*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E27<>\"\",IFERROR(IF(AND(R$9>=$D27,R$9<=$E27),$F27/($E27+1-$D27),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D27,$F27*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E27<>\"\",IFERROR(IF(AND(S$9>=$D27,S$9<=$E27),$F27/($E27+1-$D27),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D27,$F27*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B28","v":"TR-P-28"},{"$f":"'Trans - Future Infrastructure'!G28","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M28","v":2019},{"$f":"'Trans - Future Infrastructure'!N28","v":2021},{"$f":"'Trans - Future Infrastructure'!Y28","v":0},0,{"$f":"IF($E28<>\"\",IFERROR(IF(AND(H$9>=$D28,H$9<=$E28),$F28/($E28+1-$D28),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D28,$F28*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E28<>\"\",IFERROR(IF(AND(I$9>=$D28,I$9<=$E28),$F28/($E28+1-$D28),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D28,$F28*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E28<>\"\",IFERROR(IF(AND(J$9>=$D28,J$9<=$E28),$F28/($E28+1-$D28),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D28,$F28*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E28<>\"\",IFERROR(IF(AND(K$9>=$D28,K$9<=$E28),$F28/($E28+1-$D28),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D28,$F28*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E28<>\"\",IFERROR(IF(AND(L$9>=$D28,L$9<=$E28),$F28/($E28+1-$D28),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D28,$F28*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E28<>\"\",IFERROR(IF(AND(M$9>=$D28,M$9<=$E28),$F28/($E28+1-$D28),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D28,$F28*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E28<>\"\",IFERROR(IF(AND(N$9>=$D28,N$9<=$E28),$F28/($E28+1-$D28),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D28,$F28*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E28<>\"\",IFERROR(IF(AND(O$9>=$D28,O$9<=$E28),$F28/($E28+1-$D28),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D28,$F28*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E28<>\"\",IFERROR(IF(AND(P$9>=$D28,P$9<=$E28),$F28/($E28+1-$D28),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D28,$F28*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E28<>\"\",IFERROR(IF(AND(Q$9>=$D28,Q$9<=$E28),$F28/($E28+1-$D28),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D28,$F28*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E28<>\"\",IFERROR(IF(AND(R$9>=$D28,R$9<=$E28),$F28/($E28+1-$D28),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D28,$F28*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E28<>\"\",IFERROR(IF(AND(S$9>=$D28,S$9<=$E28),$F28/($E28+1-$D28),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D28,$F28*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B29","v":"TR-L-115"},{"$f":"'Trans - Future Infrastructure'!G29","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M29","v":2017},{"$f":"'Trans - Future Infrastructure'!N29","v":2021},{"$f":"'Trans - Future Infrastructure'!Y29","v":2483728},2165920.5681747478,{"$f":"IF($E29<>\"\",IFERROR(IF(AND(H$9>=$D29,H$9<=$E29),$F29/($E29+1-$D29),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D29,$F29*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E29<>\"\",IFERROR(IF(AND(I$9>=$D29,I$9<=$E29),$F29/($E29+1-$D29),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D29,$F29*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":508295.61662804644},{"$f":"IF($E29<>\"\",IFERROR(IF(AND(J$9>=$D29,J$9<=$E29),$F29/($E29+1-$D29),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D29,$F29*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":520114.18698683172},{"$f":"IF($E29<>\"\",IFERROR(IF(AND(K$9>=$D29,K$9<=$E29),$F29/($E29+1-$D29),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D29,$F29*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":532207.55531899363},{"$f":"IF($E29<>\"\",IFERROR(IF(AND(L$9>=$D29,L$9<=$E29),$F29/($E29+1-$D29),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D29,$F29*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":544582.11105437682},{"$f":"IF($E29<>\"\",IFERROR(IF(AND(M$9>=$D29,M$9<=$E29),$F29/($E29+1-$D29),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D29,$F29*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":557244.39218583447},{"$f":"IF($E29<>\"\",IFERROR(IF(AND(N$9>=$D29,N$9<=$E29),$F29/($E29+1-$D29),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D29,$F29*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E29<>\"\",IFERROR(IF(AND(O$9>=$D29,O$9<=$E29),$F29/($E29+1-$D29),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D29,$F29*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E29<>\"\",IFERROR(IF(AND(P$9>=$D29,P$9<=$E29),$F29/($E29+1-$D29),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D29,$F29*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E29<>\"\",IFERROR(IF(AND(Q$9>=$D29,Q$9<=$E29),$F29/($E29+1-$D29),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D29,$F29*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E29<>\"\",IFERROR(IF(AND(R$9>=$D29,R$9<=$E29),$F29/($E29+1-$D29),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D29,$F29*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E29<>\"\",IFERROR(IF(AND(S$9>=$D29,S$9<=$E29),$F29/($E29+1-$D29),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D29,$F29*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B30","v":"TR-L-80"},{"$f":"'Trans - Future Infrastructure'!G30","v":"Thornlands"},{"$f":"'Trans - Future Infrastructure'!M30","v":2022},{"$f":"'Trans - Future Infrastructure'!N30","v":2026},{"$f":"'Trans - Future Infrastructure'!Y30","v":1021132},706257.85743055248,{"$f":"IF($E30<>\"\",IFERROR(IF(AND(H$9>=$D30,H$9<=$E30),$F30/($E30+1-$D30),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D30,$F30*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E30<>\"\",IFERROR(IF(AND(I$9>=$D30,I$9<=$E30),$F30/($E30+1-$D30),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D30,$F30*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E30<>\"\",IFERROR(IF(AND(J$9>=$D30,J$9<=$E30),$F30/($E30+1-$D30),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D30,$F30*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E30<>\"\",IFERROR(IF(AND(K$9>=$D30,K$9<=$E30),$F30/($E30+1-$D30),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D30,$F30*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E30<>\"\",IFERROR(IF(AND(L$9>=$D30,L$9<=$E30),$F30/($E30+1-$D30),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D30,$F30*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E30<>\"\",IFERROR(IF(AND(M$9>=$D30,M$9<=$E30),$F30/($E30+1-$D30),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D30,$F30*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E30<>\"\",IFERROR(IF(AND(N$9>=$D30,N$9<=$E30),$F30/($E30+1-$D30),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D30,$F30*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":234426.06361502895},{"$f":"IF($E30<>\"\",IFERROR(IF(AND(O$9>=$D30,O$9<=$E30),$F30/($E30+1-$D30),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D30,$F30*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":239876.79117618102},{"$f":"IF($E30<>\"\",IFERROR(IF(AND(P$9>=$D30,P$9<=$E30),$F30/($E30+1-$D30),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D30,$F30*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":245454.25563035501},{"$f":"IF($E30<>\"\",IFERROR(IF(AND(Q$9>=$D30,Q$9<=$E30),$F30/($E30+1-$D30),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D30,$F30*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":251161.40378416929},{"$f":"IF($E30<>\"\",IFERROR(IF(AND(R$9>=$D30,R$9<=$E30),$F30/($E30+1-$D30),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D30,$F30*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":257001.25096153861},{"$f":"IF($E30<>\"\",IFERROR(IF(AND(S$9>=$D30,S$9<=$E30),$F30/($E30+1-$D30),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D30,$F30*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B31","v":"TR-L-83"},{"$f":"'Trans - Future Infrastructure'!G31","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M31","v":2027},{"$f":"'Trans - Future Infrastructure'!N31","v":2031},{"$f":"'Trans - Future Infrastructure'!Y31","v":1876987},225447.62861781742,{"$f":"IF($E31<>\"\",IFERROR(IF(AND(H$9>=$D31,H$9<=$E31),$F31/($E31+1-$D31),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D31,$F31*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E31<>\"\",IFERROR(IF(AND(I$9>=$D31,I$9<=$E31),$F31/($E31+1-$D31),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D31,$F31*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E31<>\"\",IFERROR(IF(AND(J$9>=$D31,J$9<=$E31),$F31/($E31+1-$D31),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D31,$F31*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E31<>\"\",IFERROR(IF(AND(K$9>=$D31,K$9<=$E31),$F31/($E31+1-$D31),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D31,$F31*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E31<>\"\",IFERROR(IF(AND(L$9>=$D31,L$9<=$E31),$F31/($E31+1-$D31),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D31,$F31*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E31<>\"\",IFERROR(IF(AND(M$9>=$D31,M$9<=$E31),$F31/($E31+1-$D31),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D31,$F31*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E31<>\"\",IFERROR(IF(AND(N$9>=$D31,N$9<=$E31),$F31/($E31+1-$D31),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D31,$F31*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E31<>\"\",IFERROR(IF(AND(O$9>=$D31,O$9<=$E31),$F31/($E31+1-$D31),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D31,$F31*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E31<>\"\",IFERROR(IF(AND(P$9>=$D31,P$9<=$E31),$F31/($E31+1-$D31),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D31,$F31*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E31<>\"\",IFERROR(IF(AND(Q$9>=$D31,Q$9<=$E31),$F31/($E31+1-$D31),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D31,$F31*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E31<>\"\",IFERROR(IF(AND(R$9>=$D31,R$9<=$E31),$F31/($E31+1-$D31),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D31,$F31*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E31<>\"\",IFERROR(IF(AND(S$9>=$D31,S$9<=$E31),$F31/($E31+1-$D31),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D31,$F31*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":483389.20916660223}]
[null,{"$f":"'Trans - Future Infrastructure'!B32","v":"TR-L-84"},{"$f":"'Trans - Future Infrastructure'!G32","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M32","v":2022},{"$f":"'Trans - Future Infrastructure'!N32","v":2026},{"$f":"'Trans - Future Infrastructure'!Y32","v":14986101},10365018.022643361,{"$f":"IF($E32<>\"\",IFERROR(IF(AND(H$9>=$D32,H$9<=$E32),$F32/($E32+1-$D32),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D32,$F32*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E32<>\"\",IFERROR(IF(AND(I$9>=$D32,I$9<=$E32),$F32/($E32+1-$D32),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D32,$F32*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E32<>\"\",IFERROR(IF(AND(J$9>=$D32,J$9<=$E32),$F32/($E32+1-$D32),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D32,$F32*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E32<>\"\",IFERROR(IF(AND(K$9>=$D32,K$9<=$E32),$F32/($E32+1-$D32),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D32,$F32*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E32<>\"\",IFERROR(IF(AND(L$9>=$D32,L$9<=$E32),$F32/($E32+1-$D32),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D32,$F32*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E32<>\"\",IFERROR(IF(AND(M$9>=$D32,M$9<=$E32),$F32/($E32+1-$D32),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D32,$F32*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E32<>\"\",IFERROR(IF(AND(N$9>=$D32,N$9<=$E32),$F32/($E32+1-$D32),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D32,$F32*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3440429.5099627171},{"$f":"IF($E32<>\"\",IFERROR(IF(AND(O$9>=$D32,O$9<=$E32),$F32/($E32+1-$D32),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D32,$F32*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3520424.215598138},{"$f":"IF($E32<>\"\",IFERROR(IF(AND(P$9>=$D32,P$9<=$E32),$F32/($E32+1-$D32),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D32,$F32*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3602278.9078751025},{"$f":"IF($E32<>\"\",IFERROR(IF(AND(Q$9>=$D32,Q$9<=$E32),$F32/($E32+1-$D32),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D32,$F32*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3686036.8340345258},{"$f":"IF($E32<>\"\",IFERROR(IF(AND(R$9>=$D32,R$9<=$E32),$F32/($E32+1-$D32),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D32,$F32*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3771742.2468750025},{"$f":"IF($E32<>\"\",IFERROR(IF(AND(S$9>=$D32,S$9<=$E32),$F32/($E32+1-$D32),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D32,$F32*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B33","v":"TR-L-85"},{"$f":"'Trans - Future Infrastructure'!G33","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M33","v":2027},{"$f":"'Trans - Future Infrastructure'!N33","v":2031},{"$f":"'Trans - Future Infrastructure'!Y33","v":4301808},516696.39287280949,{"$f":"IF($E33<>\"\",IFERROR(IF(AND(H$9>=$D33,H$9<=$E33),$F33/($E33+1-$D33),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D33,$F33*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E33<>\"\",IFERROR(IF(AND(I$9>=$D33,I$9<=$E33),$F33/($E33+1-$D33),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D33,$F33*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E33<>\"\",IFERROR(IF(AND(J$9>=$D33,J$9<=$E33),$F33/($E33+1-$D33),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D33,$F33*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E33<>\"\",IFERROR(IF(AND(K$9>=$D33,K$9<=$E33),$F33/($E33+1-$D33),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D33,$F33*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E33<>\"\",IFERROR(IF(AND(L$9>=$D33,L$9<=$E33),$F33/($E33+1-$D33),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D33,$F33*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E33<>\"\",IFERROR(IF(AND(M$9>=$D33,M$9<=$E33),$F33/($E33+1-$D33),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D33,$F33*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E33<>\"\",IFERROR(IF(AND(N$9>=$D33,N$9<=$E33),$F33/($E33+1-$D33),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D33,$F33*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E33<>\"\",IFERROR(IF(AND(O$9>=$D33,O$9<=$E33),$F33/($E33+1-$D33),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D33,$F33*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E33<>\"\",IFERROR(IF(AND(P$9>=$D33,P$9<=$E33),$F33/($E33+1-$D33),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D33,$F33*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E33<>\"\",IFERROR(IF(AND(Q$9>=$D33,Q$9<=$E33),$F33/($E33+1-$D33),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D33,$F33*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E33<>\"\",IFERROR(IF(AND(R$9>=$D33,R$9<=$E33),$F33/($E33+1-$D33),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D33,$F33*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E33<>\"\",IFERROR(IF(AND(S$9>=$D33,S$9<=$E33),$F33/($E33+1-$D33),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D33,$F33*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1107864.6613463827}]
[null,{"$f":"'Trans - Future Infrastructure'!B34","v":"TR-L-86"},{"$f":"'Trans - Future Infrastructure'!G34","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M34","v":2027},{"$f":"'Trans - Future Infrastructure'!N34","v":2031},{"$f":"'Trans - Future Infrastructure'!Y34","v":2257144},271108.83679478592,{"$f":"IF($E34<>\"\",IFERROR(IF(AND(H$9>=$D34,H$9<=$E34),$F34/($E34+1-$D34),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D34,$F34*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E34<>\"\",IFERROR(IF(AND(I$9>=$D34,I$9<=$E34),$F34/($E34+1-$D34),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D34,$F34*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E34<>\"\",IFERROR(IF(AND(J$9>=$D34,J$9<=$E34),$F34/($E34+1-$D34),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D34,$F34*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E34<>\"\",IFERROR(IF(AND(K$9>=$D34,K$9<=$E34),$F34/($E34+1-$D34),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D34,$F34*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E34<>\"\",IFERROR(IF(AND(L$9>=$D34,L$9<=$E34),$F34/($E34+1-$D34),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D34,$F34*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E34<>\"\",IFERROR(IF(AND(M$9>=$D34,M$9<=$E34),$F34/($E34+1-$D34),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D34,$F34*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E34<>\"\",IFERROR(IF(AND(N$9>=$D34,N$9<=$E34),$F34/($E34+1-$D34),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D34,$F34*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E34<>\"\",IFERROR(IF(AND(O$9>=$D34,O$9<=$E34),$F34/($E34+1-$D34),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D34,$F34*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E34<>\"\",IFERROR(IF(AND(P$9>=$D34,P$9<=$E34),$F34/($E34+1-$D34),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D34,$F34*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E34<>\"\",IFERROR(IF(AND(Q$9>=$D34,Q$9<=$E34),$F34/($E34+1-$D34),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D34,$F34*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E34<>\"\",IFERROR(IF(AND(R$9>=$D34,R$9<=$E34),$F34/($E34+1-$D34),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D34,$F34*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E34<>\"\",IFERROR(IF(AND(S$9>=$D34,S$9<=$E34),$F34/($E34+1-$D34),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D34,$F34*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":581292.81296841218}]
[null,{"$f":"'Trans - Future Infrastructure'!B35","v":"TR-L-87"},{"$f":"'Trans - Future Infrastructure'!G35","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M35","v":2027},{"$f":"'Trans - Future Infrastructure'!N35","v":2031},{"$f":"'Trans - Future Infrastructure'!Y35","v":6010346},721911.36799167213,{"$f":"IF($E35<>\"\",IFERROR(IF(AND(H$9>=$D35,H$9<=$E35),$F35/($E35+1-$D35),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D35,$F35*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E35<>\"\",IFERROR(IF(AND(I$9>=$D35,I$9<=$E35),$F35/($E35+1-$D35),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D35,$F35*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E35<>\"\",IFERROR(IF(AND(J$9>=$D35,J$9<=$E35),$F35/($E35+1-$D35),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D35,$F35*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E35<>\"\",IFERROR(IF(AND(K$9>=$D35,K$9<=$E35),$F35/($E35+1-$D35),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D35,$F35*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E35<>\"\",IFERROR(IF(AND(L$9>=$D35,L$9<=$E35),$F35/($E35+1-$D35),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D35,$F35*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E35<>\"\",IFERROR(IF(AND(M$9>=$D35,M$9<=$E35),$F35/($E35+1-$D35),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D35,$F35*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E35<>\"\",IFERROR(IF(AND(N$9>=$D35,N$9<=$E35),$F35/($E35+1-$D35),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D35,$F35*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E35<>\"\",IFERROR(IF(AND(O$9>=$D35,O$9<=$E35),$F35/($E35+1-$D35),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D35,$F35*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E35<>\"\",IFERROR(IF(AND(P$9>=$D35,P$9<=$E35),$F35/($E35+1-$D35),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D35,$F35*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E35<>\"\",IFERROR(IF(AND(Q$9>=$D35,Q$9<=$E35),$F35/($E35+1-$D35),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D35,$F35*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E35<>\"\",IFERROR(IF(AND(R$9>=$D35,R$9<=$E35),$F35/($E35+1-$D35),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D35,$F35*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E35<>\"\",IFERROR(IF(AND(S$9>=$D35,S$9<=$E35),$F35/($E35+1-$D35),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D35,$F35*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1547872.4145439744}]
[null,{"$f":"'Trans - Future Infrastructure'!B36","v":"TR-L-90"},{"$f":"'Trans - Future Infrastructure'!G36","v":"Redland Bay"},{"$f":"'Trans - Future Infrastructure'!M36","v":2027},{"$f":"'Trans - Future Infrastructure'!N36","v":2031},{"$f":"'Trans - Future Infrastructure'!Y36","v":2296158},275794.86487217568,{"$f":"IF($E36<>\"\",IFERROR(IF(AND(H$9>=$D36,H$9<=$E36),$F36/($E36+1-$D36),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D36,$F36*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E36<>\"\",IFERROR(IF(AND(I$9>=$D36,I$9<=$E36),$F36/($E36+1-$D36),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D36,$F36*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E36<>\"\",IFERROR(IF(AND(J$9>=$D36,J$9<=$E36),$F36/($E36+1-$D36),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D36,$F36*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E36<>\"\",IFERROR(IF(AND(K$9>=$D36,K$9<=$E36),$F36/($E36+1-$D36),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D36,$F36*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E36<>\"\",IFERROR(IF(AND(L$9>=$D36,L$9<=$E36),$F36/($E36+1-$D36),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D36,$F36*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E36<>\"\",IFERROR(IF(AND(M$9>=$D36,M$9<=$E36),$F36/($E36+1-$D36),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D36,$F36*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E36<>\"\",IFERROR(IF(AND(N$9>=$D36,N$9<=$E36),$F36/($E36+1-$D36),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D36,$F36*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E36<>\"\",IFERROR(IF(AND(O$9>=$D36,O$9<=$E36),$F36/($E36+1-$D36),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D36,$F36*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E36<>\"\",IFERROR(IF(AND(P$9>=$D36,P$9<=$E36),$F36/($E36+1-$D36),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D36,$F36*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E36<>\"\",IFERROR(IF(AND(Q$9>=$D36,Q$9<=$E36),$F36/($E36+1-$D36),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D36,$F36*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E36<>\"\",IFERROR(IF(AND(R$9>=$D36,R$9<=$E36),$F36/($E36+1-$D36),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D36,$F36*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E36<>\"\",IFERROR(IF(AND(S$9>=$D36,S$9<=$E36),$F36/($E36+1-$D36),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D36,$F36*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":591340.27019982925}]
[null,{"$f":"'Trans - Future Infrastructure'!B37","v":"TR-L-91"},{"$f":"'Trans - Future Infrastructure'!G37","v":"Redland Bay"},{"$f":"'Trans - Future Infrastructure'!M37","v":2019},{"$f":"'Trans - Future Infrastructure'!N37","v":2019},{"$f":"'Trans - Future Infrastructure'!Y37","v":3304685},2875648.6189755197,{"$f":"IF($E37<>\"\",IFERROR(IF(AND(H$9>=$D37,H$9<=$E37),$F37/($E37+1-$D37),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D37,$F37*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E37<>\"\",IFERROR(IF(AND(I$9>=$D37,I$9<=$E37),$F37/($E37+1-$D37),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D37,$F37*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E37<>\"\",IFERROR(IF(AND(J$9>=$D37,J$9<=$E37),$F37/($E37+1-$D37),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D37,$F37*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E37<>\"\",IFERROR(IF(AND(K$9>=$D37,K$9<=$E37),$F37/($E37+1-$D37),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D37,$F37*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3540601.7183631798},{"$f":"IF($E37<>\"\",IFERROR(IF(AND(L$9>=$D37,L$9<=$E37),$F37/($E37+1-$D37),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D37,$F37*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E37<>\"\",IFERROR(IF(AND(M$9>=$D37,M$9<=$E37),$F37/($E37+1-$D37),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D37,$F37*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E37<>\"\",IFERROR(IF(AND(N$9>=$D37,N$9<=$E37),$F37/($E37+1-$D37),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D37,$F37*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E37<>\"\",IFERROR(IF(AND(O$9>=$D37,O$9<=$E37),$F37/($E37+1-$D37),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D37,$F37*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E37<>\"\",IFERROR(IF(AND(P$9>=$D37,P$9<=$E37),$F37/($E37+1-$D37),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D37,$F37*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E37<>\"\",IFERROR(IF(AND(Q$9>=$D37,Q$9<=$E37),$F37/($E37+1-$D37),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D37,$F37*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E37<>\"\",IFERROR(IF(AND(R$9>=$D37,R$9<=$E37),$F37/($E37+1-$D37),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D37,$F37*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E37<>\"\",IFERROR(IF(AND(S$9>=$D37,S$9<=$E37),$F37/($E37+1-$D37),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D37,$F37*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B38","v":"TR-L-92"},{"$f":"'Trans - Future Infrastructure'!G38","v":"Redland Bay"},{"$f":"'Trans - Future Infrastructure'!M38","v":2019},{"$f":"'Trans - Future Infrastructure'!N38","v":2019},{"$f":"'Trans - Future Infrastructure'!Y38","v":5622151},4892245.6327371104,{"$f":"IF($E38<>\"\",IFERROR(IF(AND(H$9>=$D38,H$9<=$E38),$F38/($E38+1-$D38),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D38,$F38*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E38<>\"\",IFERROR(IF(AND(I$9>=$D38,I$9<=$E38),$F38/($E38+1-$D38),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D38,$F38*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E38<>\"\",IFERROR(IF(AND(J$9>=$D38,J$9<=$E38),$F38/($E38+1-$D38),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D38,$F38*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E38<>\"\",IFERROR(IF(AND(K$9>=$D38,K$9<=$E38),$F38/($E38+1-$D38),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D38,$F38*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":6023508.2894427972},{"$f":"IF($E38<>\"\",IFERROR(IF(AND(L$9>=$D38,L$9<=$E38),$F38/($E38+1-$D38),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D38,$F38*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E38<>\"\",IFERROR(IF(AND(M$9>=$D38,M$9<=$E38),$F38/($E38+1-$D38),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D38,$F38*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E38<>\"\",IFERROR(IF(AND(N$9>=$D38,N$9<=$E38),$F38/($E38+1-$D38),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D38,$F38*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E38<>\"\",IFERROR(IF(AND(O$9>=$D38,O$9<=$E38),$F38/($E38+1-$D38),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D38,$F38*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E38<>\"\",IFERROR(IF(AND(P$9>=$D38,P$9<=$E38),$F38/($E38+1-$D38),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D38,$F38*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E38<>\"\",IFERROR(IF(AND(Q$9>=$D38,Q$9<=$E38),$F38/($E38+1-$D38),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D38,$F38*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E38<>\"\",IFERROR(IF(AND(R$9>=$D38,R$9<=$E38),$F38/($E38+1-$D38),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D38,$F38*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E38<>\"\",IFERROR(IF(AND(S$9>=$D38,S$9<=$E38),$F38/($E38+1-$D38),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D38,$F38*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B39","v":"TR-L-93"},{"$f":"'Trans - Future Infrastructure'!G39","v":"Redland Bay"},{"$f":"'Trans - Future Infrastructure'!M39","v":2022},{"$f":"'Trans - Future Infrastructure'!N39","v":2026},{"$f":"'Trans - Future Infrastructure'!Y39","v":3618752},2502881.1496383687,{"$f":"IF($E39<>\"\",IFERROR(IF(AND(H$9>=$D39,H$9<=$E39),$F39/($E39+1-$D39),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D39,$F39*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E39<>\"\",IFERROR(IF(AND(I$9>=$D39,I$9<=$E39),$F39/($E39+1-$D39),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D39,$F39*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E39<>\"\",IFERROR(IF(AND(J$9>=$D39,J$9<=$E39),$F39/($E39+1-$D39),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D39,$F39*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E39<>\"\",IFERROR(IF(AND(K$9>=$D39,K$9<=$E39),$F39/($E39+1-$D39),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D39,$F39*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E39<>\"\",IFERROR(IF(AND(L$9>=$D39,L$9<=$E39),$F39/($E39+1-$D39),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D39,$F39*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E39<>\"\",IFERROR(IF(AND(M$9>=$D39,M$9<=$E39),$F39/($E39+1-$D39),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D39,$F39*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E39<>\"\",IFERROR(IF(AND(N$9>=$D39,N$9<=$E39),$F39/($E39+1-$D39),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D39,$F39*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":830773.8730732298},{"$f":"IF($E39<>\"\",IFERROR(IF(AND(O$9>=$D39,O$9<=$E39),$F39/($E39+1-$D39),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D39,$F39*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":850090.50526512496},{"$f":"IF($E39<>\"\",IFERROR(IF(AND(P$9>=$D39,P$9<=$E39),$F39/($E39+1-$D39),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D39,$F39*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":869856.27565374365},{"$f":"IF($E39<>\"\",IFERROR(IF(AND(Q$9>=$D39,Q$9<=$E39),$F39/($E39+1-$D39),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D39,$F39*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":890081.62731828028},{"$f":"IF($E39<>\"\",IFERROR(IF(AND(R$9>=$D39,R$9<=$E39),$F39/($E39+1-$D39),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D39,$F39*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":910777.24615384673},{"$f":"IF($E39<>\"\",IFERROR(IF(AND(S$9>=$D39,S$9<=$E39),$F39/($E39+1-$D39),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D39,$F39*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B40","v":"TR-L-94"},{"$f":"'Trans - Future Infrastructure'!G40","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M40","v":2022},{"$f":"'Trans - Future Infrastructure'!N40","v":2026},{"$f":"'Trans - Future Infrastructure'!Y40","v":7339543},5076336.7651776755,{"$f":"IF($E40<>\"\",IFERROR(IF(AND(H$9>=$D40,H$9<=$E40),$F40/($E40+1-$D40),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D40,$F40*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E40<>\"\",IFERROR(IF(AND(I$9>=$D40,I$9<=$E40),$F40/($E40+1-$D40),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D40,$F40*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E40<>\"\",IFERROR(IF(AND(J$9>=$D40,J$9<=$E40),$F40/($E40+1-$D40),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D40,$F40*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E40<>\"\",IFERROR(IF(AND(K$9>=$D40,K$9<=$E40),$F40/($E40+1-$D40),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D40,$F40*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E40<>\"\",IFERROR(IF(AND(L$9>=$D40,L$9<=$E40),$F40/($E40+1-$D40),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D40,$F40*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E40<>\"\",IFERROR(IF(AND(M$9>=$D40,M$9<=$E40),$F40/($E40+1-$D40),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D40,$F40*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E40<>\"\",IFERROR(IF(AND(N$9>=$D40,N$9<=$E40),$F40/($E40+1-$D40),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D40,$F40*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1684973.3180658724},{"$f":"IF($E40<>\"\",IFERROR(IF(AND(O$9>=$D40,O$9<=$E40),$F40/($E40+1-$D40),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D40,$F40*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1724151.2591316318},{"$f":"IF($E40<>\"\",IFERROR(IF(AND(P$9>=$D40,P$9<=$E40),$F40/($E40+1-$D40),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D40,$F40*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1764240.1410708732},{"$f":"IF($E40<>\"\",IFERROR(IF(AND(Q$9>=$D40,Q$9<=$E40),$F40/($E40+1-$D40),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D40,$F40*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1805261.1445085194},{"$f":"IF($E40<>\"\",IFERROR(IF(AND(R$9>=$D40,R$9<=$E40),$F40/($E40+1-$D40),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D40,$F40*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1847235.9425480783},{"$f":"IF($E40<>\"\",IFERROR(IF(AND(S$9>=$D40,S$9<=$E40),$F40/($E40+1-$D40),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D40,$F40*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B41","v":"TR-L-95"},{"$f":"'Trans - Future Infrastructure'!G41","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M41","v":2022},{"$f":"'Trans - Future Infrastructure'!N41","v":2026},{"$f":"'Trans - Future Infrastructure'!Y41","v":909115},628782.18688472849,{"$f":"IF($E41<>\"\",IFERROR(IF(AND(H$9>=$D41,H$9<=$E41),$F41/($E41+1-$D41),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D41,$F41*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E41<>\"\",IFERROR(IF(AND(I$9>=$D41,I$9<=$E41),$F41/($E41+1-$D41),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D41,$F41*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E41<>\"\",IFERROR(IF(AND(J$9>=$D41,J$9<=$E41),$F41/($E41+1-$D41),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D41,$F41*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E41<>\"\",IFERROR(IF(AND(K$9>=$D41,K$9<=$E41),$F41/($E41+1-$D41),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D41,$F41*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E41<>\"\",IFERROR(IF(AND(L$9>=$D41,L$9<=$E41),$F41/($E41+1-$D41),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D41,$F41*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E41<>\"\",IFERROR(IF(AND(M$9>=$D41,M$9<=$E41),$F41/($E41+1-$D41),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D41,$F41*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E41<>\"\",IFERROR(IF(AND(N$9>=$D41,N$9<=$E41),$F41/($E41+1-$D41),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D41,$F41*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":208709.79542642582},{"$f":"IF($E41<>\"\",IFERROR(IF(AND(O$9>=$D41,O$9<=$E41),$F41/($E41+1-$D41),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D41,$F41*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":213562.58447500796},{"$f":"IF($E41<>\"\",IFERROR(IF(AND(P$9>=$D41,P$9<=$E41),$F41/($E41+1-$D41),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D41,$F41*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":218528.20752595179},{"$f":"IF($E41<>\"\",IFERROR(IF(AND(Q$9>=$D41,Q$9<=$E41),$F41/($E41+1-$D41),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D41,$F41*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":223609.28812459609},{"$f":"IF($E41<>\"\",IFERROR(IF(AND(R$9>=$D41,R$9<=$E41),$F41/($E41+1-$D41),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D41,$F41*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":228808.51081730783},{"$f":"IF($E41<>\"\",IFERROR(IF(AND(S$9>=$D41,S$9<=$E41),$F41/($E41+1-$D41),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D41,$F41*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B42","v":"TR-L-96"},{"$f":"'Trans - Future Infrastructure'!G42","v":"Redland Bay"},{"$f":"'Trans - Future Infrastructure'!M42","v":2022},{"$f":"'Trans - Future Infrastructure'!N42","v":2026},{"$f":"'Trans - Future Infrastructure'!Y42","v":939126},649539.0572593211,{"$f":"IF($E42<>\"\",IFERROR(IF(AND(H$9>=$D42,H$9<=$E42),$F42/($E42+1-$D42),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D42,$F42*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E42<>\"\",IFERROR(IF(AND(I$9>=$D42,I$9<=$E42),$F42/($E42+1-$D42),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D42,$F42*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E42<>\"\",IFERROR(IF(AND(J$9>=$D42,J$9<=$E42),$F42/($E42+1-$D42),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D42,$F42*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E42<>\"\",IFERROR(IF(AND(K$9>=$D42,K$9<=$E42),$F42/($E42+1-$D42),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D42,$F42*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E42<>\"\",IFERROR(IF(AND(L$9>=$D42,L$9<=$E42),$F42/($E42+1-$D42),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D42,$F42*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E42<>\"\",IFERROR(IF(AND(M$9>=$D42,M$9<=$E42),$F42/($E42+1-$D42),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D42,$F42*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E42<>\"\",IFERROR(IF(AND(N$9>=$D42,N$9<=$E42),$F42/($E42+1-$D42),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D42,$F42*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":215599.56148522199},{"$f":"IF($E42<>\"\",IFERROR(IF(AND(O$9>=$D42,O$9<=$E42),$F42/($E42+1-$D42),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D42,$F42*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":220612.54704594726},{"$f":"IF($E42<>\"\",IFERROR(IF(AND(P$9>=$D42,P$9<=$E42),$F42/($E42+1-$D42),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D42,$F42*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":225742.0913976967},{"$f":"IF($E42<>\"\",IFERROR(IF(AND(Q$9>=$D42,Q$9<=$E42),$F42/($E42+1-$D42),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D42,$F42*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":230990.90469225505},{"$f":"IF($E42<>\"\",IFERROR(IF(AND(R$9>=$D42,R$9<=$E42),$F42/($E42+1-$D42),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D42,$F42*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":236361.760096154},{"$f":"IF($E42<>\"\",IFERROR(IF(AND(S$9>=$D42,S$9<=$E42),$F42/($E42+1-$D42),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D42,$F42*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B43","v":"TR-L-97"},{"$f":"'Trans - Future Infrastructure'!G43","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M43","v":2022},{"$f":"'Trans - Future Infrastructure'!N43","v":2026},{"$f":"'Trans - Future Infrastructure'!Y43","v":2123294},1468559.4723651276,{"$f":"IF($E43<>\"\",IFERROR(IF(AND(H$9>=$D43,H$9<=$E43),$F43/($E43+1-$D43),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D43,$F43*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E43<>\"\",IFERROR(IF(AND(I$9>=$D43,I$9<=$E43),$F43/($E43+1-$D43),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D43,$F43*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E43<>\"\",IFERROR(IF(AND(J$9>=$D43,J$9<=$E43),$F43/($E43+1-$D43),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D43,$F43*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E43<>\"\",IFERROR(IF(AND(K$9>=$D43,K$9<=$E43),$F43/($E43+1-$D43),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D43,$F43*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E43<>\"\",IFERROR(IF(AND(L$9>=$D43,L$9<=$E43),$F43/($E43+1-$D43),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D43,$F43*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E43<>\"\",IFERROR(IF(AND(M$9>=$D43,M$9<=$E43),$F43/($E43+1-$D43),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D43,$F43*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E43<>\"\",IFERROR(IF(AND(N$9>=$D43,N$9<=$E43),$F43/($E43+1-$D43),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D43,$F43*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":487454.56446121488},{"$f":"IF($E43<>\"\",IFERROR(IF(AND(O$9>=$D43,O$9<=$E43),$F43/($E43+1-$D43),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D43,$F43*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":498788.55176768347},{"$f":"IF($E43<>\"\",IFERROR(IF(AND(P$9>=$D43,P$9<=$E43),$F43/($E43+1-$D43),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D43,$F43*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":510386.06982681871},{"$f":"IF($E43<>\"\",IFERROR(IF(AND(Q$9>=$D43,Q$9<=$E43),$F43/($E43+1-$D43),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D43,$F43*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":522253.24609012739},{"$f":"IF($E43<>\"\",IFERROR(IF(AND(R$9>=$D43,R$9<=$E43),$F43/($E43+1-$D43),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D43,$F43*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":534396.35048076953},{"$f":"IF($E43<>\"\",IFERROR(IF(AND(S$9>=$D43,S$9<=$E43),$F43/($E43+1-$D43),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D43,$F43*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B44","v":"TR-L-98"},{"$f":"'Trans - Future Infrastructure'!G44","v":"Redland Bay"},{"$f":"'Trans - Future Infrastructure'!M44","v":2022},{"$f":"'Trans - Future Infrastructure'!N44","v":2026},{"$f":"'Trans - Future Infrastructure'!Y44","v":1375264},951190.44946331263,{"$f":"IF($E44<>\"\",IFERROR(IF(AND(H$9>=$D44,H$9<=$E44),$F44/($E44+1-$D44),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D44,$F44*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E44<>\"\",IFERROR(IF(AND(I$9>=$D44,I$9<=$E44),$F44/($E44+1-$D44),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D44,$F44*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E44<>\"\",IFERROR(IF(AND(J$9>=$D44,J$9<=$E44),$F44/($E44+1-$D44),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D44,$F44*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E44<>\"\",IFERROR(IF(AND(K$9>=$D44,K$9<=$E44),$F44/($E44+1-$D44),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D44,$F44*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E44<>\"\",IFERROR(IF(AND(L$9>=$D44,L$9<=$E44),$F44/($E44+1-$D44),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D44,$F44*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E44<>\"\",IFERROR(IF(AND(M$9>=$D44,M$9<=$E44),$F44/($E44+1-$D44),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D44,$F44*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E44<>\"\",IFERROR(IF(AND(N$9>=$D44,N$9<=$E44),$F44/($E44+1-$D44),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D44,$F44*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":315725.80817314429},{"$f":"IF($E44<>\"\",IFERROR(IF(AND(O$9>=$D44,O$9<=$E44),$F44/($E44+1-$D44),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D44,$F44*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":323066.86632102355},{"$f":"IF($E44<>\"\",IFERROR(IF(AND(P$9>=$D44,P$9<=$E44),$F44/($E44+1-$D44),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D44,$F44*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":330578.61414119287},{"$f":"IF($E44<>\"\",IFERROR(IF(AND(Q$9>=$D44,Q$9<=$E44),$F44/($E44+1-$D44),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D44,$F44*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":338265.0204026823},{"$f":"IF($E44<>\"\",IFERROR(IF(AND(R$9>=$D44,R$9<=$E44),$F44/($E44+1-$D44),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D44,$F44*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":346130.14615384635},{"$f":"IF($E44<>\"\",IFERROR(IF(AND(S$9>=$D44,S$9<=$E44),$F44/($E44+1-$D44),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D44,$F44*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B45","v":"TR-L-99"},{"$f":"'Trans - Future Infrastructure'!G45","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M45","v":2022},{"$f":"'Trans - Future Infrastructure'!N45","v":2026},{"$f":"'Trans - Future Infrastructure'!Y45","v":745779},515812.13658635708,{"$f":"IF($E45<>\"\",IFERROR(IF(AND(H$9>=$D45,H$9<=$E45),$F45/($E45+1-$D45),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D45,$F45*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E45<>\"\",IFERROR(IF(AND(I$9>=$D45,I$9<=$E45),$F45/($E45+1-$D45),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D45,$F45*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E45<>\"\",IFERROR(IF(AND(J$9>=$D45,J$9<=$E45),$F45/($E45+1-$D45),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D45,$F45*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E45<>\"\",IFERROR(IF(AND(K$9>=$D45,K$9<=$E45),$F45/($E45+1-$D45),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D45,$F45*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E45<>\"\",IFERROR(IF(AND(L$9>=$D45,L$9<=$E45),$F45/($E45+1-$D45),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D45,$F45*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E45<>\"\",IFERROR(IF(AND(M$9>=$D45,M$9<=$E45),$F45/($E45+1-$D45),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D45,$F45*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E45<>\"\",IFERROR(IF(AND(N$9>=$D45,N$9<=$E45),$F45/($E45+1-$D45),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D45,$F45*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":171211.98365808991},{"$f":"IF($E45<>\"\",IFERROR(IF(AND(O$9>=$D45,O$9<=$E45),$F45/($E45+1-$D45),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D45,$F45*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":175192.89714413133},{"$f":"IF($E45<>\"\",IFERROR(IF(AND(P$9>=$D45,P$9<=$E45),$F45/($E45+1-$D45),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D45,$F45*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":179266.37232967973},{"$f":"IF($E45<>\"\",IFERROR(IF(AND(Q$9>=$D45,Q$9<=$E45),$F45/($E45+1-$D45),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D45,$F45*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":183434.56140122333},{"$f":"IF($E45<>\"\",IFERROR(IF(AND(R$9>=$D45,R$9<=$E45),$F45/($E45+1-$D45),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D45,$F45*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":187699.66658653857},{"$f":"IF($E45<>\"\",IFERROR(IF(AND(S$9>=$D45,S$9<=$E45),$F45/($E45+1-$D45),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D45,$F45*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B46","v":"TR-L-100"},{"$f":"'Trans - Future Infrastructure'!G46","v":"Thornlands"},{"$f":"'Trans - Future Infrastructure'!M46","v":2017},{"$f":"'Trans - Future Infrastructure'!N46","v":2021},{"$f":"'Trans - Future Infrastructure'!Y46","v":6396891},5578371.6209149836,{"$f":"IF($E46<>\"\",IFERROR(IF(AND(H$9>=$D46,H$9<=$E46),$F46/($E46+1-$D46),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D46,$F46*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E46<>\"\",IFERROR(IF(AND(I$9>=$D46,I$9<=$E46),$F46/($E46+1-$D46),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D46,$F46*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1309125.498181524},{"$f":"IF($E46<>\"\",IFERROR(IF(AND(J$9>=$D46,J$9<=$E46),$F46/($E46+1-$D46),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D46,$F46*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1339564.461852659},{"$f":"IF($E46<>\"\",IFERROR(IF(AND(K$9>=$D46,K$9<=$E46),$F46/($E46+1-$D46),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D46,$F46*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1370711.1731848547},{"$f":"IF($E46<>\"\",IFERROR(IF(AND(L$9>=$D46,L$9<=$E46),$F46/($E46+1-$D46),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D46,$F46*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1402582.0882821081},{"$f":"IF($E46<>\"\",IFERROR(IF(AND(M$9>=$D46,M$9<=$E46),$F46/($E46+1-$D46),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D46,$F46*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1435194.045875408},{"$f":"IF($E46<>\"\",IFERROR(IF(AND(N$9>=$D46,N$9<=$E46),$F46/($E46+1-$D46),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D46,$F46*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E46<>\"\",IFERROR(IF(AND(O$9>=$D46,O$9<=$E46),$F46/($E46+1-$D46),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D46,$F46*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E46<>\"\",IFERROR(IF(AND(P$9>=$D46,P$9<=$E46),$F46/($E46+1-$D46),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D46,$F46*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E46<>\"\",IFERROR(IF(AND(Q$9>=$D46,Q$9<=$E46),$F46/($E46+1-$D46),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D46,$F46*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E46<>\"\",IFERROR(IF(AND(R$9>=$D46,R$9<=$E46),$F46/($E46+1-$D46),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D46,$F46*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E46<>\"\",IFERROR(IF(AND(S$9>=$D46,S$9<=$E46),$F46/($E46+1-$D46),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D46,$F46*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B47","v":"TR-L-101"},{"$f":"'Trans - Future Infrastructure'!G47","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M47","v":2027},{"$f":"'Trans - Future Infrastructure'!N47","v":2031},{"$f":"'Trans - Future Infrastructure'!Y47","v":462867},55595.626136698491,{"$f":"IF($E47<>\"\",IFERROR(IF(AND(H$9>=$D47,H$9<=$E47),$F47/($E47+1-$D47),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D47,$F47*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E47<>\"\",IFERROR(IF(AND(I$9>=$D47,I$9<=$E47),$F47/($E47+1-$D47),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D47,$F47*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E47<>\"\",IFERROR(IF(AND(J$9>=$D47,J$9<=$E47),$F47/($E47+1-$D47),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D47,$F47*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E47<>\"\",IFERROR(IF(AND(K$9>=$D47,K$9<=$E47),$F47/($E47+1-$D47),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D47,$F47*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E47<>\"\",IFERROR(IF(AND(L$9>=$D47,L$9<=$E47),$F47/($E47+1-$D47),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D47,$F47*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E47<>\"\",IFERROR(IF(AND(M$9>=$D47,M$9<=$E47),$F47/($E47+1-$D47),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D47,$F47*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E47<>\"\",IFERROR(IF(AND(N$9>=$D47,N$9<=$E47),$F47/($E47+1-$D47),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D47,$F47*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E47<>\"\",IFERROR(IF(AND(O$9>=$D47,O$9<=$E47),$F47/($E47+1-$D47),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D47,$F47*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E47<>\"\",IFERROR(IF(AND(P$9>=$D47,P$9<=$E47),$F47/($E47+1-$D47),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D47,$F47*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E47<>\"\",IFERROR(IF(AND(Q$9>=$D47,Q$9<=$E47),$F47/($E47+1-$D47),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D47,$F47*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E47<>\"\",IFERROR(IF(AND(R$9>=$D47,R$9<=$E47),$F47/($E47+1-$D47),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D47,$F47*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E47<>\"\",IFERROR(IF(AND(S$9>=$D47,S$9<=$E47),$F47/($E47+1-$D47),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D47,$F47*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":119204.29554350545}]
[null,{"$f":"'Trans - Future Infrastructure'!B48","v":"TR-L-102"},{"$f":"'Trans - Future Infrastructure'!G48","v":"Redland Bay"},{"$f":"'Trans - Future Infrastructure'!M48","v":2021},{"$f":"'Trans - Future Infrastructure'!N48","v":2026},{"$f":"'Trans - Future Infrastructure'!Y48","v":1490057},1055789.2531606802,{"$f":"IF($E48<>\"\",IFERROR(IF(AND(H$9>=$D48,H$9<=$E48),$F48/($E48+1-$D48),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D48,$F48*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E48<>\"\",IFERROR(IF(AND(I$9>=$D48,I$9<=$E48),$F48/($E48+1-$D48),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D48,$F48*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E48<>\"\",IFERROR(IF(AND(J$9>=$D48,J$9<=$E48),$F48/($E48+1-$D48),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D48,$F48*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E48<>\"\",IFERROR(IF(AND(K$9>=$D48,K$9<=$E48),$F48/($E48+1-$D48),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D48,$F48*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E48<>\"\",IFERROR(IF(AND(L$9>=$D48,L$9<=$E48),$F48/($E48+1-$D48),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D48,$F48*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E48<>\"\",IFERROR(IF(AND(M$9>=$D48,M$9<=$E48),$F48/($E48+1-$D48),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D48,$F48*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":278588.5797771361},{"$f":"IF($E48<>\"\",IFERROR(IF(AND(N$9>=$D48,N$9<=$E48),$F48/($E48+1-$D48),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D48,$F48*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":285066.14642052416},{"$f":"IF($E48<>\"\",IFERROR(IF(AND(O$9>=$D48,O$9<=$E48),$F48/($E48+1-$D48),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D48,$F48*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":291694.32537419815},{"$f":"IF($E48<>\"\",IFERROR(IF(AND(P$9>=$D48,P$9<=$E48),$F48/($E48+1-$D48),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D48,$F48*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":298476.61858097999},{"$f":"IF($E48<>\"\",IFERROR(IF(AND(Q$9>=$D48,Q$9<=$E48),$F48/($E48+1-$D48),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D48,$F48*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":305416.60940866603},{"$f":"IF($E48<>\"\",IFERROR(IF(AND(R$9>=$D48,R$9<=$E48),$F48/($E48+1-$D48),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D48,$F48*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":312517.96454326942},{"$f":"IF($E48<>\"\",IFERROR(IF(AND(S$9>=$D48,S$9<=$E48),$F48/($E48+1-$D48),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D48,$F48*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B49","v":"TR-L-103"},{"$f":"'Trans - Future Infrastructure'!G49","v":"Thornlands"},{"$f":"'Trans - Future Infrastructure'!M49","v":2017},{"$f":"'Trans - Future Infrastructure'!N49","v":2021},{"$f":"'Trans - Future Infrastructure'!Y49","v":5573383},4860236.2553449813,{"$f":"IF($E49<>\"\",IFERROR(IF(AND(H$9>=$D49,H$9<=$E49),$F49/($E49+1-$D49),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D49,$F49*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E49<>\"\",IFERROR(IF(AND(I$9>=$D49,I$9<=$E49),$F49/($E49+1-$D49),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D49,$F49*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1140594.3600463786},{"$f":"IF($E49<>\"\",IFERROR(IF(AND(J$9>=$D49,J$9<=$E49),$F49/($E49+1-$D49),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D49,$F49*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1167114.7435674234},{"$f":"IF($E49<>\"\",IFERROR(IF(AND(K$9>=$D49,K$9<=$E49),$F49/($E49+1-$D49),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D49,$F49*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1194251.7623855912},{"$f":"IF($E49<>\"\",IFERROR(IF(AND(L$9>=$D49,L$9<=$E49),$F49/($E49+1-$D49),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D49,$F49*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1222019.75411743},{"$f":"IF($E49<>\"\",IFERROR(IF(AND(M$9>=$D49,M$9<=$E49),$F49/($E49+1-$D49),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D49,$F49*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1250433.3897487419},{"$f":"IF($E49<>\"\",IFERROR(IF(AND(N$9>=$D49,N$9<=$E49),$F49/($E49+1-$D49),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D49,$F49*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E49<>\"\",IFERROR(IF(AND(O$9>=$D49,O$9<=$E49),$F49/($E49+1-$D49),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D49,$F49*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E49<>\"\",IFERROR(IF(AND(P$9>=$D49,P$9<=$E49),$F49/($E49+1-$D49),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D49,$F49*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E49<>\"\",IFERROR(IF(AND(Q$9>=$D49,Q$9<=$E49),$F49/($E49+1-$D49),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D49,$F49*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E49<>\"\",IFERROR(IF(AND(R$9>=$D49,R$9<=$E49),$F49/($E49+1-$D49),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D49,$F49*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E49<>\"\",IFERROR(IF(AND(S$9>=$D49,S$9<=$E49),$F49/($E49+1-$D49),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D49,$F49*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B50","v":"TR-L-104"},{"$f":"'Trans - Future Infrastructure'!G50","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M50","v":2022},{"$f":"'Trans - Future Infrastructure'!N50","v":2026},{"$f":"'Trans - Future Infrastructure'!Y50","v":16165242},11180561.553027796,{"$f":"IF($E50<>\"\",IFERROR(IF(AND(H$9>=$D50,H$9<=$E50),$F50/($E50+1-$D50),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D50,$F50*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E50<>\"\",IFERROR(IF(AND(I$9>=$D50,I$9<=$E50),$F50/($E50+1-$D50),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D50,$F50*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E50<>\"\",IFERROR(IF(AND(J$9>=$D50,J$9<=$E50),$F50/($E50+1-$D50),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D50,$F50*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E50<>\"\",IFERROR(IF(AND(K$9>=$D50,K$9<=$E50),$F50/($E50+1-$D50),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D50,$F50*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E50<>\"\",IFERROR(IF(AND(L$9>=$D50,L$9<=$E50),$F50/($E50+1-$D50),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D50,$F50*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E50<>\"\",IFERROR(IF(AND(M$9>=$D50,M$9<=$E50),$F50/($E50+1-$D50),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D50,$F50*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E50<>\"\",IFERROR(IF(AND(N$9>=$D50,N$9<=$E50),$F50/($E50+1-$D50),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D50,$F50*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3711130.4409658476},{"$f":"IF($E50<>\"\",IFERROR(IF(AND(O$9>=$D50,O$9<=$E50),$F50/($E50+1-$D50),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D50,$F50*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3797419.3145905044},{"$f":"IF($E50<>\"\",IFERROR(IF(AND(P$9>=$D50,P$9<=$E50),$F50/($E50+1-$D50),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D50,$F50*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3885714.5228966982},{"$f":"IF($E50<>\"\",IFERROR(IF(AND(Q$9>=$D50,Q$9<=$E50),$F50/($E50+1-$D50),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D50,$F50*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3976062.7159180325},{"$f":"IF($E50<>\"\",IFERROR(IF(AND(R$9>=$D50,R$9<=$E50),$F50/($E50+1-$D50),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D50,$F50*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":4068511.6283653872},{"$f":"IF($E50<>\"\",IFERROR(IF(AND(S$9>=$D50,S$9<=$E50),$F50/($E50+1-$D50),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D50,$F50*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B51","v":"TR-L-105"},{"$f":"'Trans - Future Infrastructure'!G51","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M51","v":2020},{"$f":"'Trans - Future Infrastructure'!N51","v":2020},{"$f":"'Trans - Future Infrastructure'!Y51","v":9825972},8163001.072583315,{"$f":"IF($E51<>\"\",IFERROR(IF(AND(H$9>=$D51,H$9<=$E51),$F51/($E51+1-$D51),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D51,$F51*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E51<>\"\",IFERROR(IF(AND(I$9>=$D51,I$9<=$E51),$F51/($E51+1-$D51),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D51,$F51*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E51<>\"\",IFERROR(IF(AND(J$9>=$D51,J$9<=$E51),$F51/($E51+1-$D51),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D51,$F51*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E51<>\"\",IFERROR(IF(AND(K$9>=$D51,K$9<=$E51),$F51/($E51+1-$D51),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D51,$F51*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E51<>\"\",IFERROR(IF(AND(L$9>=$D51,L$9<=$E51),$F51/($E51+1-$D51),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D51,$F51*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":10772211.318874685},{"$f":"IF($E51<>\"\",IFERROR(IF(AND(M$9>=$D51,M$9<=$E51),$F51/($E51+1-$D51),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D51,$F51*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E51<>\"\",IFERROR(IF(AND(N$9>=$D51,N$9<=$E51),$F51/($E51+1-$D51),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D51,$F51*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E51<>\"\",IFERROR(IF(AND(O$9>=$D51,O$9<=$E51),$F51/($E51+1-$D51),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D51,$F51*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E51<>\"\",IFERROR(IF(AND(P$9>=$D51,P$9<=$E51),$F51/($E51+1-$D51),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D51,$F51*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E51<>\"\",IFERROR(IF(AND(Q$9>=$D51,Q$9<=$E51),$F51/($E51+1-$D51),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D51,$F51*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E51<>\"\",IFERROR(IF(AND(R$9>=$D51,R$9<=$E51),$F51/($E51+1-$D51),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D51,$F51*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E51<>\"\",IFERROR(IF(AND(S$9>=$D51,S$9<=$E51),$F51/($E51+1-$D51),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D51,$F51*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B52","v":"TR-L-106"},{"$f":"'Trans - Future Infrastructure'!G52","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M52","v":2022},{"$f":"'Trans - Future Infrastructure'!N52","v":2026},{"$f":"'Trans - Future Infrastructure'!Y52","v":1708388},1181593.0247412347,{"$f":"IF($E52<>\"\",IFERROR(IF(AND(H$9>=$D52,H$9<=$E52),$F52/($E52+1-$D52),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D52,$F52*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E52<>\"\",IFERROR(IF(AND(I$9>=$D52,I$9<=$E52),$F52/($E52+1-$D52),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D52,$F52*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E52<>\"\",IFERROR(IF(AND(J$9>=$D52,J$9<=$E52),$F52/($E52+1-$D52),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D52,$F52*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E52<>\"\",IFERROR(IF(AND(K$9>=$D52,K$9<=$E52),$F52/($E52+1-$D52),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D52,$F52*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E52<>\"\",IFERROR(IF(AND(L$9>=$D52,L$9<=$E52),$F52/($E52+1-$D52),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D52,$F52*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E52<>\"\",IFERROR(IF(AND(M$9>=$D52,M$9<=$E52),$F52/($E52+1-$D52),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D52,$F52*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E52<>\"\",IFERROR(IF(AND(N$9>=$D52,N$9<=$E52),$F52/($E52+1-$D52),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D52,$F52*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":392202.64761769492},{"$f":"IF($E52<>\"\",IFERROR(IF(AND(O$9>=$D52,O$9<=$E52),$F52/($E52+1-$D52),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D52,$F52*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":401321.89719242329},{"$f":"IF($E52<>\"\",IFERROR(IF(AND(P$9>=$D52,P$9<=$E52),$F52/($E52+1-$D52),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D52,$F52*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":410653.18182941183},{"$f":"IF($E52<>\"\",IFERROR(IF(AND(Q$9>=$D52,Q$9<=$E52),$F52/($E52+1-$D52),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D52,$F52*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":420201.43163472437},{"$f":"IF($E52<>\"\",IFERROR(IF(AND(R$9>=$D52,R$9<=$E52),$F52/($E52+1-$D52),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D52,$F52*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":429971.69134615408},{"$f":"IF($E52<>\"\",IFERROR(IF(AND(S$9>=$D52,S$9<=$E52),$F52/($E52+1-$D52),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D52,$F52*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B53","v":"TR-L-107"},{"$f":"'Trans - Future Infrastructure'!G53","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M53","v":2022},{"$f":"'Trans - Future Infrastructure'!N53","v":2026},{"$f":"'Trans - Future Infrastructure'!Y53","v":2663495},1842185.2140340225,{"$f":"IF($E53<>\"\",IFERROR(IF(AND(H$9>=$D53,H$9<=$E53),$F53/($E53+1-$D53),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D53,$F53*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E53<>\"\",IFERROR(IF(AND(I$9>=$D53,I$9<=$E53),$F53/($E53+1-$D53),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D53,$F53*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E53<>\"\",IFERROR(IF(AND(J$9>=$D53,J$9<=$E53),$F53/($E53+1-$D53),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D53,$F53*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E53<>\"\",IFERROR(IF(AND(K$9>=$D53,K$9<=$E53),$F53/($E53+1-$D53),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D53,$F53*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E53<>\"\",IFERROR(IF(AND(L$9>=$D53,L$9<=$E53),$F53/($E53+1-$D53),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D53,$F53*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E53<>\"\",IFERROR(IF(AND(M$9>=$D53,M$9<=$E53),$F53/($E53+1-$D53),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D53,$F53*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E53<>\"\",IFERROR(IF(AND(N$9>=$D53,N$9<=$E53),$F53/($E53+1-$D53),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D53,$F53*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":611471.04224361933},{"$f":"IF($E53<>\"\",IFERROR(IF(AND(O$9>=$D53,O$9<=$E53),$F53/($E53+1-$D53),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D53,$F53*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":625688.58278244373},{"$f":"IF($E53<>\"\",IFERROR(IF(AND(P$9>=$D53,P$9<=$E53),$F53/($E53+1-$D53),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D53,$F53*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":640236.70064220147},{"$f":"IF($E53<>\"\",IFERROR(IF(AND(Q$9>=$D53,Q$9<=$E53),$F53/($E53+1-$D53),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D53,$F53*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":655123.08219908492},{"$f":"IF($E53<>\"\",IFERROR(IF(AND(R$9>=$D53,R$9<=$E53),$F53/($E53+1-$D53),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D53,$F53*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":670355.59254807734},{"$f":"IF($E53<>\"\",IFERROR(IF(AND(S$9>=$D53,S$9<=$E53),$F53/($E53+1-$D53),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D53,$F53*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B54","v":"TR-L-108"},{"$f":"'Trans - Future Infrastructure'!G54","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M54","v":2022},{"$f":"'Trans - Future Infrastructure'!N54","v":2026},{"$f":"'Trans - Future Infrastructure'!Y54","v":3468096},2398681.1208770946,{"$f":"IF($E54<>\"\",IFERROR(IF(AND(H$9>=$D54,H$9<=$E54),$F54/($E54+1-$D54),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D54,$F54*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E54<>\"\",IFERROR(IF(AND(I$9>=$D54,I$9<=$E54),$F54/($E54+1-$D54),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D54,$F54*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E54<>\"\",IFERROR(IF(AND(J$9>=$D54,J$9<=$E54),$F54/($E54+1-$D54),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D54,$F54*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E54<>\"\",IFERROR(IF(AND(K$9>=$D54,K$9<=$E54),$F54/($E54+1-$D54),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D54,$F54*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E54<>\"\",IFERROR(IF(AND(L$9>=$D54,L$9<=$E54),$F54/($E54+1-$D54),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D54,$F54*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E54<>\"\",IFERROR(IF(AND(M$9>=$D54,M$9<=$E54),$F54/($E54+1-$D54),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D54,$F54*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E54<>\"\",IFERROR(IF(AND(N$9>=$D54,N$9<=$E54),$F54/($E54+1-$D54),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D54,$F54*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":796187.06838981388},{"$f":"IF($E54<>\"\",IFERROR(IF(AND(O$9>=$D54,O$9<=$E54),$F54/($E54+1-$D54),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D54,$F54*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":814699.50992716779},{"$f":"IF($E54<>\"\",IFERROR(IF(AND(P$9>=$D54,P$9<=$E54),$F54/($E54+1-$D54),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D54,$F54*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":833642.39112535084},{"$f":"IF($E54<>\"\",IFERROR(IF(AND(Q$9>=$D54,Q$9<=$E54),$F54/($E54+1-$D54),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D54,$F54*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":853025.72029694729},{"$f":"IF($E54<>\"\",IFERROR(IF(AND(R$9>=$D54,R$9<=$E54),$F54/($E54+1-$D54),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D54,$F54*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":872859.73846153892},{"$f":"IF($E54<>\"\",IFERROR(IF(AND(S$9>=$D54,S$9<=$E54),$F54/($E54+1-$D54),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D54,$F54*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B55","v":"TR-L-109"},{"$f":"'Trans - Future Infrastructure'!G55","v":"Redland Bay"},{"$f":"'Trans - Future Infrastructure'!M55","v":2022},{"$f":"'Trans - Future Infrastructure'!N55","v":2026},{"$f":"'Trans - Future Infrastructure'!Y55","v":1958232},1354395.6478417537,{"$f":"IF($E55<>\"\",IFERROR(IF(AND(H$9>=$D55,H$9<=$E55),$F55/($E55+1-$D55),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D55,$F55*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E55<>\"\",IFERROR(IF(AND(I$9>=$D55,I$9<=$E55),$F55/($E55+1-$D55),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D55,$F55*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E55<>\"\",IFERROR(IF(AND(J$9>=$D55,J$9<=$E55),$F55/($E55+1-$D55),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D55,$F55*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E55<>\"\",IFERROR(IF(AND(K$9>=$D55,K$9<=$E55),$F55/($E55+1-$D55),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D55,$F55*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E55<>\"\",IFERROR(IF(AND(L$9>=$D55,L$9<=$E55),$F55/($E55+1-$D55),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D55,$F55*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E55<>\"\",IFERROR(IF(AND(M$9>=$D55,M$9<=$E55),$F55/($E55+1-$D55),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D55,$F55*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E55<>\"\",IFERROR(IF(AND(N$9>=$D55,N$9<=$E55),$F55/($E55+1-$D55),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D55,$F55*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":449560.50677579921},{"$f":"IF($E55<>\"\",IFERROR(IF(AND(O$9>=$D55,O$9<=$E55),$F55/($E55+1-$D55),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D55,$F55*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":460013.40525859082},{"$f":"IF($E55<>\"\",IFERROR(IF(AND(P$9>=$D55,P$9<=$E55),$F55/($E55+1-$D55),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D55,$F55*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":470709.3479702344},{"$f":"IF($E55<>\"\",IFERROR(IF(AND(Q$9>=$D55,Q$9<=$E55),$F55/($E55+1-$D55),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D55,$F55*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":481653.98602245492},{"$f":"IF($E55<>\"\",IFERROR(IF(AND(R$9>=$D55,R$9<=$E55),$F55/($E55+1-$D55),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D55,$F55*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":492853.10192307725},{"$f":"IF($E55<>\"\",IFERROR(IF(AND(S$9>=$D55,S$9<=$E55),$F55/($E55+1-$D55),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D55,$F55*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B56","v":"TR-L-110"},{"$f":"'Trans - Future Infrastructure'!G56","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M56","v":2017},{"$f":"'Trans - Future Infrastructure'!N56","v":2021},{"$f":"'Trans - Future Infrastructure'!Y56","v":1638612},1428942.0717799857,{"$f":"IF($E56<>\"\",IFERROR(IF(AND(H$9>=$D56,H$9<=$E56),$F56/($E56+1-$D56),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D56,$F56*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E56<>\"\",IFERROR(IF(AND(I$9>=$D56,I$9<=$E56),$F56/($E56+1-$D56),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D56,$F56*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":335342.39536459569},{"$f":"IF($E56<>\"\",IFERROR(IF(AND(J$9>=$D56,J$9<=$E56),$F56/($E56+1-$D56),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D56,$F56*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":343139.56607441168},{"$f":"IF($E56<>\"\",IFERROR(IF(AND(K$9>=$D56,K$9<=$E56),$F56/($E56+1-$D56),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D56,$F56*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":351118.031699271},{"$f":"IF($E56<>\"\",IFERROR(IF(AND(L$9>=$D56,L$9<=$E56),$F56/($E56+1-$D56),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D56,$F56*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":359282.00759464584},{"$f":"IF($E56<>\"\",IFERROR(IF(AND(M$9>=$D56,M$9<=$E56),$F56/($E56+1-$D56),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D56,$F56*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":367635.8071288059},{"$f":"IF($E56<>\"\",IFERROR(IF(AND(N$9>=$D56,N$9<=$E56),$F56/($E56+1-$D56),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D56,$F56*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E56<>\"\",IFERROR(IF(AND(O$9>=$D56,O$9<=$E56),$F56/($E56+1-$D56),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D56,$F56*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E56<>\"\",IFERROR(IF(AND(P$9>=$D56,P$9<=$E56),$F56/($E56+1-$D56),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D56,$F56*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E56<>\"\",IFERROR(IF(AND(Q$9>=$D56,Q$9<=$E56),$F56/($E56+1-$D56),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D56,$F56*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E56<>\"\",IFERROR(IF(AND(R$9>=$D56,R$9<=$E56),$F56/($E56+1-$D56),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D56,$F56*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E56<>\"\",IFERROR(IF(AND(S$9>=$D56,S$9<=$E56),$F56/($E56+1-$D56),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D56,$F56*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B57","v":"TR-L-111"},{"$f":"'Trans - Future Infrastructure'!G57","v":"Thornlands"},{"$f":"'Trans - Future Infrastructure'!M57","v":2018},{"$f":"'Trans - Future Infrastructure'!N57","v":2018},{"$f":"'Trans - Future Infrastructure'!Y57","v":2929095},2669750.1718802443,{"$f":"IF($E57<>\"\",IFERROR(IF(AND(H$9>=$D57,H$9<=$E57),$F57/($E57+1-$D57),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D57,$F57*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E57<>\"\",IFERROR(IF(AND(I$9>=$D57,I$9<=$E57),$F57/($E57+1-$D57),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D57,$F57*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E57<>\"\",IFERROR(IF(AND(J$9>=$D57,J$9<=$E57),$F57/($E57+1-$D57),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D57,$F57*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3066889.4994383319},{"$f":"IF($E57<>\"\",IFERROR(IF(AND(K$9>=$D57,K$9<=$E57),$F57/($E57+1-$D57),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D57,$F57*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E57<>\"\",IFERROR(IF(AND(L$9>=$D57,L$9<=$E57),$F57/($E57+1-$D57),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D57,$F57*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E57<>\"\",IFERROR(IF(AND(M$9>=$D57,M$9<=$E57),$F57/($E57+1-$D57),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D57,$F57*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E57<>\"\",IFERROR(IF(AND(N$9>=$D57,N$9<=$E57),$F57/($E57+1-$D57),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D57,$F57*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E57<>\"\",IFERROR(IF(AND(O$9>=$D57,O$9<=$E57),$F57/($E57+1-$D57),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D57,$F57*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E57<>\"\",IFERROR(IF(AND(P$9>=$D57,P$9<=$E57),$F57/($E57+1-$D57),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D57,$F57*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E57<>\"\",IFERROR(IF(AND(Q$9>=$D57,Q$9<=$E57),$F57/($E57+1-$D57),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D57,$F57*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E57<>\"\",IFERROR(IF(AND(R$9>=$D57,R$9<=$E57),$F57/($E57+1-$D57),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D57,$F57*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E57<>\"\",IFERROR(IF(AND(S$9>=$D57,S$9<=$E57),$F57/($E57+1-$D57),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D57,$F57*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B58","v":"TR-L-112"},{"$f":"'Trans - Future Infrastructure'!G58","v":"Redland Bay"},{"$f":"'Trans - Future Infrastructure'!M58","v":2017},{"$f":"'Trans - Future Infrastructure'!N58","v":2021},{"$f":"'Trans - Future Infrastructure'!Y58","v":805201},702170.85261142731,{"$f":"IF($E58<>\"\",IFERROR(IF(AND(H$9>=$D58,H$9<=$E58),$F58/($E58+1-$D58),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D58,$F58*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E58<>\"\",IFERROR(IF(AND(I$9>=$D58,I$9<=$E58),$F58/($E58+1-$D58),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D58,$F58*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":164784.605562493},{"$f":"IF($E58<>\"\",IFERROR(IF(AND(J$9>=$D58,J$9<=$E58),$F58/($E58+1-$D58),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D58,$F58*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":168616.07369083248},{"$f":"IF($E58<>\"\",IFERROR(IF(AND(K$9>=$D58,K$9<=$E58),$F58/($E58+1-$D58),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D58,$F58*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":172536.62870910545},{"$f":"IF($E58<>\"\",IFERROR(IF(AND(L$9>=$D58,L$9<=$E58),$F58/($E58+1-$D58),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D58,$F58*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":176548.34200971093},{"$f":"IF($E58<>\"\",IFERROR(IF(AND(M$9>=$D58,M$9<=$E58),$F58/($E58+1-$D58),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D58,$F58*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":180653.33314776263},{"$f":"IF($E58<>\"\",IFERROR(IF(AND(N$9>=$D58,N$9<=$E58),$F58/($E58+1-$D58),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D58,$F58*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E58<>\"\",IFERROR(IF(AND(O$9>=$D58,O$9<=$E58),$F58/($E58+1-$D58),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D58,$F58*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E58<>\"\",IFERROR(IF(AND(P$9>=$D58,P$9<=$E58),$F58/($E58+1-$D58),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D58,$F58*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E58<>\"\",IFERROR(IF(AND(Q$9>=$D58,Q$9<=$E58),$F58/($E58+1-$D58),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D58,$F58*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E58<>\"\",IFERROR(IF(AND(R$9>=$D58,R$9<=$E58),$F58/($E58+1-$D58),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D58,$F58*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E58<>\"\",IFERROR(IF(AND(S$9>=$D58,S$9<=$E58),$F58/($E58+1-$D58),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D58,$F58*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B59","v":"TR-L-113"},{"$f":"'Trans - Future Infrastructure'!G59","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M59","v":2027},{"$f":"'Trans - Future Infrastructure'!N59","v":2031},{"$f":"'Trans - Future Infrastructure'!Y59","v":0},0,{"$f":"IF($E59<>\"\",IFERROR(IF(AND(H$9>=$D59,H$9<=$E59),$F59/($E59+1-$D59),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D59,$F59*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E59<>\"\",IFERROR(IF(AND(I$9>=$D59,I$9<=$E59),$F59/($E59+1-$D59),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D59,$F59*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E59<>\"\",IFERROR(IF(AND(J$9>=$D59,J$9<=$E59),$F59/($E59+1-$D59),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D59,$F59*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E59<>\"\",IFERROR(IF(AND(K$9>=$D59,K$9<=$E59),$F59/($E59+1-$D59),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D59,$F59*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E59<>\"\",IFERROR(IF(AND(L$9>=$D59,L$9<=$E59),$F59/($E59+1-$D59),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D59,$F59*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E59<>\"\",IFERROR(IF(AND(M$9>=$D59,M$9<=$E59),$F59/($E59+1-$D59),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D59,$F59*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E59<>\"\",IFERROR(IF(AND(N$9>=$D59,N$9<=$E59),$F59/($E59+1-$D59),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D59,$F59*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E59<>\"\",IFERROR(IF(AND(O$9>=$D59,O$9<=$E59),$F59/($E59+1-$D59),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D59,$F59*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E59<>\"\",IFERROR(IF(AND(P$9>=$D59,P$9<=$E59),$F59/($E59+1-$D59),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D59,$F59*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E59<>\"\",IFERROR(IF(AND(Q$9>=$D59,Q$9<=$E59),$F59/($E59+1-$D59),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D59,$F59*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E59<>\"\",IFERROR(IF(AND(R$9>=$D59,R$9<=$E59),$F59/($E59+1-$D59),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D59,$F59*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E59<>\"\",IFERROR(IF(AND(S$9>=$D59,S$9<=$E59),$F59/($E59+1-$D59),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D59,$F59*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B60","v":"TR-L-114"},{"$f":"'Trans - Future Infrastructure'!G60","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M60","v":2017},{"$f":"'Trans - Future Infrastructure'!N60","v":2021},{"$f":"'Trans - Future Infrastructure'!Y60","v":1491557},1300703.6136424853,{"$f":"IF($E60<>\"\",IFERROR(IF(AND(H$9>=$D60,H$9<=$E60),$F60/($E60+1-$D60),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D60,$F60*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E60<>\"\",IFERROR(IF(AND(I$9>=$D60,I$9<=$E60),$F60/($E60+1-$D60),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D60,$F60*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":305247.54926903395},{"$f":"IF($E60<>\"\",IFERROR(IF(AND(J$9>=$D60,J$9<=$E60),$F60/($E60+1-$D60),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D60,$F60*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":312344.97352347674},{"$f":"IF($E60<>\"\",IFERROR(IF(AND(K$9>=$D60,K$9<=$E60),$F60/($E60+1-$D60),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D60,$F60*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":319607.42262797389},{"$f":"IF($E60<>\"\",IFERROR(IF(AND(L$9>=$D60,L$9<=$E60),$F60/($E60+1-$D60),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D60,$F60*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":327038.7336366676},{"$f":"IF($E60<>\"\",IFERROR(IF(AND(M$9>=$D60,M$9<=$E60),$F60/($E60+1-$D60),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D60,$F60*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":334642.83282047266},{"$f":"IF($E60<>\"\",IFERROR(IF(AND(N$9>=$D60,N$9<=$E60),$F60/($E60+1-$D60),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D60,$F60*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E60<>\"\",IFERROR(IF(AND(O$9>=$D60,O$9<=$E60),$F60/($E60+1-$D60),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D60,$F60*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E60<>\"\",IFERROR(IF(AND(P$9>=$D60,P$9<=$E60),$F60/($E60+1-$D60),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D60,$F60*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E60<>\"\",IFERROR(IF(AND(Q$9>=$D60,Q$9<=$E60),$F60/($E60+1-$D60),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D60,$F60*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E60<>\"\",IFERROR(IF(AND(R$9>=$D60,R$9<=$E60),$F60/($E60+1-$D60),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D60,$F60*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E60<>\"\",IFERROR(IF(AND(S$9>=$D60,S$9<=$E60),$F60/($E60+1-$D60),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D60,$F60*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B61","v":"TR-L-78"},{"$f":"'Trans - Future Infrastructure'!G61","v":"Thornlands"},{"$f":"'Trans - Future Infrastructure'!M61","v":2017},{"$f":"'Trans - Future Infrastructure'!N61","v":2021},{"$f":"'Trans - Future Infrastructure'!Y61","v":3817547},3329069.6756141596,{"$f":"IF($E61<>\"\",IFERROR(IF(AND(H$9>=$D61,H$9<=$E61),$F61/($E61+1-$D61),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D61,$F61*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E61<>\"\",IFERROR(IF(AND(I$9>=$D61,I$9<=$E61),$F61/($E61+1-$D61),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D61,$F61*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":781262.04092056327},{"$f":"IF($E61<>\"\",IFERROR(IF(AND(J$9>=$D61,J$9<=$E61),$F61/($E61+1-$D61),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D61,$F61*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":799427.455095332},{"$f":"IF($E61<>\"\",IFERROR(IF(AND(K$9>=$D61,K$9<=$E61),$F61/($E61+1-$D61),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D61,$F61*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":818015.24006870261},{"$f":"IF($E61<>\"\",IFERROR(IF(AND(L$9>=$D61,L$9<=$E61),$F61/($E61+1-$D61),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D61,$F61*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":837035.2165411443},{"$f":"IF($E61<>\"\",IFERROR(IF(AND(M$9>=$D61,M$9<=$E61),$F61/($E61+1-$D61),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D61,$F61*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":856497.43355788395},{"$f":"IF($E61<>\"\",IFERROR(IF(AND(N$9>=$D61,N$9<=$E61),$F61/($E61+1-$D61),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D61,$F61*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E61<>\"\",IFERROR(IF(AND(O$9>=$D61,O$9<=$E61),$F61/($E61+1-$D61),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D61,$F61*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E61<>\"\",IFERROR(IF(AND(P$9>=$D61,P$9<=$E61),$F61/($E61+1-$D61),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D61,$F61*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E61<>\"\",IFERROR(IF(AND(Q$9>=$D61,Q$9<=$E61),$F61/($E61+1-$D61),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D61,$F61*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E61<>\"\",IFERROR(IF(AND(R$9>=$D61,R$9<=$E61),$F61/($E61+1-$D61),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D61,$F61*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E61<>\"\",IFERROR(IF(AND(S$9>=$D61,S$9<=$E61),$F61/($E61+1-$D61),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D61,$F61*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B62","v":"TR-L-79"},{"$f":"'Trans - Future Infrastructure'!G62","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M62","v":2017},{"$f":"'Trans - Future Infrastructure'!N62","v":2021},{"$f":"'Trans - Future Infrastructure'!Y62","v":1440538},1256212.7911902249,{"$f":"IF($E62<>\"\",IFERROR(IF(AND(H$9>=$D62,H$9<=$E62),$F62/($E62+1-$D62),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D62,$F62*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E62<>\"\",IFERROR(IF(AND(I$9>=$D62,I$9<=$E62),$F62/($E62+1-$D62),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D62,$F62*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":294806.49692161649},{"$f":"IF($E62<>\"\",IFERROR(IF(AND(J$9>=$D62,J$9<=$E62),$F62/($E62+1-$D62),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D62,$F62*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":301661.15238610533},{"$f":"IF($E62<>\"\",IFERROR(IF(AND(K$9>=$D62,K$9<=$E62),$F62/($E62+1-$D62),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D62,$F62*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":308675.1879932555},{"$f":"IF($E62<>\"\",IFERROR(IF(AND(L$9>=$D62,L$9<=$E62),$F62/($E62+1-$D62),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D62,$F62*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":315852.3095500191},{"$f":"IF($E62<>\"\",IFERROR(IF(AND(M$9>=$D62,M$9<=$E62),$F62/($E62+1-$D62),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D62,$F62*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":323196.30902844341},{"$f":"IF($E62<>\"\",IFERROR(IF(AND(N$9>=$D62,N$9<=$E62),$F62/($E62+1-$D62),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D62,$F62*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E62<>\"\",IFERROR(IF(AND(O$9>=$D62,O$9<=$E62),$F62/($E62+1-$D62),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D62,$F62*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E62<>\"\",IFERROR(IF(AND(P$9>=$D62,P$9<=$E62),$F62/($E62+1-$D62),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D62,$F62*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E62<>\"\",IFERROR(IF(AND(Q$9>=$D62,Q$9<=$E62),$F62/($E62+1-$D62),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D62,$F62*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E62<>\"\",IFERROR(IF(AND(R$9>=$D62,R$9<=$E62),$F62/($E62+1-$D62),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D62,$F62*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E62<>\"\",IFERROR(IF(AND(S$9>=$D62,S$9<=$E62),$F62/($E62+1-$D62),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D62,$F62*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B63","v":"TR-L-120"},{"$f":"'Trans - Future Infrastructure'!G63","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M63","v":2022},{"$f":"'Trans - Future Infrastructure'!N63","v":2026},{"$f":"'Trans - Future Infrastructure'!Y63","v":114084},78905.294719103054,{"$f":"IF($E63<>\"\",IFERROR(IF(AND(H$9>=$D63,H$9<=$E63),$F63/($E63+1-$D63),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D63,$F63*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E63<>\"\",IFERROR(IF(AND(I$9>=$D63,I$9<=$E63),$F63/($E63+1-$D63),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D63,$F63*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E63<>\"\",IFERROR(IF(AND(J$9>=$D63,J$9<=$E63),$F63/($E63+1-$D63),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D63,$F63*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E63<>\"\",IFERROR(IF(AND(K$9>=$D63,K$9<=$E63),$F63/($E63+1-$D63),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D63,$F63*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E63<>\"\",IFERROR(IF(AND(L$9>=$D63,L$9<=$E63),$F63/($E63+1-$D63),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D63,$F63*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E63<>\"\",IFERROR(IF(AND(M$9>=$D63,M$9<=$E63),$F63/($E63+1-$D63),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D63,$F63*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E63<>\"\",IFERROR(IF(AND(N$9>=$D63,N$9<=$E63),$F63/($E63+1-$D63),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D63,$F63*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":26190.799075395698},{"$f":"IF($E63<>\"\",IFERROR(IF(AND(O$9>=$D63,O$9<=$E63),$F63/($E63+1-$D63),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D63,$F63*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":26799.771082037812},{"$f":"IF($E63<>\"\",IFERROR(IF(AND(P$9>=$D63,P$9<=$E63),$F63/($E63+1-$D63),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D63,$F63*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":27422.902523212888},{"$f":"IF($E63<>\"\",IFERROR(IF(AND(Q$9>=$D63,Q$9<=$E63),$F63/($E63+1-$D63),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D63,$F63*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":28060.522625197496},{"$f":"IF($E63<>\"\",IFERROR(IF(AND(R$9>=$D63,R$9<=$E63),$F63/($E63+1-$D63),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D63,$F63*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":28712.968269230787},{"$f":"IF($E63<>\"\",IFERROR(IF(AND(S$9>=$D63,S$9<=$E63),$F63/($E63+1-$D63),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D63,$F63*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B64","v":"TR-L-121"},{"$f":"'Trans - Future Infrastructure'!G64","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M64","v":2022},{"$f":"'Trans - Future Infrastructure'!N64","v":2026},{"$f":"'Trans - Future Infrastructure'!Y64","v":42054},29086.315908603836,{"$f":"IF($E64<>\"\",IFERROR(IF(AND(H$9>=$D64,H$9<=$E64),$F64/($E64+1-$D64),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D64,$F64*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E64<>\"\",IFERROR(IF(AND(I$9>=$D64,I$9<=$E64),$F64/($E64+1-$D64),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D64,$F64*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E64<>\"\",IFERROR(IF(AND(J$9>=$D64,J$9<=$E64),$F64/($E64+1-$D64),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D64,$F64*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E64<>\"\",IFERROR(IF(AND(K$9>=$D64,K$9<=$E64),$F64/($E64+1-$D64),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D64,$F64*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E64<>\"\",IFERROR(IF(AND(L$9>=$D64,L$9<=$E64),$F64/($E64+1-$D64),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D64,$F64*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E64<>\"\",IFERROR(IF(AND(M$9>=$D64,M$9<=$E64),$F64/($E64+1-$D64),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D64,$F64*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E64<>\"\",IFERROR(IF(AND(N$9>=$D64,N$9<=$E64),$F64/($E64+1-$D64),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D64,$F64*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":9654.5340653964686},{"$f":"IF($E64<>\"\",IFERROR(IF(AND(O$9>=$D64,O$9<=$E64),$F64/($E64+1-$D64),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D64,$F64*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":9879.0152263596847},{"$f":"IF($E64<>\"\",IFERROR(IF(AND(P$9>=$D64,P$9<=$E64),$F64/($E64+1-$D64),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D64,$F64*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":10108.715882255134},{"$f":"IF($E64<>\"\",IFERROR(IF(AND(Q$9>=$D64,Q$9<=$E64),$F64/($E64+1-$D64),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D64,$F64*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":10343.757393500013},{"$f":"IF($E64<>\"\",IFERROR(IF(AND(R$9>=$D64,R$9<=$E64),$F64/($E64+1-$D64),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D64,$F64*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":10584.263942307698},{"$f":"IF($E64<>\"\",IFERROR(IF(AND(S$9>=$D64,S$9<=$E64),$F64/($E64+1-$D64),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D64,$F64*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B65","v":"TR-L-122"},{"$f":"'Trans - Future Infrastructure'!G65","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M65","v":2022},{"$f":"'Trans - Future Infrastructure'!N65","v":2026},{"$f":"'Trans - Future Infrastructure'!Y65","v":61654},42642.500618943763,{"$f":"IF($E65<>\"\",IFERROR(IF(AND(H$9>=$D65,H$9<=$E65),$F65/($E65+1-$D65),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D65,$F65*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E65<>\"\",IFERROR(IF(AND(I$9>=$D65,I$9<=$E65),$F65/($E65+1-$D65),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D65,$F65*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E65<>\"\",IFERROR(IF(AND(J$9>=$D65,J$9<=$E65),$F65/($E65+1-$D65),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D65,$F65*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E65<>\"\",IFERROR(IF(AND(K$9>=$D65,K$9<=$E65),$F65/($E65+1-$D65),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D65,$F65*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E65<>\"\",IFERROR(IF(AND(L$9>=$D65,L$9<=$E65),$F65/($E65+1-$D65),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D65,$F65*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E65<>\"\",IFERROR(IF(AND(M$9>=$D65,M$9<=$E65),$F65/($E65+1-$D65),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D65,$F65*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E65<>\"\",IFERROR(IF(AND(N$9>=$D65,N$9<=$E65),$F65/($E65+1-$D65),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D65,$F65*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":14154.198013695579},{"$f":"IF($E65<>\"\",IFERROR(IF(AND(O$9>=$D65,O$9<=$E65),$F65/($E65+1-$D65),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D65,$F65*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":14483.302534027202},{"$f":"IF($E65<>\"\",IFERROR(IF(AND(P$9>=$D65,P$9<=$E65),$F65/($E65+1-$D65),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D65,$F65*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":14820.059185917107},{"$f":"IF($E65<>\"\",IFERROR(IF(AND(Q$9>=$D65,Q$9<=$E65),$F65/($E65+1-$D65),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D65,$F65*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":15164.645891921096},{"$f":"IF($E65<>\"\",IFERROR(IF(AND(R$9>=$D65,R$9<=$E65),$F65/($E65+1-$D65),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D65,$F65*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":15517.244711538471},{"$f":"IF($E65<>\"\",IFERROR(IF(AND(S$9>=$D65,S$9<=$E65),$F65/($E65+1-$D65),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D65,$F65*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B66","v":"TR-L-123"},{"$f":"'Trans - Future Infrastructure'!G66","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M66","v":2022},{"$f":"'Trans - Future Infrastructure'!N66","v":2026},{"$f":"'Trans - Future Infrastructure'!Y66","v":59258},40985.326202312419,{"$f":"IF($E66<>\"\",IFERROR(IF(AND(H$9>=$D66,H$9<=$E66),$F66/($E66+1-$D66),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D66,$F66*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E66<>\"\",IFERROR(IF(AND(I$9>=$D66,I$9<=$E66),$F66/($E66+1-$D66),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D66,$F66*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E66<>\"\",IFERROR(IF(AND(J$9>=$D66,J$9<=$E66),$F66/($E66+1-$D66),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D66,$F66*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E66<>\"\",IFERROR(IF(AND(K$9>=$D66,K$9<=$E66),$F66/($E66+1-$D66),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D66,$F66*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E66<>\"\",IFERROR(IF(AND(L$9>=$D66,L$9<=$E66),$F66/($E66+1-$D66),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D66,$F66*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E66<>\"\",IFERROR(IF(AND(M$9>=$D66,M$9<=$E66),$F66/($E66+1-$D66),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D66,$F66*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E66<>\"\",IFERROR(IF(AND(N$9>=$D66,N$9<=$E66),$F66/($E66+1-$D66),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D66,$F66*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":13604.137053485138},{"$f":"IF($E66<>\"\",IFERROR(IF(AND(O$9>=$D66,O$9<=$E66),$F66/($E66+1-$D66),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D66,$F66*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":13920.451901926623},{"$f":"IF($E66<>\"\",IFERROR(IF(AND(P$9>=$D66,P$9<=$E66),$F66/($E66+1-$D66),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D66,$F66*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":14244.121504510267},{"$f":"IF($E66<>\"\",IFERROR(IF(AND(Q$9>=$D66,Q$9<=$E66),$F66/($E66+1-$D66),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D66,$F66*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":14575.316869359011},{"$f":"IF($E66<>\"\",IFERROR(IF(AND(R$9>=$D66,R$9<=$E66),$F66/($E66+1-$D66),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D66,$F66*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":14914.21298076924},{"$f":"IF($E66<>\"\",IFERROR(IF(AND(S$9>=$D66,S$9<=$E66),$F66/($E66+1-$D66),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D66,$F66*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B67","v":"TR-L-124"},{"$f":"'Trans - Future Infrastructure'!G67","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M67","v":2017},{"$f":"'Trans - Future Infrastructure'!N67","v":2021},{"$f":"'Trans - Future Infrastructure'!Y67","v":52691},45948.880335405353,{"$f":"IF($E67<>\"\",IFERROR(IF(AND(H$9>=$D67,H$9<=$E67),$F67/($E67+1-$D67),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D67,$F67*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E67<>\"\",IFERROR(IF(AND(I$9>=$D67,I$9<=$E67),$F67/($E67+1-$D67),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D67,$F67*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":10783.227606142216},{"$f":"IF($E67<>\"\",IFERROR(IF(AND(J$9>=$D67,J$9<=$E67),$F67/($E67+1-$D67),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D67,$F67*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":11033.952440252377},{"$f":"IF($E67<>\"\",IFERROR(IF(AND(K$9>=$D67,K$9<=$E67),$F67/($E67+1-$D67),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D67,$F67*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":11290.506970696108},{"$f":"IF($E67<>\"\",IFERROR(IF(AND(L$9>=$D67,L$9<=$E67),$F67/($E67+1-$D67),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D67,$F67*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":11553.026745910249},{"$f":"IF($E67<>\"\",IFERROR(IF(AND(M$9>=$D67,M$9<=$E67),$F67/($E67+1-$D67),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D67,$F67*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":11821.650466018747},{"$f":"IF($E67<>\"\",IFERROR(IF(AND(N$9>=$D67,N$9<=$E67),$F67/($E67+1-$D67),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D67,$F67*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E67<>\"\",IFERROR(IF(AND(O$9>=$D67,O$9<=$E67),$F67/($E67+1-$D67),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D67,$F67*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E67<>\"\",IFERROR(IF(AND(P$9>=$D67,P$9<=$E67),$F67/($E67+1-$D67),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D67,$F67*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E67<>\"\",IFERROR(IF(AND(Q$9>=$D67,Q$9<=$E67),$F67/($E67+1-$D67),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D67,$F67*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E67<>\"\",IFERROR(IF(AND(R$9>=$D67,R$9<=$E67),$F67/($E67+1-$D67),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D67,$F67*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E67<>\"\",IFERROR(IF(AND(S$9>=$D67,S$9<=$E67),$F67/($E67+1-$D67),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D67,$F67*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B68","v":"TR-L-125"},{"$f":"'Trans - Future Infrastructure'!G68","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M68","v":2017},{"$f":"'Trans - Future Infrastructure'!N68","v":2021},{"$f":"'Trans - Future Infrastructure'!Y68","v":15670},13664.932433542761,{"$f":"IF($E68<>\"\",IFERROR(IF(AND(H$9>=$D68,H$9<=$E68),$F68/($E68+1-$D68),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D68,$F68*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E68<>\"\",IFERROR(IF(AND(I$9>=$D68,I$9<=$E68),$F68/($E68+1-$D68),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D68,$F68*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3206.8697991734552},{"$f":"IF($E68<>\"\",IFERROR(IF(AND(J$9>=$D68,J$9<=$E68),$F68/($E68+1-$D68),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D68,$F68*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3281.4339211393735},{"$f":"IF($E68<>\"\",IFERROR(IF(AND(K$9>=$D68,K$9<=$E68),$F68/($E68+1-$D68),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D68,$F68*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3357.7317612269262},{"$f":"IF($E68<>\"\",IFERROR(IF(AND(L$9>=$D68,L$9<=$E68),$F68/($E68+1-$D68),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D68,$F68*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3435.8036307607294},{"$f":"IF($E68<>\"\",IFERROR(IF(AND(M$9>=$D68,M$9<=$E68),$F68/($E68+1-$D68),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D68,$F68*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3515.6907783589941},{"$f":"IF($E68<>\"\",IFERROR(IF(AND(N$9>=$D68,N$9<=$E68),$F68/($E68+1-$D68),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D68,$F68*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E68<>\"\",IFERROR(IF(AND(O$9>=$D68,O$9<=$E68),$F68/($E68+1-$D68),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D68,$F68*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E68<>\"\",IFERROR(IF(AND(P$9>=$D68,P$9<=$E68),$F68/($E68+1-$D68),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D68,$F68*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E68<>\"\",IFERROR(IF(AND(Q$9>=$D68,Q$9<=$E68),$F68/($E68+1-$D68),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D68,$F68*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E68<>\"\",IFERROR(IF(AND(R$9>=$D68,R$9<=$E68),$F68/($E68+1-$D68),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D68,$F68*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E68<>\"\",IFERROR(IF(AND(S$9>=$D68,S$9<=$E68),$F68/($E68+1-$D68),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D68,$F68*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B69","v":"TR-L-126"},{"$f":"'Trans - Future Infrastructure'!G69","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M69","v":2017},{"$f":"'Trans - Future Infrastructure'!N69","v":2021},{"$f":"'Trans - Future Infrastructure'!Y69","v":96971},84562.997001472584,{"$f":"IF($E69<>\"\",IFERROR(IF(AND(H$9>=$D69,H$9<=$E69),$F69/($E69+1-$D69),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D69,$F69*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E69<>\"\",IFERROR(IF(AND(I$9>=$D69,I$9<=$E69),$F69/($E69+1-$D69),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D69,$F69*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":19845.1417546681},{"$f":"IF($E69<>\"\",IFERROR(IF(AND(J$9>=$D69,J$9<=$E69),$F69/($E69+1-$D69),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D69,$F69*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":20306.568523727263},{"$f":"IF($E69<>\"\",IFERROR(IF(AND(K$9>=$D69,K$9<=$E69),$F69/($E69+1-$D69),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D69,$F69*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":20778.724098145263},{"$f":"IF($E69<>\"\",IFERROR(IF(AND(L$9>=$D69,L$9<=$E69),$F69/($E69+1-$D69),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D69,$F69*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":21261.857937364308},{"$f":"IF($E69<>\"\",IFERROR(IF(AND(M$9>=$D69,M$9<=$E69),$F69/($E69+1-$D69),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D69,$F69*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":21756.225301100829},{"$f":"IF($E69<>\"\",IFERROR(IF(AND(N$9>=$D69,N$9<=$E69),$F69/($E69+1-$D69),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D69,$F69*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E69<>\"\",IFERROR(IF(AND(O$9>=$D69,O$9<=$E69),$F69/($E69+1-$D69),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D69,$F69*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E69<>\"\",IFERROR(IF(AND(P$9>=$D69,P$9<=$E69),$F69/($E69+1-$D69),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D69,$F69*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E69<>\"\",IFERROR(IF(AND(Q$9>=$D69,Q$9<=$E69),$F69/($E69+1-$D69),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D69,$F69*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E69<>\"\",IFERROR(IF(AND(R$9>=$D69,R$9<=$E69),$F69/($E69+1-$D69),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D69,$F69*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E69<>\"\",IFERROR(IF(AND(S$9>=$D69,S$9<=$E69),$F69/($E69+1-$D69),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D69,$F69*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B70","v":"TR-L-127"},{"$f":"'Trans - Future Infrastructure'!G70","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M70","v":2017},{"$f":"'Trans - Future Infrastructure'!N70","v":2021},{"$f":"'Trans - Future Infrastructure'!Y70","v":269806},235282.75431808797,{"$f":"IF($E70<>\"\",IFERROR(IF(AND(H$9>=$D70,H$9<=$E70),$F70/($E70+1-$D70),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D70,$F70*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E70<>\"\",IFERROR(IF(AND(I$9>=$D70,I$9<=$E70),$F70/($E70+1-$D70),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D70,$F70*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":55215.871923152088},{"$f":"IF($E70<>\"\",IFERROR(IF(AND(J$9>=$D70,J$9<=$E70),$F70/($E70+1-$D70),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D70,$F70*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":56499.716689657289},{"$f":"IF($E70<>\"\",IFERROR(IF(AND(K$9>=$D70,K$9<=$E70),$F70/($E70+1-$D70),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D70,$F70*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":57813.41260814244},{"$f":"IF($E70<>\"\",IFERROR(IF(AND(L$9>=$D70,L$9<=$E70),$F70/($E70+1-$D70),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D70,$F70*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":59157.653758840417},{"$f":"IF($E70<>\"\",IFERROR(IF(AND(M$9>=$D70,M$9<=$E70),$F70/($E70+1-$D70),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D70,$F70*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":60533.150360301639},{"$f":"IF($E70<>\"\",IFERROR(IF(AND(N$9>=$D70,N$9<=$E70),$F70/($E70+1-$D70),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D70,$F70*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E70<>\"\",IFERROR(IF(AND(O$9>=$D70,O$9<=$E70),$F70/($E70+1-$D70),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D70,$F70*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E70<>\"\",IFERROR(IF(AND(P$9>=$D70,P$9<=$E70),$F70/($E70+1-$D70),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D70,$F70*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E70<>\"\",IFERROR(IF(AND(Q$9>=$D70,Q$9<=$E70),$F70/($E70+1-$D70),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D70,$F70*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E70<>\"\",IFERROR(IF(AND(R$9>=$D70,R$9<=$E70),$F70/($E70+1-$D70),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D70,$F70*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E70<>\"\",IFERROR(IF(AND(S$9>=$D70,S$9<=$E70),$F70/($E70+1-$D70),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D70,$F70*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B71","v":"TR-L-128"},{"$f":"'Trans - Future Infrastructure'!G71","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M71","v":2017},{"$f":"'Trans - Future Infrastructure'!N71","v":2021},{"$f":"'Trans - Future Infrastructure'!Y71","v":86274},75234.740317260264,{"$f":"IF($E71<>\"\",IFERROR(IF(AND(H$9>=$D71,H$9<=$E71),$F71/($E71+1-$D71),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D71,$F71*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E71<>\"\",IFERROR(IF(AND(I$9>=$D71,I$9<=$E71),$F71/($E71+1-$D71),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D71,$F71*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":17655.99776987177},{"$f":"IF($E71<>\"\",IFERROR(IF(AND(J$9>=$D71,J$9<=$E71),$F71/($E71+1-$D71),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D71,$F71*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":18066.523938250051},{"$f":"IF($E71<>\"\",IFERROR(IF(AND(K$9>=$D71,K$9<=$E71),$F71/($E71+1-$D71),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D71,$F71*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":18486.595403196672},{"$f":"IF($E71<>\"\",IFERROR(IF(AND(L$9>=$D71,L$9<=$E71),$F71/($E71+1-$D71),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D71,$F71*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":18916.434105950935},{"$f":"IF($E71<>\"\",IFERROR(IF(AND(M$9>=$D71,M$9<=$E71),$F71/($E71+1-$D71),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D71,$F71*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":19356.267148190418},{"$f":"IF($E71<>\"\",IFERROR(IF(AND(N$9>=$D71,N$9<=$E71),$F71/($E71+1-$D71),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D71,$F71*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E71<>\"\",IFERROR(IF(AND(O$9>=$D71,O$9<=$E71),$F71/($E71+1-$D71),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D71,$F71*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E71<>\"\",IFERROR(IF(AND(P$9>=$D71,P$9<=$E71),$F71/($E71+1-$D71),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D71,$F71*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E71<>\"\",IFERROR(IF(AND(Q$9>=$D71,Q$9<=$E71),$F71/($E71+1-$D71),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D71,$F71*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E71<>\"\",IFERROR(IF(AND(R$9>=$D71,R$9<=$E71),$F71/($E71+1-$D71),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D71,$F71*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E71<>\"\",IFERROR(IF(AND(S$9>=$D71,S$9<=$E71),$F71/($E71+1-$D71),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D71,$F71*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B72","v":"TR-L-129"},{"$f":"'Trans - Future Infrastructure'!G72","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M72","v":2017},{"$f":"'Trans - Future Infrastructure'!N72","v":2021},{"$f":"'Trans - Future Infrastructure'!Y72","v":76848},67014.851796610994,{"$f":"IF($E72<>\"\",IFERROR(IF(AND(H$9>=$D72,H$9<=$E72),$F72/($E72+1-$D72),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D72,$F72*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E72<>\"\",IFERROR(IF(AND(I$9>=$D72,I$9<=$E72),$F72/($E72+1-$D72),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D72,$F72*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":15726.964283783132},{"$f":"IF($E72<>\"\",IFERROR(IF(AND(J$9>=$D72,J$9<=$E72),$F72/($E72+1-$D72),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D72,$F72*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":16092.637777391103},{"$f":"IF($E72<>\"\",IFERROR(IF(AND(K$9>=$D72,K$9<=$E72),$F72/($E72+1-$D72),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D72,$F72*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":16466.813681350788},{"$f":"IF($E72<>\"\",IFERROR(IF(AND(L$9>=$D72,L$9<=$E72),$F72/($E72+1-$D72),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D72,$F72*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":16849.689688366339},{"$f":"IF($E72<>\"\",IFERROR(IF(AND(M$9>=$D72,M$9<=$E72),$F72/($E72+1-$D72),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D72,$F72*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":17241.468087768473},{"$f":"IF($E72<>\"\",IFERROR(IF(AND(N$9>=$D72,N$9<=$E72),$F72/($E72+1-$D72),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D72,$F72*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E72<>\"\",IFERROR(IF(AND(O$9>=$D72,O$9<=$E72),$F72/($E72+1-$D72),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D72,$F72*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E72<>\"\",IFERROR(IF(AND(P$9>=$D72,P$9<=$E72),$F72/($E72+1-$D72),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D72,$F72*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E72<>\"\",IFERROR(IF(AND(Q$9>=$D72,Q$9<=$E72),$F72/($E72+1-$D72),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D72,$F72*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E72<>\"\",IFERROR(IF(AND(R$9>=$D72,R$9<=$E72),$F72/($E72+1-$D72),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D72,$F72*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E72<>\"\",IFERROR(IF(AND(S$9>=$D72,S$9<=$E72),$F72/($E72+1-$D72),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D72,$F72*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B73","v":"TR-L-130"},{"$f":"'Trans - Future Infrastructure'!G73","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M73","v":2022},{"$f":"'Trans - Future Infrastructure'!N73","v":2026},{"$f":"'Trans - Future Infrastructure'!Y73","v":137418},95044.070945178159,{"$f":"IF($E73<>\"\",IFERROR(IF(AND(H$9>=$D73,H$9<=$E73),$F73/($E73+1-$D73),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D73,$F73*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E73<>\"\",IFERROR(IF(AND(I$9>=$D73,I$9<=$E73),$F73/($E73+1-$D73),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D73,$F73*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E73<>\"\",IFERROR(IF(AND(J$9>=$D73,J$9<=$E73),$F73/($E73+1-$D73),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D73,$F73*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E73<>\"\",IFERROR(IF(AND(K$9>=$D73,K$9<=$E73),$F73/($E73+1-$D73),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D73,$F73*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E73<>\"\",IFERROR(IF(AND(L$9>=$D73,L$9<=$E73),$F73/($E73+1-$D73),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D73,$F73*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E73<>\"\",IFERROR(IF(AND(M$9>=$D73,M$9<=$E73),$F73/($E73+1-$D73),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D73,$F73*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E73<>\"\",IFERROR(IF(AND(N$9>=$D73,N$9<=$E73),$F73/($E73+1-$D73),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D73,$F73*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":31547.694920784037},{"$f":"IF($E73<>\"\",IFERROR(IF(AND(O$9>=$D73,O$9<=$E73),$F73/($E73+1-$D73),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D73,$F73*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":32281.22210433954},{"$f":"IF($E73<>\"\",IFERROR(IF(AND(P$9>=$D73,P$9<=$E73),$F73/($E73+1-$D73),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D73,$F73*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":33031.80480115414},{"$f":"IF($E73<>\"\",IFERROR(IF(AND(Q$9>=$D73,Q$9<=$E73),$F73/($E73+1-$D73),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D73,$F73*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":33799.839575307575},{"$f":"IF($E73<>\"\",IFERROR(IF(AND(R$9>=$D73,R$9<=$E73),$F73/($E73+1-$D73),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D73,$F73*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":34585.732211538481},{"$f":"IF($E73<>\"\",IFERROR(IF(AND(S$9>=$D73,S$9<=$E73),$F73/($E73+1-$D73),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D73,$F73*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B74","v":"TR-L-131"},{"$f":"'Trans - Future Infrastructure'!G74","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M74","v":2022},{"$f":"'Trans - Future Infrastructure'!N74","v":2026},{"$f":"'Trans - Future Infrastructure'!Y74","v":178512},{"$f":"NPV(Trans_ADR,I74:VR74)+H74","v":123466.41045980618},{"$f":"IF($E74<>\"\",IFERROR(IF(AND(H$9>=$D74,H$9<=$E74),$F74/($E74+1-$D74),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D74,$F74*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E74<>\"\",IFERROR(IF(AND(I$9>=$D74,I$9<=$E74),$F74/($E74+1-$D74),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D74,$F74*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E74<>\"\",IFERROR(IF(AND(J$9>=$D74,J$9<=$E74),$F74/($E74+1-$D74),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D74,$F74*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E74<>\"\",IFERROR(IF(AND(K$9>=$D74,K$9<=$E74),$F74/($E74+1-$D74),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D74,$F74*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E74<>\"\",IFERROR(IF(AND(L$9>=$D74,L$9<=$E74),$F74/($E74+1-$D74),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D74,$F74*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E74<>\"\",IFERROR(IF(AND(M$9>=$D74,M$9<=$E74),$F74/($E74+1-$D74),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D74,$F74*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E74<>\"\",IFERROR(IF(AND(N$9>=$D74,N$9<=$E74),$F74/($E74+1-$D74),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D74,$F74*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":40981.83728259035},{"$f":"IF($E74<>\"\",IFERROR(IF(AND(O$9>=$D74,O$9<=$E74),$F74/($E74+1-$D74),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D74,$F74*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":41934.721217670616},{"$f":"IF($E74<>\"\",IFERROR(IF(AND(P$9>=$D74,P$9<=$E74),$F74/($E74+1-$D74),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D74,$F74*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":42909.761011393181},{"$f":"IF($E74<>\"\",IFERROR(IF(AND(Q$9>=$D74,Q$9<=$E74),$F74/($E74+1-$D74),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D74,$F74*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":43907.47181786452},{"$f":"IF($E74<>\"\",IFERROR(IF(AND(R$9>=$D74,R$9<=$E74),$F74/($E74+1-$D74),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D74,$F74*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":44928.380769230796},{"$f":"IF($E74<>\"\",IFERROR(IF(AND(S$9>=$D74,S$9<=$E74),$F74/($E74+1-$D74),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D74,$F74*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B75","v":"TR-L-132"},{"$f":"'Trans - Future Infrastructure'!G75","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M75","v":2022},{"$f":"'Trans - Future Infrastructure'!N75","v":2026},{"$f":"'Trans - Future Infrastructure'!Y75","v":97667},67550.606740039264,{"$f":"IF($E75<>\"\",IFERROR(IF(AND(H$9>=$D75,H$9<=$E75),$F75/($E75+1-$D75),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D75,$F75*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E75<>\"\",IFERROR(IF(AND(I$9>=$D75,I$9<=$E75),$F75/($E75+1-$D75),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D75,$F75*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E75<>\"\",IFERROR(IF(AND(J$9>=$D75,J$9<=$E75),$F75/($E75+1-$D75),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D75,$F75*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E75<>\"\",IFERROR(IF(AND(K$9>=$D75,K$9<=$E75),$F75/($E75+1-$D75),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D75,$F75*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E75<>\"\",IFERROR(IF(AND(L$9>=$D75,L$9<=$E75),$F75/($E75+1-$D75),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D75,$F75*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E75<>\"\",IFERROR(IF(AND(M$9>=$D75,M$9<=$E75),$F75/($E75+1-$D75),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D75,$F75*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E75<>\"\",IFERROR(IF(AND(N$9>=$D75,N$9<=$E75),$F75/($E75+1-$D75),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D75,$F75*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":22421.871369312717},{"$f":"IF($E75<>\"\",IFERROR(IF(AND(O$9>=$D75,O$9<=$E75),$F75/($E75+1-$D75),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D75,$F75*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":22943.210636630793},{"$f":"IF($E75<>\"\",IFERROR(IF(AND(P$9>=$D75,P$9<=$E75),$F75/($E75+1-$D75),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D75,$F75*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":23476.671757079286},{"$f":"IF($E75<>\"\",IFERROR(IF(AND(Q$9>=$D75,Q$9<=$E75),$F75/($E75+1-$D75),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D75,$F75*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":24022.536580372041},{"$f":"IF($E75<>\"\",IFERROR(IF(AND(R$9>=$D75,R$9<=$E75),$F75/($E75+1-$D75),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D75,$F75*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":24581.093509615403},{"$f":"IF($E75<>\"\",IFERROR(IF(AND(S$9>=$D75,S$9<=$E75),$F75/($E75+1-$D75),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D75,$F75*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B76","v":"TR-L-133"},{"$f":"'Trans - Future Infrastructure'!G76","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M76","v":2017},{"$f":"'Trans - Future Infrastructure'!N76","v":2021},{"$f":"'Trans - Future Infrastructure'!Y76","v":98000},85460.330471422509,{"$f":"IF($E76<>\"\",IFERROR(IF(AND(H$9>=$D76,H$9<=$E76),$F76/($E76+1-$D76),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D76,$F76*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E76<>\"\",IFERROR(IF(AND(I$9>=$D76,I$9<=$E76),$F76/($E76+1-$D76),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D76,$F76*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":20055.726886981403},{"$f":"IF($E76<>\"\",IFERROR(IF(AND(J$9>=$D76,J$9<=$E76),$F76/($E76+1-$D76),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D76,$F76*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":20522.050049244324},{"$f":"IF($E76<>\"\",IFERROR(IF(AND(K$9>=$D76,K$9<=$E76),$F76/($E76+1-$D76),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D76,$F76*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":20999.215864724876},{"$f":"IF($E76<>\"\",IFERROR(IF(AND(L$9>=$D76,L$9<=$E76),$F76/($E76+1-$D76),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D76,$F76*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":21487.476439984141},{"$f":"IF($E76<>\"\",IFERROR(IF(AND(M$9>=$D76,M$9<=$E76),$F76/($E76+1-$D76),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D76,$F76*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":21987.089743406599},{"$f":"IF($E76<>\"\",IFERROR(IF(AND(N$9>=$D76,N$9<=$E76),$F76/($E76+1-$D76),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D76,$F76*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E76<>\"\",IFERROR(IF(AND(O$9>=$D76,O$9<=$E76),$F76/($E76+1-$D76),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D76,$F76*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E76<>\"\",IFERROR(IF(AND(P$9>=$D76,P$9<=$E76),$F76/($E76+1-$D76),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D76,$F76*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E76<>\"\",IFERROR(IF(AND(Q$9>=$D76,Q$9<=$E76),$F76/($E76+1-$D76),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D76,$F76*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E76<>\"\",IFERROR(IF(AND(R$9>=$D76,R$9<=$E76),$F76/($E76+1-$D76),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D76,$F76*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E76<>\"\",IFERROR(IF(AND(S$9>=$D76,S$9<=$E76),$F76/($E76+1-$D76),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D76,$F76*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B77","v":"TR-L-134"},{"$f":"'Trans - Future Infrastructure'!G77","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M77","v":2017},{"$f":"'Trans - Future Infrastructure'!N77","v":2021},{"$f":"'Trans - Future Infrastructure'!Y77","v":53540},46689.245851428175,{"$f":"IF($E77<>\"\",IFERROR(IF(AND(H$9>=$D77,H$9<=$E77),$F77/($E77+1-$D77),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D77,$F77*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E77<>\"\",IFERROR(IF(AND(I$9>=$D77,I$9<=$E77),$F77/($E77+1-$D77),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D77,$F77*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":10956.975689071269},{"$f":"IF($E77<>\"\",IFERROR(IF(AND(J$9>=$D77,J$9<=$E77),$F77/($E77+1-$D77),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D77,$F77*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":11211.740404454502},{"$f":"IF($E77<>\"\",IFERROR(IF(AND(K$9>=$D77,K$9<=$E77),$F77/($E77+1-$D77),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D77,$F77*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":11472.428748952752},{"$f":"IF($E77<>\"\",IFERROR(IF(AND(L$9>=$D77,L$9<=$E77),$F77/($E77+1-$D77),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D77,$F77*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":11739.178455068886},{"$f":"IF($E77<>\"\",IFERROR(IF(AND(M$9>=$D77,M$9<=$E77),$F77/($E77+1-$D77),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D77,$F77*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":12012.130457775402},{"$f":"IF($E77<>\"\",IFERROR(IF(AND(N$9>=$D77,N$9<=$E77),$F77/($E77+1-$D77),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D77,$F77*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E77<>\"\",IFERROR(IF(AND(O$9>=$D77,O$9<=$E77),$F77/($E77+1-$D77),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D77,$F77*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E77<>\"\",IFERROR(IF(AND(P$9>=$D77,P$9<=$E77),$F77/($E77+1-$D77),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D77,$F77*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E77<>\"\",IFERROR(IF(AND(Q$9>=$D77,Q$9<=$E77),$F77/($E77+1-$D77),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D77,$F77*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E77<>\"\",IFERROR(IF(AND(R$9>=$D77,R$9<=$E77),$F77/($E77+1-$D77),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D77,$F77*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E77<>\"\",IFERROR(IF(AND(S$9>=$D77,S$9<=$E77),$F77/($E77+1-$D77),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D77,$F77*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B78","v":"TR-L-135"},{"$f":"'Trans - Future Infrastructure'!G78","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M78","v":2017},{"$f":"'Trans - Future Infrastructure'!N78","v":2021},{"$f":"'Trans - Future Infrastructure'!Y78","v":162189},141435.97488601576,{"$f":"IF($E78<>\"\",IFERROR(IF(AND(H$9>=$D78,H$9<=$E78),$F78/($E78+1-$D78),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D78,$F78*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E78<>\"\",IFERROR(IF(AND(I$9>=$D78,I$9<=$E78),$F78/($E78+1-$D78),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D78,$F78*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":33192.023347679868},{"$f":"IF($E78<>\"\",IFERROR(IF(AND(J$9>=$D78,J$9<=$E78),$F78/($E78+1-$D78),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D78,$F78*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":33963.783422825385},{"$f":"IF($E78<>\"\",IFERROR(IF(AND(K$9>=$D78,K$9<=$E78),$F78/($E78+1-$D78),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D78,$F78*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":34753.48797840676},{"$f":"IF($E78<>\"\",IFERROR(IF(AND(L$9>=$D78,L$9<=$E78),$F78/($E78+1-$D78),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D78,$F78*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":35561.554248210079},{"$f":"IF($E78<>\"\",IFERROR(IF(AND(M$9>=$D78,M$9<=$E78),$F78/($E78+1-$D78),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D78,$F78*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":36388.409167279315},{"$f":"IF($E78<>\"\",IFERROR(IF(AND(N$9>=$D78,N$9<=$E78),$F78/($E78+1-$D78),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D78,$F78*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E78<>\"\",IFERROR(IF(AND(O$9>=$D78,O$9<=$E78),$F78/($E78+1-$D78),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D78,$F78*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E78<>\"\",IFERROR(IF(AND(P$9>=$D78,P$9<=$E78),$F78/($E78+1-$D78),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D78,$F78*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E78<>\"\",IFERROR(IF(AND(Q$9>=$D78,Q$9<=$E78),$F78/($E78+1-$D78),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D78,$F78*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E78<>\"\",IFERROR(IF(AND(R$9>=$D78,R$9<=$E78),$F78/($E78+1-$D78),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D78,$F78*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E78<>\"\",IFERROR(IF(AND(S$9>=$D78,S$9<=$E78),$F78/($E78+1-$D78),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D78,$F78*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B79","v":"TR-L-136"},{"$f":"'Trans - Future Infrastructure'!G79","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M79","v":2017},{"$f":"'Trans - Future Infrastructure'!N79","v":2021},{"$f":"'Trans - Future Infrastructure'!Y79","v":109841},95786.205707260408,{"$f":"IF($E79<>\"\",IFERROR(IF(AND(H$9>=$D79,H$9<=$E79),$F79/($E79+1-$D79),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D79,$F79*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E79<>\"\",IFERROR(IF(AND(I$9>=$D79,I$9<=$E79),$F79/($E79+1-$D79),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D79,$F79*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":22478.990785642087},{"$f":"IF($E79<>\"\",IFERROR(IF(AND(J$9>=$D79,J$9<=$E79),$F79/($E79+1-$D79),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D79,$F79*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":23001.658157745369},{"$f":"IF($E79<>\"\",IFERROR(IF(AND(K$9>=$D79,K$9<=$E79),$F79/($E79+1-$D79),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D79,$F79*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":23536.478263237193},{"$f":"IF($E79<>\"\",IFERROR(IF(AND(L$9>=$D79,L$9<=$E79),$F79/($E79+1-$D79),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D79,$F79*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":24083.733669839778},{"$f":"IF($E79<>\"\",IFERROR(IF(AND(M$9>=$D79,M$9<=$E79),$F79/($E79+1-$D79),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D79,$F79*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":24643.713515362491},{"$f":"IF($E79<>\"\",IFERROR(IF(AND(N$9>=$D79,N$9<=$E79),$F79/($E79+1-$D79),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D79,$F79*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E79<>\"\",IFERROR(IF(AND(O$9>=$D79,O$9<=$E79),$F79/($E79+1-$D79),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D79,$F79*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E79<>\"\",IFERROR(IF(AND(P$9>=$D79,P$9<=$E79),$F79/($E79+1-$D79),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D79,$F79*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E79<>\"\",IFERROR(IF(AND(Q$9>=$D79,Q$9<=$E79),$F79/($E79+1-$D79),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D79,$F79*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E79<>\"\",IFERROR(IF(AND(R$9>=$D79,R$9<=$E79),$F79/($E79+1-$D79),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D79,$F79*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E79<>\"\",IFERROR(IF(AND(S$9>=$D79,S$9<=$E79),$F79/($E79+1-$D79),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D79,$F79*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B80","v":"TR-L-137"},{"$f":"'Trans - Future Infrastructure'!G80","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M80","v":2017},{"$f":"'Trans - Future Infrastructure'!N80","v":2021},{"$f":"'Trans - Future Infrastructure'!Y80","v":108498},94615.050362126523,{"$f":"IF($E80<>\"\",IFERROR(IF(AND(H$9>=$D80,H$9<=$E80),$F80/($E80+1-$D80),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D80,$F80*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E80<>\"\",IFERROR(IF(AND(I$9>=$D80,I$9<=$E80),$F80/($E80+1-$D80),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D80,$F80*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":22204.145467180697},{"$f":"IF($E80<>\"\",IFERROR(IF(AND(J$9>=$D80,J$9<=$E80),$F80/($E80+1-$D80),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D80,$F80*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":22720.42230860113},{"$f":"IF($E80<>\"\",IFERROR(IF(AND(K$9>=$D80,K$9<=$E80),$F80/($E80+1-$D80),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D80,$F80*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":23248.703294805298},{"$f":"IF($E80<>\"\",IFERROR(IF(AND(L$9>=$D80,L$9<=$E80),$F80/($E80+1-$D80),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D80,$F80*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":23789.267538626522},{"$f":"IF($E80<>\"\",IFERROR(IF(AND(M$9>=$D80,M$9<=$E80),$F80/($E80+1-$D80),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D80,$F80*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":24342.400642654378},{"$f":"IF($E80<>\"\",IFERROR(IF(AND(N$9>=$D80,N$9<=$E80),$F80/($E80+1-$D80),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D80,$F80*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E80<>\"\",IFERROR(IF(AND(O$9>=$D80,O$9<=$E80),$F80/($E80+1-$D80),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D80,$F80*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E80<>\"\",IFERROR(IF(AND(P$9>=$D80,P$9<=$E80),$F80/($E80+1-$D80),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D80,$F80*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E80<>\"\",IFERROR(IF(AND(Q$9>=$D80,Q$9<=$E80),$F80/($E80+1-$D80),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D80,$F80*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E80<>\"\",IFERROR(IF(AND(R$9>=$D80,R$9<=$E80),$F80/($E80+1-$D80),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D80,$F80*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E80<>\"\",IFERROR(IF(AND(S$9>=$D80,S$9<=$E80),$F80/($E80+1-$D80),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D80,$F80*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B81","v":"TR-L-138"},{"$f":"'Trans - Future Infrastructure'!G81","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M81","v":2017},{"$f":"'Trans - Future Infrastructure'!N81","v":2021},{"$f":"'Trans - Future Infrastructure'!Y81","v":103123},89927.812849025548,{"$f":"IF($E81<>\"\",IFERROR(IF(AND(H$9>=$D81,H$9<=$E81),$F81/($E81+1-$D81),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D81,$F81*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E81<>\"\",IFERROR(IF(AND(I$9>=$D81,I$9<=$E81),$F81/($E81+1-$D81),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D81,$F81*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":21104.150242512074},{"$f":"IF($E81<>\"\",IFERROR(IF(AND(J$9>=$D81,J$9<=$E81),$F81/($E81+1-$D81),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D81,$F81*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":21594.850686002272},{"$f":"IF($E81<>\"\",IFERROR(IF(AND(K$9>=$D81,K$9<=$E81),$F81/($E81+1-$D81),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D81,$F81*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":22096.960587939011},{"$f":"IF($E81<>\"\",IFERROR(IF(AND(L$9>=$D81,L$9<=$E81),$F81/($E81+1-$D81),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D81,$F81*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":22610.745233882495},{"$f":"IF($E81<>\"\",IFERROR(IF(AND(M$9>=$D81,M$9<=$E81),$F81/($E81+1-$D81),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D81,$F81*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":23136.476077646108},{"$f":"IF($E81<>\"\",IFERROR(IF(AND(N$9>=$D81,N$9<=$E81),$F81/($E81+1-$D81),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D81,$F81*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E81<>\"\",IFERROR(IF(AND(O$9>=$D81,O$9<=$E81),$F81/($E81+1-$D81),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D81,$F81*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E81<>\"\",IFERROR(IF(AND(P$9>=$D81,P$9<=$E81),$F81/($E81+1-$D81),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D81,$F81*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E81<>\"\",IFERROR(IF(AND(Q$9>=$D81,Q$9<=$E81),$F81/($E81+1-$D81),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D81,$F81*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E81<>\"\",IFERROR(IF(AND(R$9>=$D81,R$9<=$E81),$F81/($E81+1-$D81),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D81,$F81*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E81<>\"\",IFERROR(IF(AND(S$9>=$D81,S$9<=$E81),$F81/($E81+1-$D81),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D81,$F81*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B82","v":"TR-L-139"},{"$f":"'Trans - Future Infrastructure'!G82","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M82","v":2017},{"$f":"'Trans - Future Infrastructure'!N82","v":2021},{"$f":"'Trans - Future Infrastructure'!Y82","v":226364},197399.41068197027,{"$f":"IF($E82<>\"\",IFERROR(IF(AND(H$9>=$D82,H$9<=$E82),$F82/($E82+1-$D82),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D82,$F82*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E82<>\"\",IFERROR(IF(AND(I$9>=$D82,I$9<=$E82),$F82/($E82+1-$D82),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D82,$F82*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":46325.45470453734},{"$f":"IF($E82<>\"\",IFERROR(IF(AND(J$9>=$D82,J$9<=$E82),$F82/($E82+1-$D82),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D82,$F82*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":47402.585074970848},{"$f":"IF($E82<>\"\",IFERROR(IF(AND(K$9>=$D82,K$9<=$E82),$F82/($E82+1-$D82),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D82,$F82*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":48504.760204107981},{"$f":"IF($E82<>\"\",IFERROR(IF(AND(L$9>=$D82,L$9<=$E82),$F82/($E82+1-$D82),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D82,$F82*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":49632.562416944595},{"$f":"IF($E82<>\"\",IFERROR(IF(AND(M$9>=$D82,M$9<=$E82),$F82/($E82+1-$D82),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D82,$F82*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":50786.58757833155},{"$f":"IF($E82<>\"\",IFERROR(IF(AND(N$9>=$D82,N$9<=$E82),$F82/($E82+1-$D82),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D82,$F82*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E82<>\"\",IFERROR(IF(AND(O$9>=$D82,O$9<=$E82),$F82/($E82+1-$D82),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D82,$F82*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E82<>\"\",IFERROR(IF(AND(P$9>=$D82,P$9<=$E82),$F82/($E82+1-$D82),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D82,$F82*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E82<>\"\",IFERROR(IF(AND(Q$9>=$D82,Q$9<=$E82),$F82/($E82+1-$D82),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D82,$F82*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E82<>\"\",IFERROR(IF(AND(R$9>=$D82,R$9<=$E82),$F82/($E82+1-$D82),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D82,$F82*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E82<>\"\",IFERROR(IF(AND(S$9>=$D82,S$9<=$E82),$F82/($E82+1-$D82),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D82,$F82*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B83","v":"TR-L-140"},{"$f":"'Trans - Future Infrastructure'!G83","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M83","v":2017},{"$f":"'Trans - Future Infrastructure'!N83","v":2021},{"$f":"'Trans - Future Infrastructure'!Y83","v":75715},66026.825731058721,{"$f":"IF($E83<>\"\",IFERROR(IF(AND(H$9>=$D83,H$9<=$E83),$F83/($E83+1-$D83),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D83,$F83*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E83<>\"\",IFERROR(IF(AND(I$9>=$D83,I$9<=$E83),$F83/($E83+1-$D83),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D83,$F83*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":15495.095522936705},{"$f":"IF($E83<>\"\",IFERROR(IF(AND(J$9>=$D83,J$9<=$E83),$F83/($E83+1-$D83),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D83,$F83*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":15855.377749780961},{"$f":"IF($E83<>\"\",IFERROR(IF(AND(K$9>=$D83,K$9<=$E83),$F83/($E83+1-$D83),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D83,$F83*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":16224.037032629019},{"$f":"IF($E83<>\"\",IFERROR(IF(AND(L$9>=$D83,L$9<=$E83),$F83/($E83+1-$D83),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D83,$F83*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":16601.268149524483},{"$f":"IF($E83<>\"\",IFERROR(IF(AND(M$9>=$D83,M$9<=$E83),$F83/($E83+1-$D83),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D83,$F83*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":16987.270407367658},{"$f":"IF($E83<>\"\",IFERROR(IF(AND(N$9>=$D83,N$9<=$E83),$F83/($E83+1-$D83),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D83,$F83*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E83<>\"\",IFERROR(IF(AND(O$9>=$D83,O$9<=$E83),$F83/($E83+1-$D83),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D83,$F83*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E83<>\"\",IFERROR(IF(AND(P$9>=$D83,P$9<=$E83),$F83/($E83+1-$D83),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D83,$F83*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E83<>\"\",IFERROR(IF(AND(Q$9>=$D83,Q$9<=$E83),$F83/($E83+1-$D83),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D83,$F83*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E83<>\"\",IFERROR(IF(AND(R$9>=$D83,R$9<=$E83),$F83/($E83+1-$D83),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D83,$F83*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E83<>\"\",IFERROR(IF(AND(S$9>=$D83,S$9<=$E83),$F83/($E83+1-$D83),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D83,$F83*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B84","v":"TR-L-141"},{"$f":"'Trans - Future Infrastructure'!G84","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M84","v":2017},{"$f":"'Trans - Future Infrastructure'!N84","v":2021},{"$f":"'Trans - Future Infrastructure'!Y84","v":34325},29932.916769709977,{"$f":"IF($E84<>\"\",IFERROR(IF(AND(H$9>=$D84,H$9<=$E84),$F84/($E84+1-$D84),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D84,$F84*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E84<>\"\",IFERROR(IF(AND(I$9>=$D84,I$9<=$E84),$F84/($E84+1-$D84),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D84,$F84*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":7024.6206673024153},{"$f":"IF($E84<>\"\",IFERROR(IF(AND(J$9>=$D84,J$9<=$E84),$F84/($E84+1-$D84),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D84,$F84*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":7187.9527340848108},{"$f":"IF($E84<>\"\",IFERROR(IF(AND(K$9>=$D84,K$9<=$E84),$F84/($E84+1-$D84),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D84,$F84*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":7355.0824954763402},{"$f":"IF($E84<>\"\",IFERROR(IF(AND(L$9>=$D84,L$9<=$E84),$F84/($E84+1-$D84),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D84,$F84*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":7526.0982530862821},{"$f":"IF($E84<>\"\",IFERROR(IF(AND(M$9>=$D84,M$9<=$E84),$F84/($E84+1-$D84),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D84,$F84*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":7701.0903616574642},{"$f":"IF($E84<>\"\",IFERROR(IF(AND(N$9>=$D84,N$9<=$E84),$F84/($E84+1-$D84),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D84,$F84*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E84<>\"\",IFERROR(IF(AND(O$9>=$D84,O$9<=$E84),$F84/($E84+1-$D84),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D84,$F84*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E84<>\"\",IFERROR(IF(AND(P$9>=$D84,P$9<=$E84),$F84/($E84+1-$D84),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D84,$F84*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E84<>\"\",IFERROR(IF(AND(Q$9>=$D84,Q$9<=$E84),$F84/($E84+1-$D84),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D84,$F84*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E84<>\"\",IFERROR(IF(AND(R$9>=$D84,R$9<=$E84),$F84/($E84+1-$D84),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D84,$F84*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E84<>\"\",IFERROR(IF(AND(S$9>=$D84,S$9<=$E84),$F84/($E84+1-$D84),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D84,$F84*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B85","v":"TR-L-142"},{"$f":"'Trans - Future Infrastructure'!G85","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M85","v":2017},{"$f":"'Trans - Future Infrastructure'!N85","v":2021},{"$f":"'Trans - Future Infrastructure'!Y85","v":80136},69882.133088346076,{"$f":"IF($E85<>\"\",IFERROR(IF(AND(H$9>=$D85,H$9<=$E85),$F85/($E85+1-$D85),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D85,$F85*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E85<>\"\",IFERROR(IF(AND(I$9>=$D85,I$9<=$E85),$F85/($E85+1-$D85),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D85,$F85*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":16399.854385868795},{"$f":"IF($E85<>\"\",IFERROR(IF(AND(J$9>=$D85,J$9<=$E85),$F85/($E85+1-$D85),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D85,$F85*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":16781.173497410648},{"$f":"IF($E85<>\"\",IFERROR(IF(AND(K$9>=$D85,K$9<=$E85),$F85/($E85+1-$D85),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D85,$F85*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":17171.358801383598},{"$f":"IF($E85<>\"\",IFERROR(IF(AND(L$9>=$D85,L$9<=$E85),$F85/($E85+1-$D85),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D85,$F85*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":17570.616448924175},{"$f":"IF($E85<>\"\",IFERROR(IF(AND(M$9>=$D85,M$9<=$E85),$F85/($E85+1-$D85),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D85,$F85*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":17979.157384465627},{"$f":"IF($E85<>\"\",IFERROR(IF(AND(N$9>=$D85,N$9<=$E85),$F85/($E85+1-$D85),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D85,$F85*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E85<>\"\",IFERROR(IF(AND(O$9>=$D85,O$9<=$E85),$F85/($E85+1-$D85),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D85,$F85*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E85<>\"\",IFERROR(IF(AND(P$9>=$D85,P$9<=$E85),$F85/($E85+1-$D85),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D85,$F85*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E85<>\"\",IFERROR(IF(AND(Q$9>=$D85,Q$9<=$E85),$F85/($E85+1-$D85),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D85,$F85*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E85<>\"\",IFERROR(IF(AND(R$9>=$D85,R$9<=$E85),$F85/($E85+1-$D85),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D85,$F85*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E85<>\"\",IFERROR(IF(AND(S$9>=$D85,S$9<=$E85),$F85/($E85+1-$D85),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D85,$F85*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B86","v":"TR-L-143"},{"$f":"'Trans - Future Infrastructure'!G86","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M86","v":2017},{"$f":"'Trans - Future Infrastructure'!N86","v":2021},{"$f":"'Trans - Future Infrastructure'!Y86","v":84284},73499.372382177287,{"$f":"IF($E86<>\"\",IFERROR(IF(AND(H$9>=$D86,H$9<=$E86),$F86/($E86+1-$D86),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D86,$F86*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E86<>\"\",IFERROR(IF(AND(I$9>=$D86,I$9<=$E86),$F86/($E86+1-$D86),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D86,$F86*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":17248.743723901436},{"$f":"IF($E86<>\"\",IFERROR(IF(AND(J$9>=$D86,J$9<=$E86),$F86/($E86+1-$D86),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D86,$F86*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":17649.800677046009},{"$f":"IF($E86<>\"\",IFERROR(IF(AND(K$9>=$D86,K$9<=$E86),$F86/($E86+1-$D86),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D86,$F86*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":18060.182754515012},{"$f":"IF($E86<>\"\",IFERROR(IF(AND(L$9>=$D86,L$9<=$E86),$F86/($E86+1-$D86),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D86,$F86*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":18480.106778241054},{"$f":"IF($E86<>\"\",IFERROR(IF(AND(M$9>=$D86,M$9<=$E86),$F86/($E86+1-$D86),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D86,$F86*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":18909.794611564099},{"$f":"IF($E86<>\"\",IFERROR(IF(AND(N$9>=$D86,N$9<=$E86),$F86/($E86+1-$D86),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D86,$F86*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E86<>\"\",IFERROR(IF(AND(O$9>=$D86,O$9<=$E86),$F86/($E86+1-$D86),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D86,$F86*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E86<>\"\",IFERROR(IF(AND(P$9>=$D86,P$9<=$E86),$F86/($E86+1-$D86),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D86,$F86*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E86<>\"\",IFERROR(IF(AND(Q$9>=$D86,Q$9<=$E86),$F86/($E86+1-$D86),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D86,$F86*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E86<>\"\",IFERROR(IF(AND(R$9>=$D86,R$9<=$E86),$F86/($E86+1-$D86),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D86,$F86*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E86<>\"\",IFERROR(IF(AND(S$9>=$D86,S$9<=$E86),$F86/($E86+1-$D86),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D86,$F86*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B87","v":"TR-L-144"},{"$f":"'Trans - Future Infrastructure'!G87","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M87","v":2017},{"$f":"'Trans - Future Infrastructure'!N87","v":2021},{"$f":"'Trans - Future Infrastructure'!Y87","v":38311},33408.884905006809,{"$f":"IF($E87<>\"\",IFERROR(IF(AND(H$9>=$D87,H$9<=$E87),$F87/($E87+1-$D87),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D87,$F87*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E87<>\"\",IFERROR(IF(AND(I$9>=$D87,I$9<=$E87),$F87/($E87+1-$D87),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D87,$F87*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":7840.3566608892306},{"$f":"IF($E87<>\"\",IFERROR(IF(AND(J$9>=$D87,J$9<=$E87),$F87/($E87+1-$D87),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D87,$F87*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":8022.6557085367276},{"$f":"IF($E87<>\"\",IFERROR(IF(AND(K$9>=$D87,K$9<=$E87),$F87/($E87+1-$D87),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D87,$F87*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":8209.1934591170884},{"$f":"IF($E87<>\"\",IFERROR(IF(AND(L$9>=$D87,L$9<=$E87),$F87/($E87+1-$D87),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D87,$F87*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":8400.0684682880856},{"$f":"IF($E87<>\"\",IFERROR(IF(AND(M$9>=$D87,M$9<=$E87),$F87/($E87+1-$D87),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D87,$F87*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":8595.3815832617365},{"$f":"IF($E87<>\"\",IFERROR(IF(AND(N$9>=$D87,N$9<=$E87),$F87/($E87+1-$D87),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D87,$F87*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E87<>\"\",IFERROR(IF(AND(O$9>=$D87,O$9<=$E87),$F87/($E87+1-$D87),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D87,$F87*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E87<>\"\",IFERROR(IF(AND(P$9>=$D87,P$9<=$E87),$F87/($E87+1-$D87),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D87,$F87*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E87<>\"\",IFERROR(IF(AND(Q$9>=$D87,Q$9<=$E87),$F87/($E87+1-$D87),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D87,$F87*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E87<>\"\",IFERROR(IF(AND(R$9>=$D87,R$9<=$E87),$F87/($E87+1-$D87),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D87,$F87*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E87<>\"\",IFERROR(IF(AND(S$9>=$D87,S$9<=$E87),$F87/($E87+1-$D87),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D87,$F87*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B88","v":"TR-L-145"},{"$f":"'Trans - Future Infrastructure'!G88","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M88","v":2017},{"$f":"'Trans - Future Infrastructure'!N88","v":2021},{"$f":"'Trans - Future Infrastructure'!Y88","v":82512},71954.110080183818,{"$f":"IF($E88<>\"\",IFERROR(IF(AND(H$9>=$D88,H$9<=$E88),$F88/($E88+1-$D88),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D88,$F88*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E88<>\"\",IFERROR(IF(AND(I$9>=$D88,I$9<=$E88),$F88/($E88+1-$D88),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D88,$F88*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":16886.103437740916},{"$f":"IF($E88<>\"\",IFERROR(IF(AND(J$9>=$D88,J$9<=$E88),$F88/($E88+1-$D88),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D88,$F88*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":17278.728506767835},{"$f":"IF($E88<>\"\",IFERROR(IF(AND(K$9>=$D88,K$9<=$E88),$F88/($E88+1-$D88),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D88,$F88*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":17680.482647246725},{"$f":"IF($E88<>\"\",IFERROR(IF(AND(L$9>=$D88,L$9<=$E88),$F88/($E88+1-$D88),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D88,$F88*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":18091.578122611954},{"$f":"IF($E88<>\"\",IFERROR(IF(AND(M$9>=$D88,M$9<=$E88),$F88/($E88+1-$D88),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D88,$F88*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":18512.232131713932},{"$f":"IF($E88<>\"\",IFERROR(IF(AND(N$9>=$D88,N$9<=$E88),$F88/($E88+1-$D88),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D88,$F88*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E88<>\"\",IFERROR(IF(AND(O$9>=$D88,O$9<=$E88),$F88/($E88+1-$D88),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D88,$F88*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E88<>\"\",IFERROR(IF(AND(P$9>=$D88,P$9<=$E88),$F88/($E88+1-$D88),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D88,$F88*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E88<>\"\",IFERROR(IF(AND(Q$9>=$D88,Q$9<=$E88),$F88/($E88+1-$D88),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D88,$F88*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E88<>\"\",IFERROR(IF(AND(R$9>=$D88,R$9<=$E88),$F88/($E88+1-$D88),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D88,$F88*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E88<>\"\",IFERROR(IF(AND(S$9>=$D88,S$9<=$E88),$F88/($E88+1-$D88),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D88,$F88*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B89","v":"TR-L-146"},{"$f":"'Trans - Future Infrastructure'!G89","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M89","v":2017},{"$f":"'Trans - Future Infrastructure'!N89","v":2021},{"$f":"'Trans - Future Infrastructure'!Y89","v":96512},84162.728718958475,{"$f":"IF($E89<>\"\",IFERROR(IF(AND(H$9>=$D89,H$9<=$E89),$F89/($E89+1-$D89),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D89,$F89*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E89<>\"\",IFERROR(IF(AND(I$9>=$D89,I$9<=$E89),$F89/($E89+1-$D89),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D89,$F89*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":19751.20727873826},{"$f":"IF($E89<>\"\",IFERROR(IF(AND(J$9>=$D89,J$9<=$E89),$F89/($E89+1-$D89),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D89,$F89*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":20210.449942374169},{"$f":"IF($E89<>\"\",IFERROR(IF(AND(K$9>=$D89,K$9<=$E89),$F89/($E89+1-$D89),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D89,$F89*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":20680.370627921708},{"$f":"IF($E89<>\"\",IFERROR(IF(AND(L$9>=$D89,L$9<=$E89),$F89/($E89+1-$D89),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D89,$F89*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":21161.217614038262},{"$f":"IF($E89<>\"\",IFERROR(IF(AND(M$9>=$D89,M$9<=$E89),$F89/($E89+1-$D89),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D89,$F89*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":21653.244952200588},{"$f":"IF($E89<>\"\",IFERROR(IF(AND(N$9>=$D89,N$9<=$E89),$F89/($E89+1-$D89),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D89,$F89*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E89<>\"\",IFERROR(IF(AND(O$9>=$D89,O$9<=$E89),$F89/($E89+1-$D89),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D89,$F89*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E89<>\"\",IFERROR(IF(AND(P$9>=$D89,P$9<=$E89),$F89/($E89+1-$D89),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D89,$F89*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E89<>\"\",IFERROR(IF(AND(Q$9>=$D89,Q$9<=$E89),$F89/($E89+1-$D89),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D89,$F89*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E89<>\"\",IFERROR(IF(AND(R$9>=$D89,R$9<=$E89),$F89/($E89+1-$D89),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D89,$F89*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E89<>\"\",IFERROR(IF(AND(S$9>=$D89,S$9<=$E89),$F89/($E89+1-$D89),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D89,$F89*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B90","v":"TR-L-147"},{"$f":"'Trans - Future Infrastructure'!G90","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M90","v":2017},{"$f":"'Trans - Future Infrastructure'!N90","v":2021},{"$f":"'Trans - Future Infrastructure'!Y90","v":146285},127566.98411236778,{"$f":"IF($E90<>\"\",IFERROR(IF(AND(H$9>=$D90,H$9<=$E90),$F90/($E90+1-$D90),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D90,$F90*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E90<>\"\",IFERROR(IF(AND(I$9>=$D90,I$9<=$E90),$F90/($E90+1-$D90),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D90,$F90*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":29937.265384306887},{"$f":"IF($E90<>\"\",IFERROR(IF(AND(J$9>=$D90,J$9<=$E90),$F90/($E90+1-$D90),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D90,$F90*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":30633.347871976595},{"$f":"IF($E90<>\"\",IFERROR(IF(AND(K$9>=$D90,K$9<=$E90),$F90/($E90+1-$D90),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D90,$F90*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":31345.615232359982},{"$f":"IF($E90<>\"\",IFERROR(IF(AND(L$9>=$D90,L$9<=$E90),$F90/($E90+1-$D90),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D90,$F90*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":32074.443785949796},{"$f":"IF($E90<>\"\",IFERROR(IF(AND(M$9>=$D90,M$9<=$E90),$F90/($E90+1-$D90),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D90,$F90*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":32820.218603206471},{"$f":"IF($E90<>\"\",IFERROR(IF(AND(N$9>=$D90,N$9<=$E90),$F90/($E90+1-$D90),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D90,$F90*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E90<>\"\",IFERROR(IF(AND(O$9>=$D90,O$9<=$E90),$F90/($E90+1-$D90),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D90,$F90*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E90<>\"\",IFERROR(IF(AND(P$9>=$D90,P$9<=$E90),$F90/($E90+1-$D90),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D90,$F90*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E90<>\"\",IFERROR(IF(AND(Q$9>=$D90,Q$9<=$E90),$F90/($E90+1-$D90),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D90,$F90*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E90<>\"\",IFERROR(IF(AND(R$9>=$D90,R$9<=$E90),$F90/($E90+1-$D90),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D90,$F90*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E90<>\"\",IFERROR(IF(AND(S$9>=$D90,S$9<=$E90),$F90/($E90+1-$D90),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D90,$F90*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B91","v":"TR-L-148"},{"$f":"'Trans - Future Infrastructure'!G91","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M91","v":2017},{"$f":"'Trans - Future Infrastructure'!N91","v":2021},{"$f":"'Trans - Future Infrastructure'!Y91","v":54142},47214.216452895482,{"$f":"IF($E91<>\"\",IFERROR(IF(AND(H$9>=$D91,H$9<=$E91),$F91/($E91+1-$D91),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D91,$F91*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E91<>\"\",IFERROR(IF(AND(I$9>=$D91,I$9<=$E91),$F91/($E91+1-$D91),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D91,$F91*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":11080.175154234155},{"$f":"IF($E91<>\"\",IFERROR(IF(AND(J$9>=$D91,J$9<=$E91),$F91/($E91+1-$D91),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D91,$F91*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":11337.804426185574},{"$f":"IF($E91<>\"\",IFERROR(IF(AND(K$9>=$D91,K$9<=$E91),$F91/($E91+1-$D91),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D91,$F91*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":11601.423932121777},{"$f":"IF($E91<>\"\",IFERROR(IF(AND(L$9>=$D91,L$9<=$E91),$F91/($E91+1-$D91),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D91,$F91*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":11871.172953200217},{"$f":"IF($E91<>\"\",IFERROR(IF(AND(M$9>=$D91,M$9<=$E91),$F91/($E91+1-$D91),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D91,$F91*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":12147.194009056328},{"$f":"IF($E91<>\"\",IFERROR(IF(AND(N$9>=$D91,N$9<=$E91),$F91/($E91+1-$D91),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D91,$F91*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E91<>\"\",IFERROR(IF(AND(O$9>=$D91,O$9<=$E91),$F91/($E91+1-$D91),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D91,$F91*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E91<>\"\",IFERROR(IF(AND(P$9>=$D91,P$9<=$E91),$F91/($E91+1-$D91),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D91,$F91*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E91<>\"\",IFERROR(IF(AND(Q$9>=$D91,Q$9<=$E91),$F91/($E91+1-$D91),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D91,$F91*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E91<>\"\",IFERROR(IF(AND(R$9>=$D91,R$9<=$E91),$F91/($E91+1-$D91),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D91,$F91*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E91<>\"\",IFERROR(IF(AND(S$9>=$D91,S$9<=$E91),$F91/($E91+1-$D91),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D91,$F91*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B92","v":"TR-L-149"},{"$f":"'Trans - Future Infrastructure'!G92","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M92","v":2017},{"$f":"'Trans - Future Infrastructure'!N92","v":2021},{"$f":"'Trans - Future Infrastructure'!Y92","v":101844},88812.468331954631,{"$f":"IF($E92<>\"\",IFERROR(IF(AND(H$9>=$D92,H$9<=$E92),$F92/($E92+1-$D92),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D92,$F92*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E92<>\"\",IFERROR(IF(AND(I$9>=$D92,I$9<=$E92),$F92/($E92+1-$D92),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D92,$F92*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":20842.402541609532},{"$f":"IF($E92<>\"\",IFERROR(IF(AND(J$9>=$D92,J$9<=$E92),$F92/($E92+1-$D92),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D92,$F92*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":21327.016991992234},{"$f":"IF($E92<>\"\",IFERROR(IF(AND(K$9>=$D92,K$9<=$E92),$F92/($E92+1-$D92),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D92,$F92*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":21822.899393133062},{"$f":"IF($E92<>\"\",IFERROR(IF(AND(L$9>=$D92,L$9<=$E92),$F92/($E92+1-$D92),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D92,$F92*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":22330.311740344336},{"$f":"IF($E92<>\"\",IFERROR(IF(AND(M$9>=$D92,M$9<=$E92),$F92/($E92+1-$D92),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D92,$F92*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":22849.522120688791},{"$f":"IF($E92<>\"\",IFERROR(IF(AND(N$9>=$D92,N$9<=$E92),$F92/($E92+1-$D92),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D92,$F92*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E92<>\"\",IFERROR(IF(AND(O$9>=$D92,O$9<=$E92),$F92/($E92+1-$D92),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D92,$F92*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E92<>\"\",IFERROR(IF(AND(P$9>=$D92,P$9<=$E92),$F92/($E92+1-$D92),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D92,$F92*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E92<>\"\",IFERROR(IF(AND(Q$9>=$D92,Q$9<=$E92),$F92/($E92+1-$D92),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D92,$F92*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E92<>\"\",IFERROR(IF(AND(R$9>=$D92,R$9<=$E92),$F92/($E92+1-$D92),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D92,$F92*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E92<>\"\",IFERROR(IF(AND(S$9>=$D92,S$9<=$E92),$F92/($E92+1-$D92),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D92,$F92*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B93","v":"TR-L-150"},{"$f":"'Trans - Future Infrastructure'!G93","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M93","v":2017},{"$f":"'Trans - Future Infrastructure'!N93","v":2021},{"$f":"'Trans - Future Infrastructure'!Y93","v":50468},44010.326104405634,{"$f":"IF($E93<>\"\",IFERROR(IF(AND(H$9>=$D93,H$9<=$E93),$F93/($E93+1-$D93),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D93,$F93*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E93<>\"\",IFERROR(IF(AND(I$9>=$D93,I$9<=$E93),$F93/($E93+1-$D93),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D93,$F93*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":10328.29004624671},{"$f":"IF($E93<>\"\",IFERROR(IF(AND(J$9>=$D93,J$9<=$E93),$F93/($E93+1-$D93),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D93,$F93*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":10568.436958012884},{"$f":"IF($E93<>\"\",IFERROR(IF(AND(K$9>=$D93,K$9<=$E93),$F93/($E93+1-$D93),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D93,$F93*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":10814.167614907501},{"$f":"IF($E93<>\"\",IFERROR(IF(AND(L$9>=$D93,L$9<=$E93),$F93/($E93+1-$D93),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D93,$F93*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":11065.611846664486},{"$f":"IF($E93<>\"\",IFERROR(IF(AND(M$9>=$D93,M$9<=$E93),$F93/($E93+1-$D93),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D93,$F93*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":11322.902501737186},{"$f":"IF($E93<>\"\",IFERROR(IF(AND(N$9>=$D93,N$9<=$E93),$F93/($E93+1-$D93),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D93,$F93*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E93<>\"\",IFERROR(IF(AND(O$9>=$D93,O$9<=$E93),$F93/($E93+1-$D93),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D93,$F93*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E93<>\"\",IFERROR(IF(AND(P$9>=$D93,P$9<=$E93),$F93/($E93+1-$D93),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D93,$F93*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E93<>\"\",IFERROR(IF(AND(Q$9>=$D93,Q$9<=$E93),$F93/($E93+1-$D93),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D93,$F93*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E93<>\"\",IFERROR(IF(AND(R$9>=$D93,R$9<=$E93),$F93/($E93+1-$D93),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D93,$F93*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E93<>\"\",IFERROR(IF(AND(S$9>=$D93,S$9<=$E93),$F93/($E93+1-$D93),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D93,$F93*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B94","v":"TR-L-151"},{"$f":"'Trans - Future Infrastructure'!G94","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M94","v":2017},{"$f":"'Trans - Future Infrastructure'!N94","v":2021},{"$f":"'Trans - Future Infrastructure'!Y94","v":45199},39415.52527528393,{"$f":"IF($E94<>\"\",IFERROR(IF(AND(H$9>=$D94,H$9<=$E94),$F94/($E94+1-$D94),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D94,$F94*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E94<>\"\",IFERROR(IF(AND(I$9>=$D94,I$9<=$E94),$F94/($E94+1-$D94),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D94,$F94*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":9249.9877506599223},{"$f":"IF($E94<>\"\",IFERROR(IF(AND(J$9>=$D94,J$9<=$E94),$F94/($E94+1-$D94),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D94,$F94*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":9465.0626548550426},{"$f":"IF($E94<>\"\",IFERROR(IF(AND(K$9>=$D94,K$9<=$E94),$F94/($E94+1-$D94),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D94,$F94*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":9685.1383456091789},{"$f":"IF($E94<>\"\",IFERROR(IF(AND(L$9>=$D94,L$9<=$E94),$F94/($E94+1-$D94),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D94,$F94*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":9910.3310980698279},{"$f":"IF($E94<>\"\",IFERROR(IF(AND(M$9>=$D94,M$9<=$E94),$F94/($E94+1-$D94),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D94,$F94*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":10140.759890941172},{"$f":"IF($E94<>\"\",IFERROR(IF(AND(N$9>=$D94,N$9<=$E94),$F94/($E94+1-$D94),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D94,$F94*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E94<>\"\",IFERROR(IF(AND(O$9>=$D94,O$9<=$E94),$F94/($E94+1-$D94),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D94,$F94*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E94<>\"\",IFERROR(IF(AND(P$9>=$D94,P$9<=$E94),$F94/($E94+1-$D94),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D94,$F94*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E94<>\"\",IFERROR(IF(AND(Q$9>=$D94,Q$9<=$E94),$F94/($E94+1-$D94),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D94,$F94*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E94<>\"\",IFERROR(IF(AND(R$9>=$D94,R$9<=$E94),$F94/($E94+1-$D94),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D94,$F94*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E94<>\"\",IFERROR(IF(AND(S$9>=$D94,S$9<=$E94),$F94/($E94+1-$D94),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D94,$F94*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B95","v":"TR-L-152"},{"$f":"'Trans - Future Infrastructure'!G95","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M95","v":2017},{"$f":"'Trans - Future Infrastructure'!N95","v":2021},{"$f":"'Trans - Future Infrastructure'!Y95","v":183835},160312.24338993832,{"$f":"IF($E95<>\"\",IFERROR(IF(AND(H$9>=$D95,H$9<=$E95),$F95/($E95+1-$D95),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D95,$F95*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E95<>\"\",IFERROR(IF(AND(I$9>=$D95,I$9<=$E95),$F95/($E95+1-$D95),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D95,$F95*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":37621.883186410472},{"$f":"IF($E95<>\"\",IFERROR(IF(AND(J$9>=$D95,J$9<=$E95),$F95/($E95+1-$D95),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D95,$F95*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":38496.643579620722},{"$f":"IF($E95<>\"\",IFERROR(IF(AND(K$9>=$D95,K$9<=$E95),$F95/($E95+1-$D95),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D95,$F95*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":39391.743351956095},{"$f":"IF($E95<>\"\",IFERROR(IF(AND(L$9>=$D95,L$9<=$E95),$F95/($E95+1-$D95),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D95,$F95*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":40307.655421882497},{"$f":"IF($E95<>\"\",IFERROR(IF(AND(M$9>=$D95,M$9<=$E95),$F95/($E95+1-$D95),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D95,$F95*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":41244.863703868898},{"$f":"IF($E95<>\"\",IFERROR(IF(AND(N$9>=$D95,N$9<=$E95),$F95/($E95+1-$D95),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D95,$F95*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E95<>\"\",IFERROR(IF(AND(O$9>=$D95,O$9<=$E95),$F95/($E95+1-$D95),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D95,$F95*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E95<>\"\",IFERROR(IF(AND(P$9>=$D95,P$9<=$E95),$F95/($E95+1-$D95),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D95,$F95*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E95<>\"\",IFERROR(IF(AND(Q$9>=$D95,Q$9<=$E95),$F95/($E95+1-$D95),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D95,$F95*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E95<>\"\",IFERROR(IF(AND(R$9>=$D95,R$9<=$E95),$F95/($E95+1-$D95),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D95,$F95*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E95<>\"\",IFERROR(IF(AND(S$9>=$D95,S$9<=$E95),$F95/($E95+1-$D95),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D95,$F95*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B96","v":"TR-L-153"},{"$f":"'Trans - Future Infrastructure'!G96","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M96","v":2017},{"$f":"'Trans - Future Infrastructure'!N96","v":2021},{"$f":"'Trans - Future Infrastructure'!Y96","v":237373},206999.74515298955,{"$f":"IF($E96<>\"\",IFERROR(IF(AND(H$9>=$D96,H$9<=$E96),$F96/($E96+1-$D96),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D96,$F96*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E96<>\"\",IFERROR(IF(AND(I$9>=$D96,I$9<=$E96),$F96/($E96+1-$D96),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D96,$F96*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":48578.449574933031},{"$f":"IF($E96<>\"\",IFERROR(IF(AND(J$9>=$D96,J$9<=$E96),$F96/($E96+1-$D96),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D96,$F96*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":49707.965166727277},{"$f":"IF($E96<>\"\",IFERROR(IF(AND(K$9>=$D96,K$9<=$E96),$F96/($E96+1-$D96),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D96,$F96*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":50863.743545483034},{"$f":"IF($E96<>\"\",IFERROR(IF(AND(L$9>=$D96,L$9<=$E96),$F96/($E96+1-$D96),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D96,$F96*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":52046.395357024034},{"$f":"IF($E96<>\"\",IFERROR(IF(AND(M$9>=$D96,M$9<=$E96),$F96/($E96+1-$D96),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D96,$F96*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":53256.545445527088},{"$f":"IF($E96<>\"\",IFERROR(IF(AND(N$9>=$D96,N$9<=$E96),$F96/($E96+1-$D96),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D96,$F96*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E96<>\"\",IFERROR(IF(AND(O$9>=$D96,O$9<=$E96),$F96/($E96+1-$D96),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D96,$F96*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E96<>\"\",IFERROR(IF(AND(P$9>=$D96,P$9<=$E96),$F96/($E96+1-$D96),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D96,$F96*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E96<>\"\",IFERROR(IF(AND(Q$9>=$D96,Q$9<=$E96),$F96/($E96+1-$D96),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D96,$F96*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E96<>\"\",IFERROR(IF(AND(R$9>=$D96,R$9<=$E96),$F96/($E96+1-$D96),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D96,$F96*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E96<>\"\",IFERROR(IF(AND(S$9>=$D96,S$9<=$E96),$F96/($E96+1-$D96),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D96,$F96*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B97","v":"TR-L-154"},{"$f":"'Trans - Future Infrastructure'!G97","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M97","v":2017},{"$f":"'Trans - Future Infrastructure'!N97","v":2021},{"$f":"'Trans - Future Infrastructure'!Y97","v":33435},29156.797441959305,{"$f":"IF($E97<>\"\",IFERROR(IF(AND(H$9>=$D97,H$9<=$E97),$F97/($E97+1-$D97),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D97,$F97*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E97<>\"\",IFERROR(IF(AND(I$9>=$D97,I$9<=$E97),$F97/($E97+1-$D97),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D97,$F97*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":6842.4819231247275},{"$f":"IF($E97<>\"\",IFERROR(IF(AND(J$9>=$D97,J$9<=$E97),$F97/($E97+1-$D97),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D97,$F97*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":7001.5790142498372},{"$f":"IF($E97<>\"\",IFERROR(IF(AND(K$9>=$D97,K$9<=$E97),$F97/($E97+1-$D97),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D97,$F97*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":7164.3753309905733},{"$f":"IF($E97<>\"\",IFERROR(IF(AND(L$9>=$D97,L$9<=$E97),$F97/($E97+1-$D97),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D97,$F97*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":7330.9568854170384},{"$f":"IF($E97<>\"\",IFERROR(IF(AND(M$9>=$D97,M$9<=$E97),$F97/($E97+1-$D97),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D97,$F97*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":7501.4116894979552},{"$f":"IF($E97<>\"\",IFERROR(IF(AND(N$9>=$D97,N$9<=$E97),$F97/($E97+1-$D97),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D97,$F97*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E97<>\"\",IFERROR(IF(AND(O$9>=$D97,O$9<=$E97),$F97/($E97+1-$D97),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D97,$F97*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E97<>\"\",IFERROR(IF(AND(P$9>=$D97,P$9<=$E97),$F97/($E97+1-$D97),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D97,$F97*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E97<>\"\",IFERROR(IF(AND(Q$9>=$D97,Q$9<=$E97),$F97/($E97+1-$D97),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D97,$F97*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E97<>\"\",IFERROR(IF(AND(R$9>=$D97,R$9<=$E97),$F97/($E97+1-$D97),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D97,$F97*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E97<>\"\",IFERROR(IF(AND(S$9>=$D97,S$9<=$E97),$F97/($E97+1-$D97),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D97,$F97*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B98","v":"TR-L-155"},{"$f":"'Trans - Future Infrastructure'!G98","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M98","v":2017},{"$f":"'Trans - Future Infrastructure'!N98","v":2021},{"$f":"'Trans - Future Infrastructure'!Y98","v":107586},93819.746062229198,{"$f":"IF($E98<>\"\",IFERROR(IF(AND(H$9>=$D98,H$9<=$E98),$F98/($E98+1-$D98),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D98,$F98*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E98<>\"\",IFERROR(IF(AND(I$9>=$D98,I$9<=$E98),$F98/($E98+1-$D98),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D98,$F98*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":22017.504416967156},{"$f":"IF($E98<>\"\",IFERROR(IF(AND(J$9>=$D98,J$9<=$E98),$F98/($E98+1-$D98),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D98,$F98*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":22529.441597938778},{"$f":"IF($E98<>\"\",IFERROR(IF(AND(K$9>=$D98,K$9<=$E98),$F98/($E98+1-$D98),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D98,$F98*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":23053.282020635615},{"$f":"IF($E98<>\"\",IFERROR(IF(AND(L$9>=$D98,L$9<=$E98),$F98/($E98+1-$D98),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D98,$F98*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":23589.302451756466},{"$f":"IF($E98<>\"\",IFERROR(IF(AND(M$9>=$D98,M$9<=$E98),$F98/($E98+1-$D98),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D98,$F98*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":24137.786093205534},{"$f":"IF($E98<>\"\",IFERROR(IF(AND(N$9>=$D98,N$9<=$E98),$F98/($E98+1-$D98),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D98,$F98*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E98<>\"\",IFERROR(IF(AND(O$9>=$D98,O$9<=$E98),$F98/($E98+1-$D98),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D98,$F98*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E98<>\"\",IFERROR(IF(AND(P$9>=$D98,P$9<=$E98),$F98/($E98+1-$D98),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D98,$F98*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E98<>\"\",IFERROR(IF(AND(Q$9>=$D98,Q$9<=$E98),$F98/($E98+1-$D98),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D98,$F98*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E98<>\"\",IFERROR(IF(AND(R$9>=$D98,R$9<=$E98),$F98/($E98+1-$D98),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D98,$F98*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E98<>\"\",IFERROR(IF(AND(S$9>=$D98,S$9<=$E98),$F98/($E98+1-$D98),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D98,$F98*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B99","v":"TR-L-156"},{"$f":"'Trans - Future Infrastructure'!G99","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M99","v":2017},{"$f":"'Trans - Future Infrastructure'!N99","v":2021},{"$f":"'Trans - Future Infrastructure'!Y99","v":119783},104456.06902916738,{"$f":"IF($E99<>\"\",IFERROR(IF(AND(H$9>=$D99,H$9<=$E99),$F99/($E99+1-$D99),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D99,$F99*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E99<>\"\",IFERROR(IF(AND(I$9>=$D99,I$9<=$E99),$F99/($E99+1-$D99),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D99,$F99*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":24513.623813298913},{"$f":"IF($E99<>\"\",IFERROR(IF(AND(J$9>=$D99,J$9<=$E99),$F99/($E99+1-$D99),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D99,$F99*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":25083.599194373804},{"$f":"IF($E99<>\"\",IFERROR(IF(AND(K$9>=$D99,K$9<=$E99),$F99/($E99+1-$D99),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D99,$F99*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":25666.827284942239},{"$f":"IF($E99<>\"\",IFERROR(IF(AND(L$9>=$D99,L$9<=$E99),$F99/($E99+1-$D99),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D99,$F99*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":26263.616228679799},{"$f":"IF($E99<>\"\",IFERROR(IF(AND(M$9>=$D99,M$9<=$E99),$F99/($E99+1-$D99),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D99,$F99*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":26874.281334025229},{"$f":"IF($E99<>\"\",IFERROR(IF(AND(N$9>=$D99,N$9<=$E99),$F99/($E99+1-$D99),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D99,$F99*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E99<>\"\",IFERROR(IF(AND(O$9>=$D99,O$9<=$E99),$F99/($E99+1-$D99),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D99,$F99*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E99<>\"\",IFERROR(IF(AND(P$9>=$D99,P$9<=$E99),$F99/($E99+1-$D99),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D99,$F99*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E99<>\"\",IFERROR(IF(AND(Q$9>=$D99,Q$9<=$E99),$F99/($E99+1-$D99),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D99,$F99*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E99<>\"\",IFERROR(IF(AND(R$9>=$D99,R$9<=$E99),$F99/($E99+1-$D99),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D99,$F99*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E99<>\"\",IFERROR(IF(AND(S$9>=$D99,S$9<=$E99),$F99/($E99+1-$D99),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D99,$F99*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B100","v":"TR-L-157"},{"$f":"'Trans - Future Infrastructure'!G100","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M100","v":2017},{"$f":"'Trans - Future Infrastructure'!N100","v":2021},{"$f":"'Trans - Future Infrastructure'!Y100","v":33074},28841.989489916617,{"$f":"IF($E100<>\"\",IFERROR(IF(AND(H$9>=$D100,H$9<=$E100),$F100/($E100+1-$D100),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D100,$F100*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E100<>\"\",IFERROR(IF(AND(I$9>=$D100,I$9<=$E100),$F100/($E100+1-$D100),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D100,$F100*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":6768.6031740818671},{"$f":"IF($E100<>\"\",IFERROR(IF(AND(J$9>=$D100,J$9<=$E100),$F100/($E100+1-$D100),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D100,$F100*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":6925.9824829459885},{"$f":"IF($E100<>\"\",IFERROR(IF(AND(K$9>=$D100,K$9<=$E100),$F100/($E100+1-$D100),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D100,$F100*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":7087.0210766317405},{"$f":"IF($E100<>\"\",IFERROR(IF(AND(L$9>=$D100,L$9<=$E100),$F100/($E100+1-$D100),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D100,$F100*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":7251.8040385309741},{"$f":"IF($E100<>\"\",IFERROR(IF(AND(M$9>=$D100,M$9<=$E100),$F100/($E100+1-$D100),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D100,$F100*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":7420.4184303411212},{"$f":"IF($E100<>\"\",IFERROR(IF(AND(N$9>=$D100,N$9<=$E100),$F100/($E100+1-$D100),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D100,$F100*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E100<>\"\",IFERROR(IF(AND(O$9>=$D100,O$9<=$E100),$F100/($E100+1-$D100),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D100,$F100*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E100<>\"\",IFERROR(IF(AND(P$9>=$D100,P$9<=$E100),$F100/($E100+1-$D100),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D100,$F100*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E100<>\"\",IFERROR(IF(AND(Q$9>=$D100,Q$9<=$E100),$F100/($E100+1-$D100),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D100,$F100*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E100<>\"\",IFERROR(IF(AND(R$9>=$D100,R$9<=$E100),$F100/($E100+1-$D100),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D100,$F100*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E100<>\"\",IFERROR(IF(AND(S$9>=$D100,S$9<=$E100),$F100/($E100+1-$D100),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D100,$F100*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B101","v":"TR-L-158"},{"$f":"'Trans - Future Infrastructure'!G101","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M101","v":2017},{"$f":"'Trans - Future Infrastructure'!N101","v":2021},{"$f":"'Trans - Future Infrastructure'!Y101","v":105323},91846.310063690122,{"$f":"IF($E101<>\"\",IFERROR(IF(AND(H$9>=$D101,H$9<=$E101),$F101/($E101+1-$D101),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D101,$F101*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E101<>\"\",IFERROR(IF(AND(I$9>=$D101,I$9<=$E101),$F101/($E101+1-$D101),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D101,$F101*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":21554.380846097371},{"$f":"IF($E101<>\"\",IFERROR(IF(AND(J$9>=$D101,J$9<=$E101),$F101/($E101+1-$D101),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D101,$F101*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":22055.549768740409},{"$f":"IF($E101<>\"\",IFERROR(IF(AND(K$9>=$D101,K$9<=$E101),$F101/($E101+1-$D101),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D101,$F101*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":22568.371556330796},{"$f":"IF($E101<>\"\",IFERROR(IF(AND(L$9>=$D101,L$9<=$E101),$F101/($E101+1-$D101),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D101,$F101*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":23093.117153963769},{"$f":"IF($E101<>\"\",IFERROR(IF(AND(M$9>=$D101,M$9<=$E101),$F101/($E101+1-$D101),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D101,$F101*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":23630.063806579725},{"$f":"IF($E101<>\"\",IFERROR(IF(AND(N$9>=$D101,N$9<=$E101),$F101/($E101+1-$D101),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D101,$F101*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E101<>\"\",IFERROR(IF(AND(O$9>=$D101,O$9<=$E101),$F101/($E101+1-$D101),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D101,$F101*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E101<>\"\",IFERROR(IF(AND(P$9>=$D101,P$9<=$E101),$F101/($E101+1-$D101),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D101,$F101*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E101<>\"\",IFERROR(IF(AND(Q$9>=$D101,Q$9<=$E101),$F101/($E101+1-$D101),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D101,$F101*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E101<>\"\",IFERROR(IF(AND(R$9>=$D101,R$9<=$E101),$F101/($E101+1-$D101),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D101,$F101*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E101<>\"\",IFERROR(IF(AND(S$9>=$D101,S$9<=$E101),$F101/($E101+1-$D101),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D101,$F101*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B102","v":"TR-L-159"},{"$f":"'Trans - Future Infrastructure'!G102","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M102","v":2017},{"$f":"'Trans - Future Infrastructure'!N102","v":2021},{"$f":"'Trans - Future Infrastructure'!Y102","v":53814},46928.185959072762,{"$f":"IF($E102<>\"\",IFERROR(IF(AND(H$9>=$D102,H$9<=$E102),$F102/($E102+1-$D102),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D102,$F102*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E102<>\"\",IFERROR(IF(AND(I$9>=$D102,I$9<=$E102),$F102/($E102+1-$D102),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D102,$F102*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":11013.049864245075},{"$f":"IF($E102<>\"\",IFERROR(IF(AND(J$9>=$D102,J$9<=$E102),$F102/($E102+1-$D102),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D102,$F102*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":11269.118381122797},{"$f":"IF($E102<>\"\",IFERROR(IF(AND(K$9>=$D102,K$9<=$E102),$F102/($E102+1-$D102),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D102,$F102*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":11531.14084228882},{"$f":"IF($E102<>\"\",IFERROR(IF(AND(L$9>=$D102,L$9<=$E102),$F102/($E102+1-$D102),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D102,$F102*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":11799.255685115371},{"$f":"IF($E102<>\"\",IFERROR(IF(AND(M$9>=$D102,M$9<=$E102),$F102/($E102+1-$D102),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D102,$F102*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":12073.604565833495},{"$f":"IF($E102<>\"\",IFERROR(IF(AND(N$9>=$D102,N$9<=$E102),$F102/($E102+1-$D102),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D102,$F102*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E102<>\"\",IFERROR(IF(AND(O$9>=$D102,O$9<=$E102),$F102/($E102+1-$D102),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D102,$F102*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E102<>\"\",IFERROR(IF(AND(P$9>=$D102,P$9<=$E102),$F102/($E102+1-$D102),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D102,$F102*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E102<>\"\",IFERROR(IF(AND(Q$9>=$D102,Q$9<=$E102),$F102/($E102+1-$D102),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D102,$F102*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E102<>\"\",IFERROR(IF(AND(R$9>=$D102,R$9<=$E102),$F102/($E102+1-$D102),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D102,$F102*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E102<>\"\",IFERROR(IF(AND(S$9>=$D102,S$9<=$E102),$F102/($E102+1-$D102),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D102,$F102*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B103","v":"TR-L-160"},{"$f":"'Trans - Future Infrastructure'!G103","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M103","v":2017},{"$f":"'Trans - Future Infrastructure'!N103","v":2021},{"$f":"'Trans - Future Infrastructure'!Y103","v":112155},97804.115959412171,{"$f":"IF($E103<>\"\",IFERROR(IF(AND(H$9>=$D103,H$9<=$E103),$F103/($E103+1-$D103),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D103,$F103*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E103<>\"\",IFERROR(IF(AND(I$9>=$D103,I$9<=$E103),$F103/($E103+1-$D103),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D103,$F103*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":22952.551520504076},{"$f":"IF($E103<>\"\",IFERROR(IF(AND(J$9>=$D103,J$9<=$E103),$F103/($E103+1-$D103),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D103,$F103*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":23486.2298293163},{"$f":"IF($E103<>\"\",IFERROR(IF(AND(K$9>=$D103,K$9<=$E103),$F103/($E103+1-$D103),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D103,$F103*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":24032.316890900187},{"$f":"IF($E103<>\"\",IFERROR(IF(AND(L$9>=$D103,L$9<=$E103),$F103/($E103+1-$D103),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D103,$F103*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":24591.10122577981},{"$f":"IF($E103<>\"\",IFERROR(IF(AND(M$9>=$D103,M$9<=$E103),$F103/($E103+1-$D103),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D103,$F103*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":25162.878062977215},{"$f":"IF($E103<>\"\",IFERROR(IF(AND(N$9>=$D103,N$9<=$E103),$F103/($E103+1-$D103),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D103,$F103*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E103<>\"\",IFERROR(IF(AND(O$9>=$D103,O$9<=$E103),$F103/($E103+1-$D103),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D103,$F103*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E103<>\"\",IFERROR(IF(AND(P$9>=$D103,P$9<=$E103),$F103/($E103+1-$D103),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D103,$F103*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E103<>\"\",IFERROR(IF(AND(Q$9>=$D103,Q$9<=$E103),$F103/($E103+1-$D103),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D103,$F103*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E103<>\"\",IFERROR(IF(AND(R$9>=$D103,R$9<=$E103),$F103/($E103+1-$D103),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D103,$F103*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E103<>\"\",IFERROR(IF(AND(S$9>=$D103,S$9<=$E103),$F103/($E103+1-$D103),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D103,$F103*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B104","v":"TR-L-161"},{"$f":"'Trans - Future Infrastructure'!G104","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M104","v":2017},{"$f":"'Trans - Future Infrastructure'!N104","v":2021},{"$f":"'Trans - Future Infrastructure'!Y104","v":64939},56629.677555956194,{"$f":"IF($E104<>\"\",IFERROR(IF(AND(H$9>=$D104,H$9<=$E104),$F104/($E104+1-$D104),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D104,$F104*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E104<>\"\",IFERROR(IF(AND(I$9>=$D104,I$9<=$E104),$F104/($E104+1-$D104),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D104,$F104*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":13289.784166466177},{"$f":"IF($E104<>\"\",IFERROR(IF(AND(J$9>=$D104,J$9<=$E104),$F104/($E104+1-$D104),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D104,$F104*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":13598.789879059972},{"$f":"IF($E104<>\"\",IFERROR(IF(AND(K$9>=$D104,K$9<=$E104),$F104/($E104+1-$D104),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D104,$F104*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":13914.980398360904},{"$f":"IF($E104<>\"\",IFERROR(IF(AND(L$9>=$D104,L$9<=$E104),$F104/($E104+1-$D104),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D104,$F104*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":14238.522780980918},{"$f":"IF($E104<>\"\",IFERROR(IF(AND(M$9>=$D104,M$9<=$E104),$F104/($E104+1-$D104),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D104,$F104*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":14569.587967827358},{"$f":"IF($E104<>\"\",IFERROR(IF(AND(N$9>=$D104,N$9<=$E104),$F104/($E104+1-$D104),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D104,$F104*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E104<>\"\",IFERROR(IF(AND(O$9>=$D104,O$9<=$E104),$F104/($E104+1-$D104),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D104,$F104*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E104<>\"\",IFERROR(IF(AND(P$9>=$D104,P$9<=$E104),$F104/($E104+1-$D104),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D104,$F104*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E104<>\"\",IFERROR(IF(AND(Q$9>=$D104,Q$9<=$E104),$F104/($E104+1-$D104),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D104,$F104*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E104<>\"\",IFERROR(IF(AND(R$9>=$D104,R$9<=$E104),$F104/($E104+1-$D104),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D104,$F104*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E104<>\"\",IFERROR(IF(AND(S$9>=$D104,S$9<=$E104),$F104/($E104+1-$D104),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D104,$F104*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B105","v":"TR-L-162"},{"$f":"'Trans - Future Infrastructure'!G105","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M105","v":2017},{"$f":"'Trans - Future Infrastructure'!N105","v":2021},{"$f":"'Trans - Future Infrastructure'!Y105","v":42477},37041.820994230759,{"$f":"IF($E105<>\"\",IFERROR(IF(AND(H$9>=$D105,H$9<=$E105),$F105/($E105+1-$D105),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D105,$F105*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E105<>\"\",IFERROR(IF(AND(I$9>=$D105,I$9<=$E105),$F105/($E105+1-$D105),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D105,$F105*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":8692.9297038602963},{"$f":"IF($E105<>\"\",IFERROR(IF(AND(J$9>=$D105,J$9<=$E105),$F105/($E105+1-$D105),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D105,$F105*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":8895.0522443035843},{"$f":"IF($E105<>\"\",IFERROR(IF(AND(K$9>=$D105,K$9<=$E105),$F105/($E105+1-$D105),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D105,$F105*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":9101.8744110808002},{"$f":"IF($E105<>\"\",IFERROR(IF(AND(L$9>=$D105,L$9<=$E105),$F105/($E105+1-$D105),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D105,$F105*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":9313.5054769510843},{"$f":"IF($E105<>\"\",IFERROR(IF(AND(M$9>=$D105,M$9<=$E105),$F105/($E105+1-$D105),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D105,$F105*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":9530.0572554151222},{"$f":"IF($E105<>\"\",IFERROR(IF(AND(N$9>=$D105,N$9<=$E105),$F105/($E105+1-$D105),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D105,$F105*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E105<>\"\",IFERROR(IF(AND(O$9>=$D105,O$9<=$E105),$F105/($E105+1-$D105),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D105,$F105*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E105<>\"\",IFERROR(IF(AND(P$9>=$D105,P$9<=$E105),$F105/($E105+1-$D105),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D105,$F105*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E105<>\"\",IFERROR(IF(AND(Q$9>=$D105,Q$9<=$E105),$F105/($E105+1-$D105),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D105,$F105*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E105<>\"\",IFERROR(IF(AND(R$9>=$D105,R$9<=$E105),$F105/($E105+1-$D105),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D105,$F105*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E105<>\"\",IFERROR(IF(AND(S$9>=$D105,S$9<=$E105),$F105/($E105+1-$D105),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D105,$F105*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B106","v":"TR-L-163"},{"$f":"'Trans - Future Infrastructure'!G106","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M106","v":2017},{"$f":"'Trans - Future Infrastructure'!N106","v":2021},{"$f":"'Trans - Future Infrastructure'!Y106","v":29343},25588.392622683175,{"$f":"IF($E106<>\"\",IFERROR(IF(AND(H$9>=$D106,H$9<=$E106),$F106/($E106+1-$D106),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D106,$F106*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E106<>\"\",IFERROR(IF(AND(I$9>=$D106,I$9<=$E106),$F106/($E106+1-$D106),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D106,$F106*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":6005.0530004560751},{"$f":"IF($E106<>\"\",IFERROR(IF(AND(J$9>=$D106,J$9<=$E106),$F106/($E106+1-$D106),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D106,$F106*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":6144.6787203569011},{"$f":"IF($E106<>\"\",IFERROR(IF(AND(K$9>=$D106,K$9<=$E106),$F106/($E106+1-$D106),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D106,$F106*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":6287.5509297818571},{"$f":"IF($E106<>\"\",IFERROR(IF(AND(L$9>=$D106,L$9<=$E106),$F106/($E106+1-$D106),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D106,$F106*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":6433.7451140658641},{"$f":"IF($E106<>\"\",IFERROR(IF(AND(M$9>=$D106,M$9<=$E106),$F106/($E106+1-$D106),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D106,$F106*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":6583.3385136814268},{"$f":"IF($E106<>\"\",IFERROR(IF(AND(N$9>=$D106,N$9<=$E106),$F106/($E106+1-$D106),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D106,$F106*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E106<>\"\",IFERROR(IF(AND(O$9>=$D106,O$9<=$E106),$F106/($E106+1-$D106),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D106,$F106*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E106<>\"\",IFERROR(IF(AND(P$9>=$D106,P$9<=$E106),$F106/($E106+1-$D106),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D106,$F106*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E106<>\"\",IFERROR(IF(AND(Q$9>=$D106,Q$9<=$E106),$F106/($E106+1-$D106),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D106,$F106*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E106<>\"\",IFERROR(IF(AND(R$9>=$D106,R$9<=$E106),$F106/($E106+1-$D106),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D106,$F106*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E106<>\"\",IFERROR(IF(AND(S$9>=$D106,S$9<=$E106),$F106/($E106+1-$D106),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D106,$F106*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B107","v":"TR-L-164"},{"$f":"'Trans - Future Infrastructure'!G107","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M107","v":2017},{"$f":"'Trans - Future Infrastructure'!N107","v":2021},{"$f":"'Trans - Future Infrastructure'!Y107","v":86965},75837.322851502642,{"$f":"IF($E107<>\"\",IFERROR(IF(AND(H$9>=$D107,H$9<=$E107),$F107/($E107+1-$D107),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D107,$F107*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E107<>\"\",IFERROR(IF(AND(I$9>=$D107,I$9<=$E107),$F107/($E107+1-$D107),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D107,$F107*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":17797.411109452427},{"$f":"IF($E107<>\"\",IFERROR(IF(AND(J$9>=$D107,J$9<=$E107),$F107/($E107+1-$D107),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D107,$F107*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":18211.225331964619},{"$f":"IF($E107<>\"\",IFERROR(IF(AND(K$9>=$D107,K$9<=$E107),$F107/($E107+1-$D107),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D107,$F107*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":18634.661302814275},{"$f":"IF($E107<>\"\",IFERROR(IF(AND(L$9>=$D107,L$9<=$E107),$F107/($E107+1-$D107),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D107,$F107*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":19067.94274084919},{"$f":"IF($E107<>\"\",IFERROR(IF(AND(M$9>=$D107,M$9<=$E107),$F107/($E107+1-$D107),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D107,$F107*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":19511.298566687296},{"$f":"IF($E107<>\"\",IFERROR(IF(AND(N$9>=$D107,N$9<=$E107),$F107/($E107+1-$D107),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D107,$F107*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E107<>\"\",IFERROR(IF(AND(O$9>=$D107,O$9<=$E107),$F107/($E107+1-$D107),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D107,$F107*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E107<>\"\",IFERROR(IF(AND(P$9>=$D107,P$9<=$E107),$F107/($E107+1-$D107),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D107,$F107*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E107<>\"\",IFERROR(IF(AND(Q$9>=$D107,Q$9<=$E107),$F107/($E107+1-$D107),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D107,$F107*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E107<>\"\",IFERROR(IF(AND(R$9>=$D107,R$9<=$E107),$F107/($E107+1-$D107),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D107,$F107*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E107<>\"\",IFERROR(IF(AND(S$9>=$D107,S$9<=$E107),$F107/($E107+1-$D107),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D107,$F107*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B108","v":"TR-L-165"},{"$f":"'Trans - Future Infrastructure'!G108","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M108","v":2017},{"$f":"'Trans - Future Infrastructure'!N108","v":2021},{"$f":"'Trans - Future Infrastructure'!Y108","v":90360},78797.912871405497,{"$f":"IF($E108<>\"\",IFERROR(IF(AND(H$9>=$D108,H$9<=$E108),$F108/($E108+1-$D108),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D108,$F108*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E108<>\"\",IFERROR(IF(AND(I$9>=$D108,I$9<=$E108),$F108/($E108+1-$D108),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D108,$F108*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":18492.198790894283},{"$f":"IF($E108<>\"\",IFERROR(IF(AND(J$9>=$D108,J$9<=$E108),$F108/($E108+1-$D108),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D108,$F108*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":18922.167780099157},{"$f":"IF($E108<>\"\",IFERROR(IF(AND(K$9>=$D108,K$9<=$E108),$F108/($E108+1-$D108),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D108,$F108*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":19362.134138127956},{"$f":"IF($E108<>\"\",IFERROR(IF(AND(L$9>=$D108,L$9<=$E108),$F108/($E108+1-$D108),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D108,$F108*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":19812.330317520071},{"$f":"IF($E108<>\"\",IFERROR(IF(AND(M$9>=$D108,M$9<=$E108),$F108/($E108+1-$D108),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D108,$F108*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":20272.994175655309},{"$f":"IF($E108<>\"\",IFERROR(IF(AND(N$9>=$D108,N$9<=$E108),$F108/($E108+1-$D108),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D108,$F108*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E108<>\"\",IFERROR(IF(AND(O$9>=$D108,O$9<=$E108),$F108/($E108+1-$D108),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D108,$F108*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E108<>\"\",IFERROR(IF(AND(P$9>=$D108,P$9<=$E108),$F108/($E108+1-$D108),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D108,$F108*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E108<>\"\",IFERROR(IF(AND(Q$9>=$D108,Q$9<=$E108),$F108/($E108+1-$D108),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D108,$F108*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E108<>\"\",IFERROR(IF(AND(R$9>=$D108,R$9<=$E108),$F108/($E108+1-$D108),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D108,$F108*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E108<>\"\",IFERROR(IF(AND(S$9>=$D108,S$9<=$E108),$F108/($E108+1-$D108),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D108,$F108*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B109","v":"TR-L-166"},{"$f":"'Trans - Future Infrastructure'!G109","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M109","v":2017},{"$f":"'Trans - Future Infrastructure'!N109","v":2021},{"$f":"'Trans - Future Infrastructure'!Y109","v":42630},37175.24375506879,{"$f":"IF($E109<>\"\",IFERROR(IF(AND(H$9>=$D109,H$9<=$E109),$F109/($E109+1-$D109),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D109,$F109*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E109<>\"\",IFERROR(IF(AND(I$9>=$D109,I$9<=$E109),$F109/($E109+1-$D109),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D109,$F109*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":8724.2411958369103},{"$f":"IF($E109<>\"\",IFERROR(IF(AND(J$9>=$D109,J$9<=$E109),$F109/($E109+1-$D109),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D109,$F109*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":8927.091771421281},{"$f":"IF($E109<>\"\",IFERROR(IF(AND(K$9>=$D109,K$9<=$E109),$F109/($E109+1-$D109),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D109,$F109*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":9134.6589011553206},{"$f":"IF($E109<>\"\",IFERROR(IF(AND(L$9>=$D109,L$9<=$E109),$F109/($E109+1-$D109),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D109,$F109*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":9347.052251393101},{"$f":"IF($E109<>\"\",IFERROR(IF(AND(M$9>=$D109,M$9<=$E109),$F109/($E109+1-$D109),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D109,$F109*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":9564.3840383818697},{"$f":"IF($E109<>\"\",IFERROR(IF(AND(N$9>=$D109,N$9<=$E109),$F109/($E109+1-$D109),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D109,$F109*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E109<>\"\",IFERROR(IF(AND(O$9>=$D109,O$9<=$E109),$F109/($E109+1-$D109),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D109,$F109*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E109<>\"\",IFERROR(IF(AND(P$9>=$D109,P$9<=$E109),$F109/($E109+1-$D109),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D109,$F109*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E109<>\"\",IFERROR(IF(AND(Q$9>=$D109,Q$9<=$E109),$F109/($E109+1-$D109),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D109,$F109*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E109<>\"\",IFERROR(IF(AND(R$9>=$D109,R$9<=$E109),$F109/($E109+1-$D109),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D109,$F109*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E109<>\"\",IFERROR(IF(AND(S$9>=$D109,S$9<=$E109),$F109/($E109+1-$D109),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D109,$F109*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B110","v":"TR-L-167"},{"$f":"'Trans - Future Infrastructure'!G110","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M110","v":2022},{"$f":"'Trans - Future Infrastructure'!N110","v":2026},{"$f":"'Trans - Future Infrastructure'!Y110","v":37207},25733.926761102939,{"$f":"IF($E110<>\"\",IFERROR(IF(AND(H$9>=$D110,H$9<=$E110),$F110/($E110+1-$D110),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D110,$F110*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E110<>\"\",IFERROR(IF(AND(I$9>=$D110,I$9<=$E110),$F110/($E110+1-$D110),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D110,$F110*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E110<>\"\",IFERROR(IF(AND(J$9>=$D110,J$9<=$E110),$F110/($E110+1-$D110),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D110,$F110*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E110<>\"\",IFERROR(IF(AND(K$9>=$D110,K$9<=$E110),$F110/($E110+1-$D110),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D110,$F110*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E110<>\"\",IFERROR(IF(AND(L$9>=$D110,L$9<=$E110),$F110/($E110+1-$D110),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D110,$F110*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E110<>\"\",IFERROR(IF(AND(M$9>=$D110,M$9<=$E110),$F110/($E110+1-$D110),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D110,$F110*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E110<>\"\",IFERROR(IF(AND(N$9>=$D110,N$9<=$E110),$F110/($E110+1-$D110),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D110,$F110*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":8541.7855369573972},{"$f":"IF($E110<>\"\",IFERROR(IF(AND(O$9>=$D110,O$9<=$E110),$F110/($E110+1-$D110),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D110,$F110*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":8740.3937681829266},{"$f":"IF($E110<>\"\",IFERROR(IF(AND(P$9>=$D110,P$9<=$E110),$F110/($E110+1-$D110),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D110,$F110*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":8943.6199132321963},{"$f":"IF($E110<>\"\",IFERROR(IF(AND(Q$9>=$D110,Q$9<=$E110),$F110/($E110+1-$D110),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D110,$F110*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":9151.5713449363902},{"$f":"IF($E110<>\"\",IFERROR(IF(AND(R$9>=$D110,R$9<=$E110),$F110/($E110+1-$D110),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D110,$F110*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":9364.3579326923136},{"$f":"IF($E110<>\"\",IFERROR(IF(AND(S$9>=$D110,S$9<=$E110),$F110/($E110+1-$D110),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D110,$F110*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B111","v":"TR-L-168"},{"$f":"'Trans - Future Infrastructure'!G111","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M111","v":2022},{"$f":"'Trans - Future Infrastructure'!N111","v":2026},{"$f":"'Trans - Future Infrastructure'!Y111","v":56316},38950.515211607308,{"$f":"IF($E111<>\"\",IFERROR(IF(AND(H$9>=$D111,H$9<=$E111),$F111/($E111+1-$D111),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D111,$F111*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E111<>\"\",IFERROR(IF(AND(I$9>=$D111,I$9<=$E111),$F111/($E111+1-$D111),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D111,$F111*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E111<>\"\",IFERROR(IF(AND(J$9>=$D111,J$9<=$E111),$F111/($E111+1-$D111),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D111,$F111*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E111<>\"\",IFERROR(IF(AND(K$9>=$D111,K$9<=$E111),$F111/($E111+1-$D111),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D111,$F111*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E111<>\"\",IFERROR(IF(AND(L$9>=$D111,L$9<=$E111),$F111/($E111+1-$D111),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D111,$F111*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E111<>\"\",IFERROR(IF(AND(M$9>=$D111,M$9<=$E111),$F111/($E111+1-$D111),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D111,$F111*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E111<>\"\",IFERROR(IF(AND(N$9>=$D111,N$9<=$E111),$F111/($E111+1-$D111),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D111,$F111*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":12928.728311857793},{"$f":"IF($E111<>\"\",IFERROR(IF(AND(O$9>=$D111,O$9<=$E111),$F111/($E111+1-$D111),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D111,$F111*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":13229.338980541019},{"$f":"IF($E111<>\"\",IFERROR(IF(AND(P$9>=$D111,P$9<=$E111),$F111/($E111+1-$D111),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D111,$F111*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":13536.939259644272},{"$f":"IF($E111<>\"\",IFERROR(IF(AND(Q$9>=$D111,Q$9<=$E111),$F111/($E111+1-$D111),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D111,$F111*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":13851.691667198049},{"$f":"IF($E111<>\"\",IFERROR(IF(AND(R$9>=$D111,R$9<=$E111),$F111/($E111+1-$D111),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D111,$F111*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":14173.76250000001},{"$f":"IF($E111<>\"\",IFERROR(IF(AND(S$9>=$D111,S$9<=$E111),$F111/($E111+1-$D111),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D111,$F111*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B112","v":"TR-L-169"},{"$f":"'Trans - Future Infrastructure'!G112","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M112","v":2022},{"$f":"'Trans - Future Infrastructure'!N112","v":2026},{"$f":"'Trans - Future Infrastructure'!Y112","v":198384},137210.72181510591,{"$f":"IF($E112<>\"\",IFERROR(IF(AND(H$9>=$D112,H$9<=$E112),$F112/($E112+1-$D112),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D112,$F112*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E112<>\"\",IFERROR(IF(AND(I$9>=$D112,I$9<=$E112),$F112/($E112+1-$D112),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D112,$F112*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E112<>\"\",IFERROR(IF(AND(J$9>=$D112,J$9<=$E112),$F112/($E112+1-$D112),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D112,$F112*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E112<>\"\",IFERROR(IF(AND(K$9>=$D112,K$9<=$E112),$F112/($E112+1-$D112),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D112,$F112*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E112<>\"\",IFERROR(IF(AND(L$9>=$D112,L$9<=$E112),$F112/($E112+1-$D112),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D112,$F112*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E112<>\"\",IFERROR(IF(AND(M$9>=$D112,M$9<=$E112),$F112/($E112+1-$D112),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D112,$F112*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E112<>\"\",IFERROR(IF(AND(N$9>=$D112,N$9<=$E112),$F112/($E112+1-$D112),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D112,$F112*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":45543.945546906674},{"$f":"IF($E112<>\"\",IFERROR(IF(AND(O$9>=$D112,O$9<=$E112),$F112/($E112+1-$D112),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D112,$F112*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":46602.904757362914},{"$f":"IF($E112<>\"\",IFERROR(IF(AND(P$9>=$D112,P$9<=$E112),$F112/($E112+1-$D112),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D112,$F112*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":47686.486222126383},{"$f":"IF($E112<>\"\",IFERROR(IF(AND(Q$9>=$D112,Q$9<=$E112),$F112/($E112+1-$D112),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D112,$F112*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":48795.262442386142},{"$f":"IF($E112<>\"\",IFERROR(IF(AND(R$9>=$D112,R$9<=$E112),$F112/($E112+1-$D112),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D112,$F112*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":49929.819230769266},{"$f":"IF($E112<>\"\",IFERROR(IF(AND(S$9>=$D112,S$9<=$E112),$F112/($E112+1-$D112),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D112,$F112*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B113","v":"TR-L-170"},{"$f":"'Trans - Future Infrastructure'!G113","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M113","v":2022},{"$f":"'Trans - Future Infrastructure'!N113","v":2026},{"$f":"'Trans - Future Infrastructure'!Y113","v":91772},63473.376695781415,{"$f":"IF($E113<>\"\",IFERROR(IF(AND(H$9>=$D113,H$9<=$E113),$F113/($E113+1-$D113),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D113,$F113*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E113<>\"\",IFERROR(IF(AND(I$9>=$D113,I$9<=$E113),$F113/($E113+1-$D113),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D113,$F113*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E113<>\"\",IFERROR(IF(AND(J$9>=$D113,J$9<=$E113),$F113/($E113+1-$D113),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D113,$F113*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E113<>\"\",IFERROR(IF(AND(K$9>=$D113,K$9<=$E113),$F113/($E113+1-$D113),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D113,$F113*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E113<>\"\",IFERROR(IF(AND(L$9>=$D113,L$9<=$E113),$F113/($E113+1-$D113),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D113,$F113*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E113<>\"\",IFERROR(IF(AND(M$9>=$D113,M$9<=$E113),$F113/($E113+1-$D113),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D113,$F113*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E113<>\"\",IFERROR(IF(AND(N$9>=$D113,N$9<=$E113),$F113/($E113+1-$D113),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D113,$F113*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":21068.528564454387},{"$f":"IF($E113<>\"\",IFERROR(IF(AND(O$9>=$D113,O$9<=$E113),$F113/($E113+1-$D113),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D113,$F113*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":21558.400755064467},{"$f":"IF($E113<>\"\",IFERROR(IF(AND(P$9>=$D113,P$9<=$E113),$F113/($E113+1-$D113),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D113,$F113*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":22059.663146105442},{"$f":"IF($E113<>\"\",IFERROR(IF(AND(Q$9>=$D113,Q$9<=$E113),$F113/($E113+1-$D113),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D113,$F113*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":22572.58057536223},{"$f":"IF($E113<>\"\",IFERROR(IF(AND(R$9>=$D113,R$9<=$E113),$F113/($E113+1-$D113),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D113,$F113*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":23097.424038461555},{"$f":"IF($E113<>\"\",IFERROR(IF(AND(S$9>=$D113,S$9<=$E113),$F113/($E113+1-$D113),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D113,$F113*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B114","v":"TR-L-171"},{"$f":"'Trans - Future Infrastructure'!G114","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M114","v":2022},{"$f":"'Trans - Future Infrastructure'!N114","v":2026},{"$f":"'Trans - Future Infrastructure'!Y114","v":93911},64952.799098608804,{"$f":"IF($E114<>\"\",IFERROR(IF(AND(H$9>=$D114,H$9<=$E114),$F114/($E114+1-$D114),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D114,$F114*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E114<>\"\",IFERROR(IF(AND(I$9>=$D114,I$9<=$E114),$F114/($E114+1-$D114),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D114,$F114*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E114<>\"\",IFERROR(IF(AND(J$9>=$D114,J$9<=$E114),$F114/($E114+1-$D114),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D114,$F114*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E114<>\"\",IFERROR(IF(AND(K$9>=$D114,K$9<=$E114),$F114/($E114+1-$D114),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D114,$F114*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E114<>\"\",IFERROR(IF(AND(L$9>=$D114,L$9<=$E114),$F114/($E114+1-$D114),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D114,$F114*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E114<>\"\",IFERROR(IF(AND(M$9>=$D114,M$9<=$E114),$F114/($E114+1-$D114),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D114,$F114*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E114<>\"\",IFERROR(IF(AND(N$9>=$D114,N$9<=$E114),$F114/($E114+1-$D114),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D114,$F114*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":21559.588829016215},{"$f":"IF($E114<>\"\",IFERROR(IF(AND(O$9>=$D114,O$9<=$E114),$F114/($E114+1-$D114),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D114,$F114*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":22060.878844406343},{"$f":"IF($E114<>\"\",IFERROR(IF(AND(P$9>=$D114,P$9<=$E114),$F114/($E114+1-$D114),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D114,$F114*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":22573.824540316309},{"$f":"IF($E114<>\"\",IFERROR(IF(AND(Q$9>=$D114,Q$9<=$E114),$F114/($E114+1-$D114),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D114,$F114*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":23098.696927307265},{"$f":"IF($E114<>\"\",IFERROR(IF(AND(R$9>=$D114,R$9<=$E114),$F114/($E114+1-$D114),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D114,$F114*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":23635.773317307707},{"$f":"IF($E114<>\"\",IFERROR(IF(AND(S$9>=$D114,S$9<=$E114),$F114/($E114+1-$D114),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D114,$F114*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B115","v":"TR-L-172"},{"$f":"'Trans - Future Infrastructure'!G115","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M115","v":2022},{"$f":"'Trans - Future Infrastructure'!N115","v":2026},{"$f":"'Trans - Future Infrastructure'!Y115","v":79771},55172.980129006442,{"$f":"IF($E115<>\"\",IFERROR(IF(AND(H$9>=$D115,H$9<=$E115),$F115/($E115+1-$D115),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D115,$F115*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E115<>\"\",IFERROR(IF(AND(I$9>=$D115,I$9<=$E115),$F115/($E115+1-$D115),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D115,$F115*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E115<>\"\",IFERROR(IF(AND(J$9>=$D115,J$9<=$E115),$F115/($E115+1-$D115),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D115,$F115*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E115<>\"\",IFERROR(IF(AND(K$9>=$D115,K$9<=$E115),$F115/($E115+1-$D115),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D115,$F115*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E115<>\"\",IFERROR(IF(AND(L$9>=$D115,L$9<=$E115),$F115/($E115+1-$D115),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D115,$F115*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E115<>\"\",IFERROR(IF(AND(M$9>=$D115,M$9<=$E115),$F115/($E115+1-$D115),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D115,$F115*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E115<>\"\",IFERROR(IF(AND(N$9>=$D115,N$9<=$E115),$F115/($E115+1-$D115),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D115,$F115*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":18313.402694886143},{"$f":"IF($E115<>\"\",IFERROR(IF(AND(O$9>=$D115,O$9<=$E115),$F115/($E115+1-$D115),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D115,$F115*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":18739.214429589061},{"$f":"IF($E115<>\"\",IFERROR(IF(AND(P$9>=$D115,P$9<=$E115),$F115/($E115+1-$D115),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D115,$F115*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":19174.926871245883},{"$f":"IF($E115<>\"\",IFERROR(IF(AND(Q$9>=$D115,Q$9<=$E115),$F115/($E115+1-$D115),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D115,$F115*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":19620.770224874912},{"$f":"IF($E115<>\"\",IFERROR(IF(AND(R$9>=$D115,R$9<=$E115),$F115/($E115+1-$D115),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D115,$F115*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":20076.980048076937},{"$f":"IF($E115<>\"\",IFERROR(IF(AND(S$9>=$D115,S$9<=$E115),$F115/($E115+1-$D115),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D115,$F115*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B116","v":"TR-L-173"},{"$f":"'Trans - Future Infrastructure'!G116","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M116","v":2022},{"$f":"'Trans - Future Infrastructure'!N116","v":2026},{"$f":"'Trans - Future Infrastructure'!Y116","v":53914},37289.190942513596,{"$f":"IF($E116<>\"\",IFERROR(IF(AND(H$9>=$D116,H$9<=$E116),$F116/($E116+1-$D116),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D116,$F116*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E116<>\"\",IFERROR(IF(AND(I$9>=$D116,I$9<=$E116),$F116/($E116+1-$D116),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D116,$F116*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E116<>\"\",IFERROR(IF(AND(J$9>=$D116,J$9<=$E116),$F116/($E116+1-$D116),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D116,$F116*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E116<>\"\",IFERROR(IF(AND(K$9>=$D116,K$9<=$E116),$F116/($E116+1-$D116),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D116,$F116*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E116<>\"\",IFERROR(IF(AND(L$9>=$D116,L$9<=$E116),$F116/($E116+1-$D116),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D116,$F116*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E116<>\"\",IFERROR(IF(AND(M$9>=$D116,M$9<=$E116),$F116/($E116+1-$D116),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D116,$F116*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E116<>\"\",IFERROR(IF(AND(N$9>=$D116,N$9<=$E116),$F116/($E116+1-$D116),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D116,$F116*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":12377.28990349991},{"$f":"IF($E116<>\"\",IFERROR(IF(AND(O$9>=$D116,O$9<=$E116),$F116/($E116+1-$D116),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D116,$F116*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":12665.07887273401},{"$f":"IF($E116<>\"\",IFERROR(IF(AND(P$9>=$D116,P$9<=$E116),$F116/($E116+1-$D116),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D116,$F116*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":12959.559330287328},{"$f":"IF($E116<>\"\",IFERROR(IF(AND(Q$9>=$D116,Q$9<=$E116),$F116/($E116+1-$D116),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D116,$F116*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":13260.886862442567},{"$f":"IF($E116<>\"\",IFERROR(IF(AND(R$9>=$D116,R$9<=$E116),$F116/($E116+1-$D116),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D116,$F116*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":13569.22067307693},{"$f":"IF($E116<>\"\",IFERROR(IF(AND(S$9>=$D116,S$9<=$E116),$F116/($E116+1-$D116),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D116,$F116*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B117","v":"TR-L-174"},{"$f":"'Trans - Future Infrastructure'!G117","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M117","v":2022},{"$f":"'Trans - Future Infrastructure'!N117","v":2026},{"$f":"'Trans - Future Infrastructure'!Y117","v":29569},20451.164576532716,{"$f":"IF($E117<>\"\",IFERROR(IF(AND(H$9>=$D117,H$9<=$E117),$F117/($E117+1-$D117),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D117,$F117*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E117<>\"\",IFERROR(IF(AND(I$9>=$D117,I$9<=$E117),$F117/($E117+1-$D117),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D117,$F117*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E117<>\"\",IFERROR(IF(AND(J$9>=$D117,J$9<=$E117),$F117/($E117+1-$D117),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D117,$F117*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E117<>\"\",IFERROR(IF(AND(K$9>=$D117,K$9<=$E117),$F117/($E117+1-$D117),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D117,$F117*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E117<>\"\",IFERROR(IF(AND(L$9>=$D117,L$9<=$E117),$F117/($E117+1-$D117),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D117,$F117*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E117<>\"\",IFERROR(IF(AND(M$9>=$D117,M$9<=$E117),$F117/($E117+1-$D117),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D117,$F117*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E117<>\"\",IFERROR(IF(AND(N$9>=$D117,N$9<=$E117),$F117/($E117+1-$D117),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D117,$F117*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":6788.2940452681842},{"$f":"IF($E117<>\"\",IFERROR(IF(AND(O$9>=$D117,O$9<=$E117),$F117/($E117+1-$D117),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D117,$F117*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":6946.1311938990229},{"$f":"IF($E117<>\"\",IFERROR(IF(AND(P$9>=$D117,P$9<=$E117),$F117/($E117+1-$D117),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D117,$F117*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":7107.6382727541277},{"$f":"IF($E117<>\"\",IFERROR(IF(AND(Q$9>=$D117,Q$9<=$E117),$F117/($E117+1-$D117),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D117,$F117*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":7272.9006127455632},{"$f":"IF($E117<>\"\",IFERROR(IF(AND(R$9>=$D117,R$9<=$E117),$F117/($E117+1-$D117),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D117,$F117*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":7442.005528846159},{"$f":"IF($E117<>\"\",IFERROR(IF(AND(S$9>=$D117,S$9<=$E117),$F117/($E117+1-$D117),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D117,$F117*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B118","v":"TR-L-175"},{"$f":"'Trans - Future Infrastructure'!G118","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M118","v":2022},{"$f":"'Trans - Future Infrastructure'!N118","v":2026},{"$f":"'Trans - Future Infrastructure'!Y118","v":54103},37419.911295077603,{"$f":"IF($E118<>\"\",IFERROR(IF(AND(H$9>=$D118,H$9<=$E118),$F118/($E118+1-$D118),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D118,$F118*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E118<>\"\",IFERROR(IF(AND(I$9>=$D118,I$9<=$E118),$F118/($E118+1-$D118),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D118,$F118*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E118<>\"\",IFERROR(IF(AND(J$9>=$D118,J$9<=$E118),$F118/($E118+1-$D118),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D118,$F118*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E118<>\"\",IFERROR(IF(AND(K$9>=$D118,K$9<=$E118),$F118/($E118+1-$D118),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D118,$F118*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E118<>\"\",IFERROR(IF(AND(L$9>=$D118,L$9<=$E118),$F118/($E118+1-$D118),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D118,$F118*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E118<>\"\",IFERROR(IF(AND(M$9>=$D118,M$9<=$E118),$F118/($E118+1-$D118),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D118,$F118*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E118<>\"\",IFERROR(IF(AND(N$9>=$D118,N$9<=$E118),$F118/($E118+1-$D118),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D118,$F118*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":12420.679520144224},{"$f":"IF($E118<>\"\",IFERROR(IF(AND(O$9>=$D118,O$9<=$E118),$F118/($E118+1-$D118),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D118,$F118*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":12709.477357486518},{"$f":"IF($E118<>\"\",IFERROR(IF(AND(P$9>=$D118,P$9<=$E118),$F118/($E118+1-$D118),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D118,$F118*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":13004.990140715499},{"$f":"IF($E118<>\"\",IFERROR(IF(AND(Q$9>=$D118,Q$9<=$E118),$F118/($E118+1-$D118),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D118,$F118*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":13307.374001534485},{"$f":"IF($E118<>\"\",IFERROR(IF(AND(R$9>=$D118,R$9<=$E118),$F118/($E118+1-$D118),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D118,$F118*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":13616.788701923086},{"$f":"IF($E118<>\"\",IFERROR(IF(AND(S$9>=$D118,S$9<=$E118),$F118/($E118+1-$D118),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D118,$F118*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B119","v":"TR-L-176"},{"$f":"'Trans - Future Infrastructure'!G119","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M119","v":2022},{"$f":"'Trans - Future Infrastructure'!N119","v":2026},{"$f":"'Trans - Future Infrastructure'!Y119","v":32587},22538.540365094239,{"$f":"IF($E119<>\"\",IFERROR(IF(AND(H$9>=$D119,H$9<=$E119),$F119/($E119+1-$D119),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D119,$F119*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E119<>\"\",IFERROR(IF(AND(I$9>=$D119,I$9<=$E119),$F119/($E119+1-$D119),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D119,$F119*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E119<>\"\",IFERROR(IF(AND(J$9>=$D119,J$9<=$E119),$F119/($E119+1-$D119),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D119,$F119*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E119<>\"\",IFERROR(IF(AND(K$9>=$D119,K$9<=$E119),$F119/($E119+1-$D119),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D119,$F119*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E119<>\"\",IFERROR(IF(AND(L$9>=$D119,L$9<=$E119),$F119/($E119+1-$D119),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D119,$F119*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E119<>\"\",IFERROR(IF(AND(M$9>=$D119,M$9<=$E119),$F119/($E119+1-$D119),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D119,$F119*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E119<>\"\",IFERROR(IF(AND(N$9>=$D119,N$9<=$E119),$F119/($E119+1-$D119),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D119,$F119*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":7481.1504634297507},{"$f":"IF($E119<>\"\",IFERROR(IF(AND(O$9>=$D119,O$9<=$E119),$F119/($E119+1-$D119),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D119,$F119*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":7655.0974742327253},{"$f":"IF($E119<>\"\",IFERROR(IF(AND(P$9>=$D119,P$9<=$E119),$F119/($E119+1-$D119),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D119,$F119*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":7833.0889916547312},{"$f":"IF($E119<>\"\",IFERROR(IF(AND(Q$9>=$D119,Q$9<=$E119),$F119/($E119+1-$D119),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D119,$F119*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":8015.2190560228491},{"$f":"IF($E119<>\"\",IFERROR(IF(AND(R$9>=$D119,R$9<=$E119),$F119/($E119+1-$D119),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D119,$F119*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":8201.5838942307746},{"$f":"IF($E119<>\"\",IFERROR(IF(AND(S$9>=$D119,S$9<=$E119),$F119/($E119+1-$D119),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D119,$F119*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B120","v":"TR-L-179"},{"$f":"'Trans - Future Infrastructure'!G120","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M120","v":2022},{"$f":"'Trans - Future Infrastructure'!N120","v":2026},{"$f":"'Trans - Future Infrastructure'!Y120","v":167666},115964.86049203335,{"$f":"IF($E120<>\"\",IFERROR(IF(AND(H$9>=$D120,H$9<=$E120),$F120/($E120+1-$D120),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D120,$F120*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E120<>\"\",IFERROR(IF(AND(I$9>=$D120,I$9<=$E120),$F120/($E120+1-$D120),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D120,$F120*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E120<>\"\",IFERROR(IF(AND(J$9>=$D120,J$9<=$E120),$F120/($E120+1-$D120),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D120,$F120*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E120<>\"\",IFERROR(IF(AND(K$9>=$D120,K$9<=$E120),$F120/($E120+1-$D120),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D120,$F120*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E120<>\"\",IFERROR(IF(AND(L$9>=$D120,L$9<=$E120),$F120/($E120+1-$D120),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D120,$F120*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E120<>\"\",IFERROR(IF(AND(M$9>=$D120,M$9<=$E120),$F120/($E120+1-$D120),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D120,$F120*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E120<>\"\",IFERROR(IF(AND(N$9>=$D120,N$9<=$E120),$F120/($E120+1-$D120),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D120,$F120*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":38491.870181404011},{"$f":"IF($E120<>\"\",IFERROR(IF(AND(O$9>=$D120,O$9<=$E120),$F120/($E120+1-$D120),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D120,$F120*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":39386.858965682761},{"$f":"IF($E120<>\"\",IFERROR(IF(AND(P$9>=$D120,P$9<=$E120),$F120/($E120+1-$D120),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D120,$F120*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":40302.65746692798},{"$f":"IF($E120<>\"\",IFERROR(IF(AND(Q$9>=$D120,Q$9<=$E120),$F120/($E120+1-$D120),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D120,$F120*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":41239.749539605582},{"$f":"IF($E120<>\"\",IFERROR(IF(AND(R$9>=$D120,R$9<=$E120),$F120/($E120+1-$D120),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D120,$F120*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":42198.630288461565},{"$f":"IF($E120<>\"\",IFERROR(IF(AND(S$9>=$D120,S$9<=$E120),$F120/($E120+1-$D120),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D120,$F120*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B121","v":"TR-L-180"},{"$f":"'Trans - Future Infrastructure'!G121","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M121","v":2022},{"$f":"'Trans - Future Infrastructure'!N121","v":2026},{"$f":"'Trans - Future Infrastructure'!Y121","v":111279},76965.238692954925,{"$f":"IF($E121<>\"\",IFERROR(IF(AND(H$9>=$D121,H$9<=$E121),$F121/($E121+1-$D121),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D121,$F121*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E121<>\"\",IFERROR(IF(AND(I$9>=$D121,I$9<=$E121),$F121/($E121+1-$D121),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D121,$F121*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E121<>\"\",IFERROR(IF(AND(J$9>=$D121,J$9<=$E121),$F121/($E121+1-$D121),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D121,$F121*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E121<>\"\",IFERROR(IF(AND(K$9>=$D121,K$9<=$E121),$F121/($E121+1-$D121),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D121,$F121*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E121<>\"\",IFERROR(IF(AND(L$9>=$D121,L$9<=$E121),$F121/($E121+1-$D121),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D121,$F121*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E121<>\"\",IFERROR(IF(AND(M$9>=$D121,M$9<=$E121),$F121/($E121+1-$D121),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D121,$F121*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E121<>\"\",IFERROR(IF(AND(N$9>=$D121,N$9<=$E121),$F121/($E121+1-$D121),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D121,$F121*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":25546.842066468198},{"$f":"IF($E121<>\"\",IFERROR(IF(AND(O$9>=$D121,O$9<=$E121),$F121/($E121+1-$D121),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D121,$F121*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":26140.841189282335},{"$f":"IF($E121<>\"\",IFERROR(IF(AND(P$9>=$D121,P$9<=$E121),$F121/($E121+1-$D121),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D121,$F121*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":26748.651606540854},{"$f":"IF($E121<>\"\",IFERROR(IF(AND(Q$9>=$D121,Q$9<=$E121),$F121/($E121+1-$D121),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D121,$F121*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":27370.594449785702},{"$f":"IF($E121<>\"\",IFERROR(IF(AND(R$9>=$D121,R$9<=$E121),$F121/($E121+1-$D121),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D121,$F121*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":28006.998317307709},{"$f":"IF($E121<>\"\",IFERROR(IF(AND(S$9>=$D121,S$9<=$E121),$F121/($E121+1-$D121),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D121,$F121*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B122","v":"TR-L-181"},{"$f":"'Trans - Future Infrastructure'!G122","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M122","v":2022},{"$f":"'Trans - Future Infrastructure'!N122","v":2026},{"$f":"'Trans - Future Infrastructure'!Y122","v":48630},33634.554207338297,{"$f":"IF($E122<>\"\",IFERROR(IF(AND(H$9>=$D122,H$9<=$E122),$F122/($E122+1-$D122),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D122,$F122*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E122<>\"\",IFERROR(IF(AND(I$9>=$D122,I$9<=$E122),$F122/($E122+1-$D122),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D122,$F122*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E122<>\"\",IFERROR(IF(AND(J$9>=$D122,J$9<=$E122),$F122/($E122+1-$D122),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D122,$F122*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E122<>\"\",IFERROR(IF(AND(K$9>=$D122,K$9<=$E122),$F122/($E122+1-$D122),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D122,$F122*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E122<>\"\",IFERROR(IF(AND(L$9>=$D122,L$9<=$E122),$F122/($E122+1-$D122),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D122,$F122*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E122<>\"\",IFERROR(IF(AND(M$9>=$D122,M$9<=$E122),$F122/($E122+1-$D122),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D122,$F122*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E122<>\"\",IFERROR(IF(AND(N$9>=$D122,N$9<=$E122),$F122/($E122+1-$D122),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D122,$F122*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":11164.217234989068},{"$f":"IF($E122<>\"\",IFERROR(IF(AND(O$9>=$D122,O$9<=$E122),$F122/($E122+1-$D122),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D122,$F122*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":11423.800600605684},{"$f":"IF($E122<>\"\",IFERROR(IF(AND(P$9>=$D122,P$9<=$E122),$F122/($E122+1-$D122),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D122,$F122*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":11689.419635565397},{"$f":"IF($E122<>\"\",IFERROR(IF(AND(Q$9>=$D122,Q$9<=$E122),$F122/($E122+1-$D122),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D122,$F122*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":11961.214677460066},{"$f":"IF($E122<>\"\",IFERROR(IF(AND(R$9>=$D122,R$9<=$E122),$F122/($E122+1-$D122),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D122,$F122*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":12239.329326923085},{"$f":"IF($E122<>\"\",IFERROR(IF(AND(S$9>=$D122,S$9<=$E122),$F122/($E122+1-$D122),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D122,$F122*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B123","v":"TR-L-182"},{"$f":"'Trans - Future Infrastructure'!G123","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M123","v":2022},{"$f":"'Trans - Future Infrastructure'!N123","v":2026},{"$f":"'Trans - Future Infrastructure'!Y123","v":93190},64454.12516104988,{"$f":"IF($E123<>\"\",IFERROR(IF(AND(H$9>=$D123,H$9<=$E123),$F123/($E123+1-$D123),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D123,$F123*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E123<>\"\",IFERROR(IF(AND(I$9>=$D123,I$9<=$E123),$F123/($E123+1-$D123),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D123,$F123*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E123<>\"\",IFERROR(IF(AND(J$9>=$D123,J$9<=$E123),$F123/($E123+1-$D123),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D123,$F123*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E123<>\"\",IFERROR(IF(AND(K$9>=$D123,K$9<=$E123),$F123/($E123+1-$D123),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D123,$F123*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E123<>\"\",IFERROR(IF(AND(L$9>=$D123,L$9<=$E123),$F123/($E123+1-$D123),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D123,$F123*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E123<>\"\",IFERROR(IF(AND(M$9>=$D123,M$9<=$E123),$F123/($E123+1-$D123),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D123,$F123*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E123<>\"\",IFERROR(IF(AND(N$9>=$D123,N$9<=$E123),$F123/($E123+1-$D123),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D123,$F123*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":21394.065476632353},{"$f":"IF($E123<>\"\",IFERROR(IF(AND(O$9>=$D123,O$9<=$E123),$F123/($E123+1-$D123),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D123,$F123*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":21891.506847017146},{"$f":"IF($E123<>\"\",IFERROR(IF(AND(P$9>=$D123,P$9<=$E123),$F123/($E123+1-$D123),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D123,$F123*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":22400.514411645883},{"$f":"IF($E123<>\"\",IFERROR(IF(AND(Q$9>=$D123,Q$9<=$E123),$F123/($E123+1-$D123),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D123,$F123*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":22921.357100401063},{"$f":"IF($E123<>\"\",IFERROR(IF(AND(R$9>=$D123,R$9<=$E123),$F123/($E123+1-$D123),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D123,$F123*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":23454.310096153862},{"$f":"IF($E123<>\"\",IFERROR(IF(AND(S$9>=$D123,S$9<=$E123),$F123/($E123+1-$D123),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D123,$F123*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B124","v":"TR-L-183"},{"$f":"'Trans - Future Infrastructure'!G124","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M124","v":2022},{"$f":"'Trans - Future Infrastructure'!N124","v":2026},{"$f":"'Trans - Future Infrastructure'!Y124","v":216092},149458.3197156518,{"$f":"IF($E124<>\"\",IFERROR(IF(AND(H$9>=$D124,H$9<=$E124),$F124/($E124+1-$D124),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D124,$F124*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E124<>\"\",IFERROR(IF(AND(I$9>=$D124,I$9<=$E124),$F124/($E124+1-$D124),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D124,$F124*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E124<>\"\",IFERROR(IF(AND(J$9>=$D124,J$9<=$E124),$F124/($E124+1-$D124),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D124,$F124*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E124<>\"\",IFERROR(IF(AND(K$9>=$D124,K$9<=$E124),$F124/($E124+1-$D124),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D124,$F124*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E124<>\"\",IFERROR(IF(AND(L$9>=$D124,L$9<=$E124),$F124/($E124+1-$D124),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D124,$F124*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E124<>\"\",IFERROR(IF(AND(M$9>=$D124,M$9<=$E124),$F124/($E124+1-$D124),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D124,$F124*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E124<>\"\",IFERROR(IF(AND(N$9>=$D124,N$9<=$E124),$F124/($E124+1-$D124),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D124,$F124*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":49609.254179380172},{"$f":"IF($E124<>\"\",IFERROR(IF(AND(O$9>=$D124,O$9<=$E124),$F124/($E124+1-$D124),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D124,$F124*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":50762.737392269868},{"$f":"IF($E124<>\"\",IFERROR(IF(AND(P$9>=$D124,P$9<=$E124),$F124/($E124+1-$D124),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D124,$F124*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":51943.040672189964},{"$f":"IF($E124<>\"\",IFERROR(IF(AND(Q$9>=$D124,Q$9<=$E124),$F124/($E124+1-$D124),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D124,$F124*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":53150.78762249025},{"$f":"IF($E124<>\"\",IFERROR(IF(AND(R$9>=$D124,R$9<=$E124),$F124/($E124+1-$D124),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D124,$F124*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":54386.616346153882},{"$f":"IF($E124<>\"\",IFERROR(IF(AND(S$9>=$D124,S$9<=$E124),$F124/($E124+1-$D124),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D124,$F124*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B125","v":"TR-L-184"},{"$f":"'Trans - Future Infrastructure'!G125","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M125","v":2022},{"$f":"'Trans - Future Infrastructure'!N125","v":2026},{"$f":"'Trans - Future Infrastructure'!Y125","v":69462},48042.841956613869,{"$f":"IF($E125<>\"\",IFERROR(IF(AND(H$9>=$D125,H$9<=$E125),$F125/($E125+1-$D125),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D125,$F125*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E125<>\"\",IFERROR(IF(AND(I$9>=$D125,I$9<=$E125),$F125/($E125+1-$D125),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D125,$F125*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E125<>\"\",IFERROR(IF(AND(J$9>=$D125,J$9<=$E125),$F125/($E125+1-$D125),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D125,$F125*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E125<>\"\",IFERROR(IF(AND(K$9>=$D125,K$9<=$E125),$F125/($E125+1-$D125),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D125,$F125*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E125<>\"\",IFERROR(IF(AND(L$9>=$D125,L$9<=$E125),$F125/($E125+1-$D125),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D125,$F125*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E125<>\"\",IFERROR(IF(AND(M$9>=$D125,M$9<=$E125),$F125/($E125+1-$D125),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D125,$F125*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E125<>\"\",IFERROR(IF(AND(N$9>=$D125,N$9<=$E125),$F125/($E125+1-$D125),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D125,$F125*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":15946.717202895552},{"$f":"IF($E125<>\"\",IFERROR(IF(AND(O$9>=$D125,O$9<=$E125),$F125/($E125+1-$D125),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D125,$F125*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":16317.500253326589},{"$f":"IF($E125<>\"\",IFERROR(IF(AND(P$9>=$D125,P$9<=$E125),$F125/($E125+1-$D125),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D125,$F125*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":16696.904518314695},{"$f":"IF($E125<>\"\",IFERROR(IF(AND(Q$9>=$D125,Q$9<=$E125),$F125/($E125+1-$D125),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D125,$F125*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":17085.130452924761},{"$f":"IF($E125<>\"\",IFERROR(IF(AND(R$9>=$D125,R$9<=$E125),$F125/($E125+1-$D125),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D125,$F125*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":17482.383173076934},{"$f":"IF($E125<>\"\",IFERROR(IF(AND(S$9>=$D125,S$9<=$E125),$F125/($E125+1-$D125),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D125,$F125*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B126","v":"TR-L-185"},{"$f":"'Trans - Future Infrastructure'!G126","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M126","v":2017},{"$f":"'Trans - Future Infrastructure'!N126","v":2021},{"$f":"'Trans - Future Infrastructure'!Y126","v":54413},47450.540427974622,{"$f":"IF($E126<>\"\",IFERROR(IF(AND(H$9>=$D126,H$9<=$E126),$F126/($E126+1-$D126),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D126,$F126*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E126<>\"\",IFERROR(IF(AND(I$9>=$D126,I$9<=$E126),$F126/($E126+1-$D126),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D126,$F126*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":11135.63537858489},{"$f":"IF($E126<>\"\",IFERROR(IF(AND(J$9>=$D126,J$9<=$E126),$F126/($E126+1-$D126),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D126,$F126*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":11394.554176831954},{"$f":"IF($E126<>\"\",IFERROR(IF(AND(K$9>=$D126,K$9<=$E126),$F126/($E126+1-$D126),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D126,$F126*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":11659.493192319129},{"$f":"IF($E126<>\"\",IFERROR(IF(AND(L$9>=$D126,L$9<=$E126),$F126/($E126+1-$D126),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D126,$F126*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":11930.592403355684},{"$f":"IF($E126<>\"\",IFERROR(IF(AND(M$9>=$D126,M$9<=$E126),$F126/($E126+1-$D126),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D126,$F126*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":12207.995042938604},{"$f":"IF($E126<>\"\",IFERROR(IF(AND(N$9>=$D126,N$9<=$E126),$F126/($E126+1-$D126),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D126,$F126*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E126<>\"\",IFERROR(IF(AND(O$9>=$D126,O$9<=$E126),$F126/($E126+1-$D126),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D126,$F126*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E126<>\"\",IFERROR(IF(AND(P$9>=$D126,P$9<=$E126),$F126/($E126+1-$D126),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D126,$F126*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E126<>\"\",IFERROR(IF(AND(Q$9>=$D126,Q$9<=$E126),$F126/($E126+1-$D126),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D126,$F126*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E126<>\"\",IFERROR(IF(AND(R$9>=$D126,R$9<=$E126),$F126/($E126+1-$D126),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D126,$F126*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E126<>\"\",IFERROR(IF(AND(S$9>=$D126,S$9<=$E126),$F126/($E126+1-$D126),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D126,$F126*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B127","v":"TR-L-186"},{"$f":"'Trans - Future Infrastructure'!G127","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M127","v":2017},{"$f":"'Trans - Future Infrastructure'!N127","v":2021},{"$f":"'Trans - Future Infrastructure'!Y127","v":185372},161652.57530763809,{"$f":"IF($E127<>\"\",IFERROR(IF(AND(H$9>=$D127,H$9<=$E127),$F127/($E127+1-$D127),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D127,$F127*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E127<>\"\",IFERROR(IF(AND(I$9>=$D127,I$9<=$E127),$F127/($E127+1-$D127),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D127,$F127*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":37936.430658097117},{"$f":"IF($E127<>\"\",IFERROR(IF(AND(J$9>=$D127,J$9<=$E127),$F127/($E127+1-$D127),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D127,$F127*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":38818.504711515503},{"$f":"IF($E127<>\"\",IFERROR(IF(AND(K$9>=$D127,K$9<=$E127),$F127/($E127+1-$D127),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D127,$F127*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":39721.088196691628},{"$f":"IF($E127<>\"\",IFERROR(IF(AND(L$9>=$D127,L$9<=$E127),$F127/($E127+1-$D127),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D127,$F127*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":40644.657986048369},{"$f":"IF($E127<>\"\",IFERROR(IF(AND(M$9>=$D127,M$9<=$E127),$F127/($E127+1-$D127),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D127,$F127*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":41589.702039946613},{"$f":"IF($E127<>\"\",IFERROR(IF(AND(N$9>=$D127,N$9<=$E127),$F127/($E127+1-$D127),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D127,$F127*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E127<>\"\",IFERROR(IF(AND(O$9>=$D127,O$9<=$E127),$F127/($E127+1-$D127),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D127,$F127*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E127<>\"\",IFERROR(IF(AND(P$9>=$D127,P$9<=$E127),$F127/($E127+1-$D127),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D127,$F127*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E127<>\"\",IFERROR(IF(AND(Q$9>=$D127,Q$9<=$E127),$F127/($E127+1-$D127),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D127,$F127*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E127<>\"\",IFERROR(IF(AND(R$9>=$D127,R$9<=$E127),$F127/($E127+1-$D127),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D127,$F127*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E127<>\"\",IFERROR(IF(AND(S$9>=$D127,S$9<=$E127),$F127/($E127+1-$D127),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D127,$F127*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B128","v":"TR-L-187"},{"$f":"'Trans - Future Infrastructure'!G128","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M128","v":2017},{"$f":"'Trans - Future Infrastructure'!N128","v":2021},{"$f":"'Trans - Future Infrastructure'!Y128","v":67124},58535.09410779352,{"$f":"IF($E128<>\"\",IFERROR(IF(AND(H$9>=$D128,H$9<=$E128),$F128/($E128+1-$D128),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D128,$F128*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E128<>\"\",IFERROR(IF(AND(I$9>=$D128,I$9<=$E128),$F128/($E128+1-$D128),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D128,$F128*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":13736.94501593612},{"$f":"IF($E128<>\"\",IFERROR(IF(AND(J$9>=$D128,J$9<=$E128),$F128/($E128+1-$D128),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D128,$F128*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":14056.347831688532},{"$f":"IF($E128<>\"\",IFERROR(IF(AND(K$9>=$D128,K$9<=$E128),$F128/($E128+1-$D128),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D128,$F128*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":14383.177201059107},{"$f":"IF($E128<>\"\",IFERROR(IF(AND(L$9>=$D128,L$9<=$E128),$F128/($E128+1-$D128),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D128,$F128*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":14717.605801607097},{"$f":"IF($E128<>\"\",IFERROR(IF(AND(M$9>=$D128,M$9<=$E128),$F128/($E128+1-$D128),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D128,$F128*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":15059.810325881883},{"$f":"IF($E128<>\"\",IFERROR(IF(AND(N$9>=$D128,N$9<=$E128),$F128/($E128+1-$D128),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D128,$F128*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E128<>\"\",IFERROR(IF(AND(O$9>=$D128,O$9<=$E128),$F128/($E128+1-$D128),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D128,$F128*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E128<>\"\",IFERROR(IF(AND(P$9>=$D128,P$9<=$E128),$F128/($E128+1-$D128),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D128,$F128*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E128<>\"\",IFERROR(IF(AND(Q$9>=$D128,Q$9<=$E128),$F128/($E128+1-$D128),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D128,$F128*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E128<>\"\",IFERROR(IF(AND(R$9>=$D128,R$9<=$E128),$F128/($E128+1-$D128),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D128,$F128*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E128<>\"\",IFERROR(IF(AND(S$9>=$D128,S$9<=$E128),$F128/($E128+1-$D128),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D128,$F128*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B129","v":"TR-L-189"},{"$f":"'Trans - Future Infrastructure'!G129","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M129","v":2017},{"$f":"'Trans - Future Infrastructure'!N129","v":2021},{"$f":"'Trans - Future Infrastructure'!Y129","v":32201},28080.694913370164,{"$f":"IF($E129<>\"\",IFERROR(IF(AND(H$9>=$D129,H$9<=$E129),$F129/($E129+1-$D129),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D129,$F129*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E129<>\"\",IFERROR(IF(AND(I$9>=$D129,I$9<=$E129),$F129/($E129+1-$D129),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D129,$F129*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":6589.9434845682472},{"$f":"IF($E129<>\"\",IFERROR(IF(AND(J$9>=$D129,J$9<=$E129),$F129/($E129+1-$D129),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D129,$F129*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":6743.168710568536},{"$f":"IF($E129<>\"\",IFERROR(IF(AND(K$9>=$D129,K$9<=$E129),$F129/($E129+1-$D129),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D129,$F129*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":6899.956633265364},{"$f":"IF($E129<>\"\",IFERROR(IF(AND(L$9>=$D129,L$9<=$E129),$F129/($E129+1-$D129),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D129,$F129*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":7060.3900902441765},{"$f":"IF($E129<>\"\",IFERROR(IF(AND(M$9>=$D129,M$9<=$E129),$F129/($E129+1-$D129),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D129,$F129*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":7224.5538451779166},{"$f":"IF($E129<>\"\",IFERROR(IF(AND(N$9>=$D129,N$9<=$E129),$F129/($E129+1-$D129),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D129,$F129*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E129<>\"\",IFERROR(IF(AND(O$9>=$D129,O$9<=$E129),$F129/($E129+1-$D129),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D129,$F129*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E129<>\"\",IFERROR(IF(AND(P$9>=$D129,P$9<=$E129),$F129/($E129+1-$D129),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D129,$F129*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E129<>\"\",IFERROR(IF(AND(Q$9>=$D129,Q$9<=$E129),$F129/($E129+1-$D129),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D129,$F129*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E129<>\"\",IFERROR(IF(AND(R$9>=$D129,R$9<=$E129),$F129/($E129+1-$D129),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D129,$F129*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E129<>\"\",IFERROR(IF(AND(S$9>=$D129,S$9<=$E129),$F129/($E129+1-$D129),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D129,$F129*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B130","v":"TR-L-190"},{"$f":"'Trans - Future Infrastructure'!G130","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M130","v":2017},{"$f":"'Trans - Future Infrastructure'!N130","v":2021},{"$f":"'Trans - Future Infrastructure'!Y130","v":149988},130796.16374232367,{"$f":"IF($E130<>\"\",IFERROR(IF(AND(H$9>=$D130,H$9<=$E130),$F130/($E130+1-$D130),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D130,$F130*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E130<>\"\",IFERROR(IF(AND(I$9>=$D130,I$9<=$E130),$F130/($E130+1-$D130),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D130,$F130*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":30695.085350250683},{"$f":"IF($E130<>\"\",IFERROR(IF(AND(J$9>=$D130,J$9<=$E130),$F130/($E130+1-$D130),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D130,$F130*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":31408.788191694468},{"$f":"IF($E130<>\"\",IFERROR(IF(AND(K$9>=$D130,K$9<=$E130),$F130/($E130+1-$D130),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D130,$F130*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":32139.085603248514},{"$f":"IF($E130<>\"\",IFERROR(IF(AND(L$9>=$D130,L$9<=$E130),$F130/($E130+1-$D130),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D130,$F130*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":32886.363431432052},{"$f":"IF($E130<>\"\",IFERROR(IF(AND(M$9>=$D130,M$9<=$E130),$F130/($E130+1-$D130),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D130,$F130*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":33651.016494225194},{"$f":"IF($E130<>\"\",IFERROR(IF(AND(N$9>=$D130,N$9<=$E130),$F130/($E130+1-$D130),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D130,$F130*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E130<>\"\",IFERROR(IF(AND(O$9>=$D130,O$9<=$E130),$F130/($E130+1-$D130),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D130,$F130*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E130<>\"\",IFERROR(IF(AND(P$9>=$D130,P$9<=$E130),$F130/($E130+1-$D130),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D130,$F130*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E130<>\"\",IFERROR(IF(AND(Q$9>=$D130,Q$9<=$E130),$F130/($E130+1-$D130),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D130,$F130*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E130<>\"\",IFERROR(IF(AND(R$9>=$D130,R$9<=$E130),$F130/($E130+1-$D130),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D130,$F130*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E130<>\"\",IFERROR(IF(AND(S$9>=$D130,S$9<=$E130),$F130/($E130+1-$D130),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D130,$F130*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B131","v":"TR-L-191"},{"$f":"'Trans - Future Infrastructure'!G131","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M131","v":2017},{"$f":"'Trans - Future Infrastructure'!N131","v":2021},{"$f":"'Trans - Future Infrastructure'!Y131","v":406745},354699.61344488518,{"$f":"IF($E131<>\"\",IFERROR(IF(AND(H$9>=$D131,H$9<=$E131),$F131/($E131+1-$D131),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D131,$F131*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E131<>\"\",IFERROR(IF(AND(I$9>=$D131,I$9<=$E131),$F131/($E131+1-$D131),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D131,$F131*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":83240.475843318898},{"$f":"IF($E131<>\"\",IFERROR(IF(AND(J$9>=$D131,J$9<=$E131),$F131/($E131+1-$D131),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D131,$F131*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":85175.931094692685},{"$f":"IF($E131<>\"\",IFERROR(IF(AND(K$9>=$D131,K$9<=$E131),$F131/($E131+1-$D131),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D131,$F131*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":87156.388335688971},{"$f":"IF($E131<>\"\",IFERROR(IF(AND(L$9>=$D131,L$9<=$E131),$F131/($E131+1-$D131),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D131,$F131*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":89182.893924299482},{"$f":"IF($E131<>\"\",IFERROR(IF(AND(M$9>=$D131,M$9<=$E131),$F131/($E131+1-$D131),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D131,$F131*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":91256.518547774656},{"$f":"IF($E131<>\"\",IFERROR(IF(AND(N$9>=$D131,N$9<=$E131),$F131/($E131+1-$D131),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D131,$F131*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E131<>\"\",IFERROR(IF(AND(O$9>=$D131,O$9<=$E131),$F131/($E131+1-$D131),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D131,$F131*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E131<>\"\",IFERROR(IF(AND(P$9>=$D131,P$9<=$E131),$F131/($E131+1-$D131),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D131,$F131*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E131<>\"\",IFERROR(IF(AND(Q$9>=$D131,Q$9<=$E131),$F131/($E131+1-$D131),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D131,$F131*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E131<>\"\",IFERROR(IF(AND(R$9>=$D131,R$9<=$E131),$F131/($E131+1-$D131),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D131,$F131*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E131<>\"\",IFERROR(IF(AND(S$9>=$D131,S$9<=$E131),$F131/($E131+1-$D131),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D131,$F131*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B132","v":"TR-L-193"},{"$f":"'Trans - Future Infrastructure'!G132","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M132","v":2017},{"$f":"'Trans - Future Infrastructure'!N132","v":2021},{"$f":"'Trans - Future Infrastructure'!Y132","v":226152},197214.53731401166,{"$f":"IF($E132<>\"\",IFERROR(IF(AND(H$9>=$D132,H$9<=$E132),$F132/($E132+1-$D132),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D132,$F132*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E132<>\"\",IFERROR(IF(AND(I$9>=$D132,I$9<=$E132),$F132/($E132+1-$D132),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D132,$F132*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":46282.068846373659},{"$f":"IF($E132<>\"\",IFERROR(IF(AND(J$9>=$D132,J$9<=$E132),$F132/($E132+1-$D132),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D132,$F132*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":47358.190436088807},{"$f":"IF($E132<>\"\",IFERROR(IF(AND(K$9>=$D132,K$9<=$E132),$F132/($E132+1-$D132),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D132,$F132*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":48459.333328972039},{"$f":"IF($E132<>\"\",IFERROR(IF(AND(L$9>=$D132,L$9<=$E132),$F132/($E132+1-$D132),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D132,$F132*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":49586.079304645849},{"$f":"IF($E132<>\"\",IFERROR(IF(AND(M$9>=$D132,M$9<=$E132),$F132/($E132+1-$D132),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D132,$F132*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":50739.02366990703},{"$f":"IF($E132<>\"\",IFERROR(IF(AND(N$9>=$D132,N$9<=$E132),$F132/($E132+1-$D132),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D132,$F132*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E132<>\"\",IFERROR(IF(AND(O$9>=$D132,O$9<=$E132),$F132/($E132+1-$D132),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D132,$F132*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E132<>\"\",IFERROR(IF(AND(P$9>=$D132,P$9<=$E132),$F132/($E132+1-$D132),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D132,$F132*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E132<>\"\",IFERROR(IF(AND(Q$9>=$D132,Q$9<=$E132),$F132/($E132+1-$D132),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D132,$F132*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E132<>\"\",IFERROR(IF(AND(R$9>=$D132,R$9<=$E132),$F132/($E132+1-$D132),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D132,$F132*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E132<>\"\",IFERROR(IF(AND(S$9>=$D132,S$9<=$E132),$F132/($E132+1-$D132),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D132,$F132*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B133","v":"TR-L-194"},{"$f":"'Trans - Future Infrastructure'!G133","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M133","v":2017},{"$f":"'Trans - Future Infrastructure'!N133","v":2021},{"$f":"'Trans - Future Infrastructure'!Y133","v":453185},395197.34555807762,{"$f":"IF($E133<>\"\",IFERROR(IF(AND(H$9>=$D133,H$9<=$E133),$F133/($E133+1-$D133),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D133,$F133*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E133<>\"\",IFERROR(IF(AND(I$9>=$D133,I$9<=$E133),$F133/($E133+1-$D133),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D133,$F133*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":92744.434584455797},{"$f":"IF($E133<>\"\",IFERROR(IF(AND(J$9>=$D133,J$9<=$E133),$F133/($E133+1-$D133),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D133,$F133*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":94900.869913946837},{"$f":"IF($E133<>\"\",IFERROR(IF(AND(K$9>=$D133,K$9<=$E133),$F133/($E133+1-$D133),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D133,$F133*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":97107.445323013701},{"$f":"IF($E133<>\"\",IFERROR(IF(AND(L$9>=$D133,L$9<=$E133),$F133/($E133+1-$D133),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D133,$F133*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":99365.326637287886},{"$f":"IF($E133<>\"\",IFERROR(IF(AND(M$9>=$D133,M$9<=$E133),$F133/($E133+1-$D133),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D133,$F133*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":101675.70678944612},{"$f":"IF($E133<>\"\",IFERROR(IF(AND(N$9>=$D133,N$9<=$E133),$F133/($E133+1-$D133),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D133,$F133*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E133<>\"\",IFERROR(IF(AND(O$9>=$D133,O$9<=$E133),$F133/($E133+1-$D133),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D133,$F133*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E133<>\"\",IFERROR(IF(AND(P$9>=$D133,P$9<=$E133),$F133/($E133+1-$D133),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D133,$F133*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E133<>\"\",IFERROR(IF(AND(Q$9>=$D133,Q$9<=$E133),$F133/($E133+1-$D133),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D133,$F133*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E133<>\"\",IFERROR(IF(AND(R$9>=$D133,R$9<=$E133),$F133/($E133+1-$D133),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D133,$F133*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E133<>\"\",IFERROR(IF(AND(S$9>=$D133,S$9<=$E133),$F133/($E133+1-$D133),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D133,$F133*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B134","v":"TR-L-195"},{"$f":"'Trans - Future Infrastructure'!G134","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M134","v":2017},{"$f":"'Trans - Future Infrastructure'!N134","v":2021},{"$f":"'Trans - Future Infrastructure'!Y134","v":466561},406861.80862323829,{"$f":"IF($E134<>\"\",IFERROR(IF(AND(H$9>=$D134,H$9<=$E134),$F134/($E134+1-$D134),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D134,$F134*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E134<>\"\",IFERROR(IF(AND(I$9>=$D134,I$9<=$E134),$F134/($E134+1-$D134),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D134,$F134*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":95481.836654254395},{"$f":"IF($E134<>\"\",IFERROR(IF(AND(J$9>=$D134,J$9<=$E134),$F134/($E134+1-$D134),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D134,$F134*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":97701.920336994706},{"$f":"IF($E134<>\"\",IFERROR(IF(AND(K$9>=$D134,K$9<=$E134),$F134/($E134+1-$D134),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D134,$F134*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":99973.624010835731},{"$f":"IF($E134<>\"\",IFERROR(IF(AND(L$9>=$D134,L$9<=$E134),$F134/($E134+1-$D134),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D134,$F134*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":102298.14791138204},{"$f":"IF($E134<>\"\",IFERROR(IF(AND(M$9>=$D134,M$9<=$E134),$F134/($E134+1-$D134),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D134,$F134*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":104676.72018136251},{"$f":"IF($E134<>\"\",IFERROR(IF(AND(N$9>=$D134,N$9<=$E134),$F134/($E134+1-$D134),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D134,$F134*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E134<>\"\",IFERROR(IF(AND(O$9>=$D134,O$9<=$E134),$F134/($E134+1-$D134),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D134,$F134*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E134<>\"\",IFERROR(IF(AND(P$9>=$D134,P$9<=$E134),$F134/($E134+1-$D134),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D134,$F134*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E134<>\"\",IFERROR(IF(AND(Q$9>=$D134,Q$9<=$E134),$F134/($E134+1-$D134),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D134,$F134*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E134<>\"\",IFERROR(IF(AND(R$9>=$D134,R$9<=$E134),$F134/($E134+1-$D134),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D134,$F134*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E134<>\"\",IFERROR(IF(AND(S$9>=$D134,S$9<=$E134),$F134/($E134+1-$D134),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D134,$F134*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B135","v":"TR-L-196"},{"$f":"'Trans - Future Infrastructure'!G135","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M135","v":2017},{"$f":"'Trans - Future Infrastructure'!N135","v":2021},{"$f":"'Trans - Future Infrastructure'!Y135","v":171424},149489.30296666463,{"$f":"IF($E135<>\"\",IFERROR(IF(AND(H$9>=$D135,H$9<=$E135),$F135/($E135+1-$D135),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D135,$F135*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E135<>\"\",IFERROR(IF(AND(I$9>=$D135,I$9<=$E135),$F135/($E135+1-$D135),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D135,$F135*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":35081.968631366333},{"$f":"IF($E135<>\"\",IFERROR(IF(AND(J$9>=$D135,J$9<=$E135),$F135/($E135+1-$D135),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D135,$F135*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":35897.672526955714},{"$f":"IF($E135<>\"\",IFERROR(IF(AND(K$9>=$D135,K$9<=$E135),$F135/($E135+1-$D135),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D135,$F135*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":36732.342657087727},{"$f":"IF($E135<>\"\",IFERROR(IF(AND(L$9>=$D135,L$9<=$E135),$F135/($E135+1-$D135),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D135,$F135*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":37586.420012733077},{"$f":"IF($E135<>\"\",IFERROR(IF(AND(M$9>=$D135,M$9<=$E135),$F135/($E135+1-$D135),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D135,$F135*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":38460.355838507479},{"$f":"IF($E135<>\"\",IFERROR(IF(AND(N$9>=$D135,N$9<=$E135),$F135/($E135+1-$D135),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D135,$F135*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E135<>\"\",IFERROR(IF(AND(O$9>=$D135,O$9<=$E135),$F135/($E135+1-$D135),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D135,$F135*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E135<>\"\",IFERROR(IF(AND(P$9>=$D135,P$9<=$E135),$F135/($E135+1-$D135),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D135,$F135*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E135<>\"\",IFERROR(IF(AND(Q$9>=$D135,Q$9<=$E135),$F135/($E135+1-$D135),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D135,$F135*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E135<>\"\",IFERROR(IF(AND(R$9>=$D135,R$9<=$E135),$F135/($E135+1-$D135),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D135,$F135*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E135<>\"\",IFERROR(IF(AND(S$9>=$D135,S$9<=$E135),$F135/($E135+1-$D135),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D135,$F135*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B136","v":"TR-L-197"},{"$f":"'Trans - Future Infrastructure'!G136","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M136","v":2017},{"$f":"'Trans - Future Infrastructure'!N136","v":2021},{"$f":"'Trans - Future Infrastructure'!Y136","v":304768},265771.16323586222,{"$f":"IF($E136<>\"\",IFERROR(IF(AND(H$9>=$D136,H$9<=$E136),$F136/($E136+1-$D136),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D136,$F136*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E136<>\"\",IFERROR(IF(AND(I$9>=$D136,I$9<=$E136),$F136/($E136+1-$D136),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D136,$F136*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":62370.854815219885},{"$f":"IF($E136<>\"\",IFERROR(IF(AND(J$9>=$D136,J$9<=$E136),$F136/($E136+1-$D136),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D136,$F136*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":63821.062749062192},{"$f":"IF($E136<>\"\",IFERROR(IF(AND(K$9>=$D136,K$9<=$E136),$F136/($E136+1-$D136),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D136,$F136*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":65304.990006739492},{"$f":"IF($E136<>\"\",IFERROR(IF(AND(L$9>=$D136,L$9<=$E136),$F136/($E136+1-$D136),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D136,$F136*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":66823.42060878659},{"$f":"IF($E136<>\"\",IFERROR(IF(AND(M$9>=$D136,M$9<=$E136),$F136/($E136+1-$D136),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D136,$F136*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":68377.156805291248},{"$f":"IF($E136<>\"\",IFERROR(IF(AND(N$9>=$D136,N$9<=$E136),$F136/($E136+1-$D136),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D136,$F136*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E136<>\"\",IFERROR(IF(AND(O$9>=$D136,O$9<=$E136),$F136/($E136+1-$D136),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D136,$F136*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E136<>\"\",IFERROR(IF(AND(P$9>=$D136,P$9<=$E136),$F136/($E136+1-$D136),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D136,$F136*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E136<>\"\",IFERROR(IF(AND(Q$9>=$D136,Q$9<=$E136),$F136/($E136+1-$D136),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D136,$F136*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E136<>\"\",IFERROR(IF(AND(R$9>=$D136,R$9<=$E136),$F136/($E136+1-$D136),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D136,$F136*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E136<>\"\",IFERROR(IF(AND(S$9>=$D136,S$9<=$E136),$F136/($E136+1-$D136),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D136,$F136*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B137","v":"TR-L-198"},{"$f":"'Trans - Future Infrastructure'!G137","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M137","v":2017},{"$f":"'Trans - Future Infrastructure'!N137","v":2021},{"$f":"'Trans - Future Infrastructure'!Y137","v":215915},188287.42095650197,{"$f":"IF($E137<>\"\",IFERROR(IF(AND(H$9>=$D137,H$9<=$E137),$F137/($E137+1-$D137),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D137,$F137*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E137<>\"\",IFERROR(IF(AND(I$9>=$D137,I$9<=$E137),$F137/($E137+1-$D137),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D137,$F137*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":44187.063987781534},{"$f":"IF($E137<>\"\",IFERROR(IF(AND(J$9>=$D137,J$9<=$E137),$F137/($E137+1-$D137),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D137,$F137*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":45214.47384063866},{"$f":"IF($E137<>\"\",IFERROR(IF(AND(K$9>=$D137,K$9<=$E137),$F137/($E137+1-$D137),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D137,$F137*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":46265.772381959912},{"$f":"IF($E137<>\"\",IFERROR(IF(AND(L$9>=$D137,L$9<=$E137),$F137/($E137+1-$D137),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D137,$F137*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":47341.515056522199},{"$f":"IF($E137<>\"\",IFERROR(IF(AND(M$9>=$D137,M$9<=$E137),$F137/($E137+1-$D137),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D137,$F137*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":48442.270223955464},{"$f":"IF($E137<>\"\",IFERROR(IF(AND(N$9>=$D137,N$9<=$E137),$F137/($E137+1-$D137),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D137,$F137*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E137<>\"\",IFERROR(IF(AND(O$9>=$D137,O$9<=$E137),$F137/($E137+1-$D137),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D137,$F137*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E137<>\"\",IFERROR(IF(AND(P$9>=$D137,P$9<=$E137),$F137/($E137+1-$D137),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D137,$F137*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E137<>\"\",IFERROR(IF(AND(Q$9>=$D137,Q$9<=$E137),$F137/($E137+1-$D137),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D137,$F137*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E137<>\"\",IFERROR(IF(AND(R$9>=$D137,R$9<=$E137),$F137/($E137+1-$D137),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D137,$F137*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E137<>\"\",IFERROR(IF(AND(S$9>=$D137,S$9<=$E137),$F137/($E137+1-$D137),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D137,$F137*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B138","v":"TR-L-199"},{"$f":"'Trans - Future Infrastructure'!G138","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M138","v":2017},{"$f":"'Trans - Future Infrastructure'!N138","v":2021},{"$f":"'Trans - Future Infrastructure'!Y138","v":213868},{"$f":"NPV(Trans_ADR,I138:VR138)+H138","v":186502.34650267538},{"$f":"IF($E138<>\"\",IFERROR(IF(AND(H$9>=$D138,H$9<=$E138),$F138/($E138+1-$D138),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D138,$F138*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E138<>\"\",IFERROR(IF(AND(I$9>=$D138,I$9<=$E138),$F138/($E138+1-$D138),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D138,$F138*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":43768.144876172846},{"$f":"IF($E138<>\"\",IFERROR(IF(AND(J$9>=$D138,J$9<=$E138),$F138/($E138+1-$D138),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D138,$F138*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":44785.814285018219},{"$f":"IF($E138<>\"\",IFERROR(IF(AND(K$9>=$D138,K$9<=$E138),$F138/($E138+1-$D138),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D138,$F138*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":45827.145903642646},{"$f":"IF($E138<>\"\",IFERROR(IF(AND(L$9>=$D138,L$9<=$E138),$F138/($E138+1-$D138),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D138,$F138*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":46892.689910882938},{"$f":"IF($E138<>\"\",IFERROR(IF(AND(M$9>=$D138,M$9<=$E138),$F138/($E138+1-$D138),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D138,$F138*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":47983.009277988596},{"$f":"IF($E138<>\"\",IFERROR(IF(AND(N$9>=$D138,N$9<=$E138),$F138/($E138+1-$D138),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D138,$F138*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E138<>\"\",IFERROR(IF(AND(O$9>=$D138,O$9<=$E138),$F138/($E138+1-$D138),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D138,$F138*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E138<>\"\",IFERROR(IF(AND(P$9>=$D138,P$9<=$E138),$F138/($E138+1-$D138),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D138,$F138*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E138<>\"\",IFERROR(IF(AND(Q$9>=$D138,Q$9<=$E138),$F138/($E138+1-$D138),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D138,$F138*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E138<>\"\",IFERROR(IF(AND(R$9>=$D138,R$9<=$E138),$F138/($E138+1-$D138),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D138,$F138*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E138<>\"\",IFERROR(IF(AND(S$9>=$D138,S$9<=$E138),$F138/($E138+1-$D138),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D138,$F138*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B139","v":"TR-L-200"},{"$f":"'Trans - Future Infrastructure'!G139","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M139","v":2017},{"$f":"'Trans - Future Infrastructure'!N139","v":2021},{"$f":"'Trans - Future Infrastructure'!Y139","v":347423},302968.20809564315,{"$f":"IF($E139<>\"\",IFERROR(IF(AND(H$9>=$D139,H$9<=$E139),$F139/($E139+1-$D139),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D139,$F139*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E139<>\"\",IFERROR(IF(AND(I$9>=$D139,I$9<=$E139),$F139/($E139+1-$D139),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D139,$F139*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":71100.212267915733},{"$f":"IF($E139<>\"\",IFERROR(IF(AND(J$9>=$D139,J$9<=$E139),$F139/($E139+1-$D139),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D139,$F139*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":72753.389737332778},{"$f":"IF($E139<>\"\",IFERROR(IF(AND(K$9>=$D139,K$9<=$E139),$F139/($E139+1-$D139),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D139,$F139*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":74445.005850717454},{"$f":"IF($E139<>\"\",IFERROR(IF(AND(L$9>=$D139,L$9<=$E139),$F139/($E139+1-$D139),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D139,$F139*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":76175.954359271534},{"$f":"IF($E139<>\"\",IFERROR(IF(AND(M$9>=$D139,M$9<=$E139),$F139/($E139+1-$D139),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D139,$F139*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":77947.149795138277},{"$f":"IF($E139<>\"\",IFERROR(IF(AND(N$9>=$D139,N$9<=$E139),$F139/($E139+1-$D139),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D139,$F139*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E139<>\"\",IFERROR(IF(AND(O$9>=$D139,O$9<=$E139),$F139/($E139+1-$D139),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D139,$F139*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E139<>\"\",IFERROR(IF(AND(P$9>=$D139,P$9<=$E139),$F139/($E139+1-$D139),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D139,$F139*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E139<>\"\",IFERROR(IF(AND(Q$9>=$D139,Q$9<=$E139),$F139/($E139+1-$D139),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D139,$F139*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E139<>\"\",IFERROR(IF(AND(R$9>=$D139,R$9<=$E139),$F139/($E139+1-$D139),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D139,$F139*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E139<>\"\",IFERROR(IF(AND(S$9>=$D139,S$9<=$E139),$F139/($E139+1-$D139),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D139,$F139*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B140","v":"TR-L-201"},{"$f":"'Trans - Future Infrastructure'!G140","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M140","v":2017},{"$f":"'Trans - Future Infrastructure'!N140","v":2021},{"$f":"'Trans - Future Infrastructure'!Y140","v":116030},101183.28718978728,{"$f":"IF($E140<>\"\",IFERROR(IF(AND(H$9>=$D140,H$9<=$E140),$F140/($E140+1-$D140),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D140,$F140*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E140<>\"\",IFERROR(IF(AND(I$9>=$D140,I$9<=$E140),$F140/($E140+1-$D140),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D140,$F140*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":23745.571333637268},{"$f":"IF($E140<>\"\",IFERROR(IF(AND(J$9>=$D140,J$9<=$E140),$F140/($E140+1-$D140),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D140,$F140*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":24297.688440957339},{"$f":"IF($E140<>\"\",IFERROR(IF(AND(K$9>=$D140,K$9<=$E140),$F140/($E140+1-$D140),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D140,$F140*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":24862.643028408442},{"$f":"IF($E140<>\"\",IFERROR(IF(AND(L$9>=$D140,L$9<=$E140),$F140/($E140+1-$D140),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D140,$F140*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":25440.733585013877},{"$f":"IF($E140<>\"\",IFERROR(IF(AND(M$9>=$D140,M$9<=$E140),$F140/($E140+1-$D140),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D140,$F140*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":26032.265540076201},{"$f":"IF($E140<>\"\",IFERROR(IF(AND(N$9>=$D140,N$9<=$E140),$F140/($E140+1-$D140),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D140,$F140*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E140<>\"\",IFERROR(IF(AND(O$9>=$D140,O$9<=$E140),$F140/($E140+1-$D140),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D140,$F140*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E140<>\"\",IFERROR(IF(AND(P$9>=$D140,P$9<=$E140),$F140/($E140+1-$D140),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D140,$F140*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E140<>\"\",IFERROR(IF(AND(Q$9>=$D140,Q$9<=$E140),$F140/($E140+1-$D140),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D140,$F140*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E140<>\"\",IFERROR(IF(AND(R$9>=$D140,R$9<=$E140),$F140/($E140+1-$D140),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D140,$F140*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E140<>\"\",IFERROR(IF(AND(S$9>=$D140,S$9<=$E140),$F140/($E140+1-$D140),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D140,$F140*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B141","v":"TR-L-202"},{"$f":"'Trans - Future Infrastructure'!G141","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M141","v":2022},{"$f":"'Trans - Future Infrastructure'!N141","v":2026},{"$f":"'Trans - Future Infrastructure'!Y141","v":90635},62686.979654166273,{"$f":"IF($E141<>\"\",IFERROR(IF(AND(H$9>=$D141,H$9<=$E141),$F141/($E141+1-$D141),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D141,$F141*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E141<>\"\",IFERROR(IF(AND(I$9>=$D141,I$9<=$E141),$F141/($E141+1-$D141),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D141,$F141*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E141<>\"\",IFERROR(IF(AND(J$9>=$D141,J$9<=$E141),$F141/($E141+1-$D141),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D141,$F141*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E141<>\"\",IFERROR(IF(AND(K$9>=$D141,K$9<=$E141),$F141/($E141+1-$D141),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D141,$F141*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E141<>\"\",IFERROR(IF(AND(L$9>=$D141,L$9<=$E141),$F141/($E141+1-$D141),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D141,$F141*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E141<>\"\",IFERROR(IF(AND(M$9>=$D141,M$9<=$E141),$F141/($E141+1-$D141),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D141,$F141*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E141<>\"\",IFERROR(IF(AND(N$9>=$D141,N$9<=$E141),$F141/($E141+1-$D141),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D141,$F141*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":20807.502140514789},{"$f":"IF($E141<>\"\",IFERROR(IF(AND(O$9>=$D141,O$9<=$E141),$F141/($E141+1-$D141),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D141,$F141*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":21291.3051086962},{"$f":"IF($E141<>\"\",IFERROR(IF(AND(P$9>=$D141,P$9<=$E141),$F141/($E141+1-$D141),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D141,$F141*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":21786.357159561376},{"$f":"IF($E141<>\"\",IFERROR(IF(AND(Q$9>=$D141,Q$9<=$E141),$F141/($E141+1-$D141),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D141,$F141*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":22292.919849714028},{"$f":"IF($E141<>\"\",IFERROR(IF(AND(R$9>=$D141,R$9<=$E141),$F141/($E141+1-$D141),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D141,$F141*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":22811.260817307706},{"$f":"IF($E141<>\"\",IFERROR(IF(AND(S$9>=$D141,S$9<=$E141),$F141/($E141+1-$D141),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D141,$F141*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B142","v":"TR-L-203"},{"$f":"'Trans - Future Infrastructure'!G142","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M142","v":2022},{"$f":"'Trans - Future Infrastructure'!N142","v":2026},{"$f":"'Trans - Future Infrastructure'!Y142","v":103067},71285.473956153321,{"$f":"IF($E142<>\"\",IFERROR(IF(AND(H$9>=$D142,H$9<=$E142),$F142/($E142+1-$D142),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D142,$F142*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E142<>\"\",IFERROR(IF(AND(I$9>=$D142,I$9<=$E142),$F142/($E142+1-$D142),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D142,$F142*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E142<>\"\",IFERROR(IF(AND(J$9>=$D142,J$9<=$E142),$F142/($E142+1-$D142),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D142,$F142*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E142<>\"\",IFERROR(IF(AND(K$9>=$D142,K$9<=$E142),$F142/($E142+1-$D142),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D142,$F142*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E142<>\"\",IFERROR(IF(AND(L$9>=$D142,L$9<=$E142),$F142/($E142+1-$D142),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D142,$F142*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E142<>\"\",IFERROR(IF(AND(M$9>=$D142,M$9<=$E142),$F142/($E142+1-$D142),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D142,$F142*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E142<>\"\",IFERROR(IF(AND(N$9>=$D142,N$9<=$E142),$F142/($E142+1-$D142),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D142,$F142*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":23661.574702007372},{"$f":"IF($E142<>\"\",IFERROR(IF(AND(O$9>=$D142,O$9<=$E142),$F142/($E142+1-$D142),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D142,$F142*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":24211.738772416742},{"$f":"IF($E142<>\"\",IFERROR(IF(AND(P$9>=$D142,P$9<=$E142),$F142/($E142+1-$D142),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D142,$F142*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":24774.694912169831},{"$f":"IF($E142<>\"\",IFERROR(IF(AND(Q$9>=$D142,Q$9<=$E142),$F142/($E142+1-$D142),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D142,$F142*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":25350.740554426829},{"$f":"IF($E142<>\"\",IFERROR(IF(AND(R$9>=$D142,R$9<=$E142),$F142/($E142+1-$D142),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D142,$F142*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":25940.180048076942},{"$f":"IF($E142<>\"\",IFERROR(IF(AND(S$9>=$D142,S$9<=$E142),$F142/($E142+1-$D142),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D142,$F142*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B143","v":"TR-L-204"},{"$f":"'Trans - Future Infrastructure'!G143","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M143","v":2022},{"$f":"'Trans - Future Infrastructure'!N143","v":2026},{"$f":"'Trans - Future Infrastructure'!Y143","v":203376},140663.39906378023,{"$f":"IF($E143<>\"\",IFERROR(IF(AND(H$9>=$D143,H$9<=$E143),$F143/($E143+1-$D143),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D143,$F143*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E143<>\"\",IFERROR(IF(AND(I$9>=$D143,I$9<=$E143),$F143/($E143+1-$D143),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D143,$F143*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E143<>\"\",IFERROR(IF(AND(J$9>=$D143,J$9<=$E143),$F143/($E143+1-$D143),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D143,$F143*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E143<>\"\",IFERROR(IF(AND(K$9>=$D143,K$9<=$E143),$F143/($E143+1-$D143),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D143,$F143*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E143<>\"\",IFERROR(IF(AND(L$9>=$D143,L$9<=$E143),$F143/($E143+1-$D143),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D143,$F143*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E143<>\"\",IFERROR(IF(AND(M$9>=$D143,M$9<=$E143),$F143/($E143+1-$D143),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D143,$F143*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E143<>\"\",IFERROR(IF(AND(N$9>=$D143,N$9<=$E143),$F143/($E143+1-$D143),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D143,$F143*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":46689.982405575502},{"$f":"IF($E143<>\"\",IFERROR(IF(AND(O$9>=$D143,O$9<=$E143),$F143/($E143+1-$D143),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D143,$F143*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":47775.588545111692},{"$f":"IF($E143<>\"\",IFERROR(IF(AND(P$9>=$D143,P$9<=$E143),$F143/($E143+1-$D143),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D143,$F143*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":48886.436516610076},{"$f":"IF($E143<>\"\",IFERROR(IF(AND(Q$9>=$D143,Q$9<=$E143),$F143/($E143+1-$D143),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D143,$F143*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":50023.113227290116},{"$f":"IF($E143<>\"\",IFERROR(IF(AND(R$9>=$D143,R$9<=$E143),$F143/($E143+1-$D143),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D143,$F143*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":51186.21923076926},{"$f":"IF($E143<>\"\",IFERROR(IF(AND(S$9>=$D143,S$9<=$E143),$F143/($E143+1-$D143),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D143,$F143*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B144","v":"TR-L-205"},{"$f":"'Trans - Future Infrastructure'!G144","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M144","v":2022},{"$f":"'Trans - Future Infrastructure'!N144","v":2026},{"$f":"'Trans - Future Infrastructure'!Y144","v":201771},139553.31353010185,{"$f":"IF($E144<>\"\",IFERROR(IF(AND(H$9>=$D144,H$9<=$E144),$F144/($E144+1-$D144),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D144,$F144*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E144<>\"\",IFERROR(IF(AND(I$9>=$D144,I$9<=$E144),$F144/($E144+1-$D144),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D144,$F144*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E144<>\"\",IFERROR(IF(AND(J$9>=$D144,J$9<=$E144),$F144/($E144+1-$D144),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D144,$F144*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E144<>\"\",IFERROR(IF(AND(K$9>=$D144,K$9<=$E144),$F144/($E144+1-$D144),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D144,$F144*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E144<>\"\",IFERROR(IF(AND(L$9>=$D144,L$9<=$E144),$F144/($E144+1-$D144),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D144,$F144*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E144<>\"\",IFERROR(IF(AND(M$9>=$D144,M$9<=$E144),$F144/($E144+1-$D144),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D144,$F144*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E144<>\"\",IFERROR(IF(AND(N$9>=$D144,N$9<=$E144),$F144/($E144+1-$D144),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D144,$F144*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":46321.515026135705},{"$f":"IF($E144<>\"\",IFERROR(IF(AND(O$9>=$D144,O$9<=$E144),$F144/($E144+1-$D144),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D144,$F144*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":47398.553793641979},{"$f":"IF($E144<>\"\",IFERROR(IF(AND(P$9>=$D144,P$9<=$E144),$F144/($E144+1-$D144),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D144,$F144*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":48500.635189958164},{"$f":"IF($E144<>\"\",IFERROR(IF(AND(Q$9>=$D144,Q$9<=$E144),$F144/($E144+1-$D144),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D144,$F144*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":49628.341490557163},{"$f":"IF($E144<>\"\",IFERROR(IF(AND(R$9>=$D144,R$9<=$E144),$F144/($E144+1-$D144),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D144,$F144*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":50782.268509615416},{"$f":"IF($E144<>\"\",IFERROR(IF(AND(S$9>=$D144,S$9<=$E144),$F144/($E144+1-$D144),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D144,$F144*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B145","v":"TR-L-206"},{"$f":"'Trans - Future Infrastructure'!G145","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M145","v":2022},{"$f":"'Trans - Future Infrastructure'!N145","v":2026},{"$f":"'Trans - Future Infrastructure'!Y145","v":251005},173605.61955198331,{"$f":"IF($E145<>\"\",IFERROR(IF(AND(H$9>=$D145,H$9<=$E145),$F145/($E145+1-$D145),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D145,$F145*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E145<>\"\",IFERROR(IF(AND(I$9>=$D145,I$9<=$E145),$F145/($E145+1-$D145),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D145,$F145*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E145<>\"\",IFERROR(IF(AND(J$9>=$D145,J$9<=$E145),$F145/($E145+1-$D145),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D145,$F145*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E145<>\"\",IFERROR(IF(AND(K$9>=$D145,K$9<=$E145),$F145/($E145+1-$D145),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D145,$F145*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E145<>\"\",IFERROR(IF(AND(L$9>=$D145,L$9<=$E145),$F145/($E145+1-$D145),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D145,$F145*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E145<>\"\",IFERROR(IF(AND(M$9>=$D145,M$9<=$E145),$F145/($E145+1-$D145),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D145,$F145*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E145<>\"\",IFERROR(IF(AND(N$9>=$D145,N$9<=$E145),$F145/($E145+1-$D145),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D145,$F145*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":57624.395374633583},{"$f":"IF($E145<>\"\",IFERROR(IF(AND(O$9>=$D145,O$9<=$E145),$F145/($E145+1-$D145),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D145,$F145*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":58964.241615361505},{"$f":"IF($E145<>\"\",IFERROR(IF(AND(P$9>=$D145,P$9<=$E145),$F145/($E145+1-$D145),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D145,$F145*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":60335.241119167025},{"$f":"IF($E145<>\"\",IFERROR(IF(AND(Q$9>=$D145,Q$9<=$E145),$F145/($E145+1-$D145),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D145,$F145*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":61738.118242152254},{"$f":"IF($E145<>\"\",IFERROR(IF(AND(R$9>=$D145,R$9<=$E145),$F145/($E145+1-$D145),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D145,$F145*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":63173.614182692349},{"$f":"IF($E145<>\"\",IFERROR(IF(AND(S$9>=$D145,S$9<=$E145),$F145/($E145+1-$D145),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D145,$F145*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B146","v":"TR-L-207"},{"$f":"'Trans - Future Infrastructure'!G146","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M146","v":2022},{"$f":"'Trans - Future Infrastructure'!N146","v":2026},{"$f":"'Trans - Future Infrastructure'!Y146","v":39237},27137.960177530997,{"$f":"IF($E146<>\"\",IFERROR(IF(AND(H$9>=$D146,H$9<=$E146),$F146/($E146+1-$D146),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D146,$F146*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E146<>\"\",IFERROR(IF(AND(I$9>=$D146,I$9<=$E146),$F146/($E146+1-$D146),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D146,$F146*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E146<>\"\",IFERROR(IF(AND(J$9>=$D146,J$9<=$E146),$F146/($E146+1-$D146),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D146,$F146*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E146<>\"\",IFERROR(IF(AND(K$9>=$D146,K$9<=$E146),$F146/($E146+1-$D146),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D146,$F146*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E146<>\"\",IFERROR(IF(AND(L$9>=$D146,L$9<=$E146),$F146/($E146+1-$D146),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D146,$F146*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E146<>\"\",IFERROR(IF(AND(M$9>=$D146,M$9<=$E146),$F146/($E146+1-$D146),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D146,$F146*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E146<>\"\",IFERROR(IF(AND(N$9>=$D146,N$9<=$E146),$F146/($E146+1-$D146),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D146,$F146*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":9007.8221601740916},{"$f":"IF($E146<>\"\",IFERROR(IF(AND(O$9>=$D146,O$9<=$E146),$F146/($E146+1-$D146),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D146,$F146*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":9217.2663821913484},{"$f":"IF($E146<>\"\",IFERROR(IF(AND(P$9>=$D146,P$9<=$E146),$F146/($E146+1-$D146),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D146,$F146*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":9431.5804696829},{"$f":"IF($E146<>\"\",IFERROR(IF(AND(Q$9>=$D146,Q$9<=$E146),$F146/($E146+1-$D146),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D146,$F146*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":9650.877653701431},{"$f":"IF($E146<>\"\",IFERROR(IF(AND(R$9>=$D146,R$9<=$E146),$F146/($E146+1-$D146),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D146,$F146*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":9875.2737980769289},{"$f":"IF($E146<>\"\",IFERROR(IF(AND(S$9>=$D146,S$9<=$E146),$F146/($E146+1-$D146),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D146,$F146*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B147","v":"TR-L-208"},{"$f":"'Trans - Future Infrastructure'!G147","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M147","v":2022},{"$f":"'Trans - Future Infrastructure'!N147","v":2026},{"$f":"'Trans - Future Infrastructure'!Y147","v":44778},30970.348926510262,{"$f":"IF($E147<>\"\",IFERROR(IF(AND(H$9>=$D147,H$9<=$E147),$F147/($E147+1-$D147),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D147,$F147*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E147<>\"\",IFERROR(IF(AND(I$9>=$D147,I$9<=$E147),$F147/($E147+1-$D147),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D147,$F147*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E147<>\"\",IFERROR(IF(AND(J$9>=$D147,J$9<=$E147),$F147/($E147+1-$D147),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D147,$F147*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E147<>\"\",IFERROR(IF(AND(K$9>=$D147,K$9<=$E147),$F147/($E147+1-$D147),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D147,$F147*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E147<>\"\",IFERROR(IF(AND(L$9>=$D147,L$9<=$E147),$F147/($E147+1-$D147),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D147,$F147*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E147<>\"\",IFERROR(IF(AND(M$9>=$D147,M$9<=$E147),$F147/($E147+1-$D147),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D147,$F147*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E147<>\"\",IFERROR(IF(AND(N$9>=$D147,N$9<=$E147),$F147/($E147+1-$D147),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D147,$F147*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":10279.895524333549},{"$f":"IF($E147<>\"\",IFERROR(IF(AND(O$9>=$D147,O$9<=$E147),$F147/($E147+1-$D147),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D147,$F147*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":10518.917197078375},{"$f":"IF($E147<>\"\",IFERROR(IF(AND(P$9>=$D147,P$9<=$E147),$F147/($E147+1-$D147),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D147,$F147*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":10763.496451600809},{"$f":"IF($E147<>\"\",IFERROR(IF(AND(Q$9>=$D147,Q$9<=$E147),$F147/($E147+1-$D147),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D147,$F147*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":11013.762509300985},{"$f":"IF($E147<>\"\",IFERROR(IF(AND(R$9>=$D147,R$9<=$E147),$F147/($E147+1-$D147),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D147,$F147*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":11269.847596153853},{"$f":"IF($E147<>\"\",IFERROR(IF(AND(S$9>=$D147,S$9<=$E147),$F147/($E147+1-$D147),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D147,$F147*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B148","v":"TR-L-209"},{"$f":"'Trans - Future Infrastructure'!G148","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M148","v":2022},{"$f":"'Trans - Future Infrastructure'!N148","v":2026},{"$f":"'Trans - Future Infrastructure'!Y148","v":102699},71030.949671795897,{"$f":"IF($E148<>\"\",IFERROR(IF(AND(H$9>=$D148,H$9<=$E148),$F148/($E148+1-$D148),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D148,$F148*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E148<>\"\",IFERROR(IF(AND(I$9>=$D148,I$9<=$E148),$F148/($E148+1-$D148),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D148,$F148*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E148<>\"\",IFERROR(IF(AND(J$9>=$D148,J$9<=$E148),$F148/($E148+1-$D148),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D148,$F148*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E148<>\"\",IFERROR(IF(AND(K$9>=$D148,K$9<=$E148),$F148/($E148+1-$D148),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D148,$F148*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E148<>\"\",IFERROR(IF(AND(L$9>=$D148,L$9<=$E148),$F148/($E148+1-$D148),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D148,$F148*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E148<>\"\",IFERROR(IF(AND(M$9>=$D148,M$9<=$E148),$F148/($E148+1-$D148),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D148,$F148*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E148<>\"\",IFERROR(IF(AND(N$9>=$D148,N$9<=$E148),$F148/($E148+1-$D148),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D148,$F148*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":23577.091215631139},{"$f":"IF($E148<>\"\",IFERROR(IF(AND(O$9>=$D148,O$9<=$E148),$F148/($E148+1-$D148),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D148,$F148*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":24125.290929089104},{"$f":"IF($E148<>\"\",IFERROR(IF(AND(P$9>=$D148,P$9<=$E148),$F148/($E148+1-$D148),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D148,$F148*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":24686.23703789699},{"$f":"IF($E148<>\"\",IFERROR(IF(AND(Q$9>=$D148,Q$9<=$E148),$F148/($E148+1-$D148),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D148,$F148*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":25260.225913231981},{"$f":"IF($E148<>\"\",IFERROR(IF(AND(R$9>=$D148,R$9<=$E148),$F148/($E148+1-$D148),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D148,$F148*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":25847.560817307709},{"$f":"IF($E148<>\"\",IFERROR(IF(AND(S$9>=$D148,S$9<=$E148),$F148/($E148+1-$D148),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D148,$F148*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B149","v":"TR-L-210"},{"$f":"'Trans - Future Infrastructure'!G149","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M149","v":2022},{"$f":"'Trans - Future Infrastructure'!N149","v":2026},{"$f":"'Trans - Future Infrastructure'!Y149","v":211738},146446.91011214055,{"$f":"IF($E149<>\"\",IFERROR(IF(AND(H$9>=$D149,H$9<=$E149),$F149/($E149+1-$D149),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D149,$F149*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E149<>\"\",IFERROR(IF(AND(I$9>=$D149,I$9<=$E149),$F149/($E149+1-$D149),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D149,$F149*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E149<>\"\",IFERROR(IF(AND(J$9>=$D149,J$9<=$E149),$F149/($E149+1-$D149),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D149,$F149*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E149<>\"\",IFERROR(IF(AND(K$9>=$D149,K$9<=$E149),$F149/($E149+1-$D149),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D149,$F149*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E149<>\"\",IFERROR(IF(AND(L$9>=$D149,L$9<=$E149),$F149/($E149+1-$D149),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D149,$F149*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E149<>\"\",IFERROR(IF(AND(M$9>=$D149,M$9<=$E149),$F149/($E149+1-$D149),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D149,$F149*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E149<>\"\",IFERROR(IF(AND(N$9>=$D149,N$9<=$E149),$F149/($E149+1-$D149),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D149,$F149*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":48609.685973722299},{"$f":"IF($E149<>\"\",IFERROR(IF(AND(O$9>=$D149,O$9<=$E149),$F149/($E149+1-$D149),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D149,$F149*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":49739.927854638008},{"$f":"IF($E149<>\"\",IFERROR(IF(AND(P$9>=$D149,P$9<=$E149),$F149/($E149+1-$D149),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D149,$F149*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":50896.449409733621},{"$f":"IF($E149<>\"\",IFERROR(IF(AND(Q$9>=$D149,Q$9<=$E149),$F149/($E149+1-$D149),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D149,$F149*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":52079.861677483845},{"$f":"IF($E149<>\"\",IFERROR(IF(AND(R$9>=$D149,R$9<=$E149),$F149/($E149+1-$D149),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D149,$F149*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":53290.789903846184},{"$f":"IF($E149<>\"\",IFERROR(IF(AND(S$9>=$D149,S$9<=$E149),$F149/($E149+1-$D149),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D149,$F149*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B150","v":"TR-L-211"},{"$f":"'Trans - Future Infrastructure'!G150","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M150","v":2022},{"$f":"'Trans - Future Infrastructure'!N150","v":2026},{"$f":"'Trans - Future Infrastructure'!Y150","v":71281},49300.938894782666,{"$f":"IF($E150<>\"\",IFERROR(IF(AND(H$9>=$D150,H$9<=$E150),$F150/($E150+1-$D150),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D150,$F150*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E150<>\"\",IFERROR(IF(AND(I$9>=$D150,I$9<=$E150),$F150/($E150+1-$D150),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D150,$F150*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E150<>\"\",IFERROR(IF(AND(J$9>=$D150,J$9<=$E150),$F150/($E150+1-$D150),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D150,$F150*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E150<>\"\",IFERROR(IF(AND(K$9>=$D150,K$9<=$E150),$F150/($E150+1-$D150),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D150,$F150*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E150<>\"\",IFERROR(IF(AND(L$9>=$D150,L$9<=$E150),$F150/($E150+1-$D150),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D150,$F150*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E150<>\"\",IFERROR(IF(AND(M$9>=$D150,M$9<=$E150),$F150/($E150+1-$D150),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D150,$F150*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E150<>\"\",IFERROR(IF(AND(N$9>=$D150,N$9<=$E150),$F150/($E150+1-$D150),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D150,$F150*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":16364.313566260658},{"$f":"IF($E150<>\"\",IFERROR(IF(AND(O$9>=$D150,O$9<=$E150),$F150/($E150+1-$D150),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D150,$F150*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":16744.806304992264},{"$f":"IF($E150<>\"\",IFERROR(IF(AND(P$9>=$D150,P$9<=$E150),$F150/($E150+1-$D150),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D150,$F150*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":17134.146021853529},{"$f":"IF($E150<>\"\",IFERROR(IF(AND(Q$9>=$D150,Q$9<=$E150),$F150/($E150+1-$D150),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D150,$F150*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":17532.538421222107},{"$f":"IF($E150<>\"\",IFERROR(IF(AND(R$9>=$D150,R$9<=$E150),$F150/($E150+1-$D150),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D150,$F150*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":17940.193990384629},{"$f":"IF($E150<>\"\",IFERROR(IF(AND(S$9>=$D150,S$9<=$E150),$F150/($E150+1-$D150),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D150,$F150*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B151","v":"TR-L-212"},{"$f":"'Trans - Future Infrastructure'!G151","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M151","v":2022},{"$f":"'Trans - Future Infrastructure'!N151","v":2026},{"$f":"'Trans - Future Infrastructure'!Y151","v":406448},281116.53893613484,{"$f":"IF($E151<>\"\",IFERROR(IF(AND(H$9>=$D151,H$9<=$E151),$F151/($E151+1-$D151),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D151,$F151*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E151<>\"\",IFERROR(IF(AND(I$9>=$D151,I$9<=$E151),$F151/($E151+1-$D151),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D151,$F151*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E151<>\"\",IFERROR(IF(AND(J$9>=$D151,J$9<=$E151),$F151/($E151+1-$D151),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D151,$F151*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E151<>\"\",IFERROR(IF(AND(K$9>=$D151,K$9<=$E151),$F151/($E151+1-$D151),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D151,$F151*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E151<>\"\",IFERROR(IF(AND(L$9>=$D151,L$9<=$E151),$F151/($E151+1-$D151),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D151,$F151*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E151<>\"\",IFERROR(IF(AND(M$9>=$D151,M$9<=$E151),$F151/($E151+1-$D151),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D151,$F151*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E151<>\"\",IFERROR(IF(AND(N$9>=$D151,N$9<=$E151),$F151/($E151+1-$D151),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D151,$F151*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":93310.174105014128},{"$f":"IF($E151<>\"\",IFERROR(IF(AND(O$9>=$D151,O$9<=$E151),$F151/($E151+1-$D151),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D151,$F151*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":95479.763654431008},{"$f":"IF($E151<>\"\",IFERROR(IF(AND(P$9>=$D151,P$9<=$E151),$F151/($E151+1-$D151),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D151,$F151*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":97699.799137081733},{"$f":"IF($E151<>\"\",IFERROR(IF(AND(Q$9>=$D151,Q$9<=$E151),$F151/($E151+1-$D151),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D151,$F151*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":99971.453490114945},{"$f":"IF($E151<>\"\",IFERROR(IF(AND(R$9>=$D151,R$9<=$E151),$F151/($E151+1-$D151),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D151,$F151*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":102295.926923077},{"$f":"IF($E151<>\"\",IFERROR(IF(AND(S$9>=$D151,S$9<=$E151),$F151/($E151+1-$D151),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D151,$F151*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B152","v":"TR-L-213"},{"$f":"'Trans - Future Infrastructure'!G152","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M152","v":2022},{"$f":"'Trans - Future Infrastructure'!N152","v":2026},{"$f":"'Trans - Future Infrastructure'!Y152","v":83345},57644.908912412298,{"$f":"IF($E152<>\"\",IFERROR(IF(AND(H$9>=$D152,H$9<=$E152),$F152/($E152+1-$D152),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D152,$F152*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E152<>\"\",IFERROR(IF(AND(I$9>=$D152,I$9<=$E152),$F152/($E152+1-$D152),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D152,$F152*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E152<>\"\",IFERROR(IF(AND(J$9>=$D152,J$9<=$E152),$F152/($E152+1-$D152),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D152,$F152*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E152<>\"\",IFERROR(IF(AND(K$9>=$D152,K$9<=$E152),$F152/($E152+1-$D152),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D152,$F152*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E152<>\"\",IFERROR(IF(AND(L$9>=$D152,L$9<=$E152),$F152/($E152+1-$D152),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D152,$F152*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E152<>\"\",IFERROR(IF(AND(M$9>=$D152,M$9<=$E152),$F152/($E152+1-$D152),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D152,$F152*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E152<>\"\",IFERROR(IF(AND(N$9>=$D152,N$9<=$E152),$F152/($E152+1-$D152),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D152,$F152*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":19133.902641377008},{"$f":"IF($E152<>\"\",IFERROR(IF(AND(O$9>=$D152,O$9<=$E152),$F152/($E152+1-$D152),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D152,$F152*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":19578.792125385171},{"$f":"IF($E152<>\"\",IFERROR(IF(AND(P$9>=$D152,P$9<=$E152),$F152/($E152+1-$D152),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D152,$F152*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":20034.025900189143},{"$f":"IF($E152<>\"\",IFERROR(IF(AND(Q$9>=$D152,Q$9<=$E152),$F152/($E152+1-$D152),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D152,$F152*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":20499.844484740064},{"$f":"IF($E152<>\"\",IFERROR(IF(AND(R$9>=$D152,R$9<=$E152),$F152/($E152+1-$D152),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D152,$F152*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":20976.493990384628},{"$f":"IF($E152<>\"\",IFERROR(IF(AND(S$9>=$D152,S$9<=$E152),$F152/($E152+1-$D152),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D152,$F152*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B153","v":"TR-L-214"},{"$f":"'Trans - Future Infrastructure'!G153","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M153","v":2022},{"$f":"'Trans - Future Infrastructure'!N153","v":2026},{"$f":"'Trans - Future Infrastructure'!Y153","v":480597},332401.10730792023,{"$f":"IF($E153<>\"\",IFERROR(IF(AND(H$9>=$D153,H$9<=$E153),$F153/($E153+1-$D153),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D153,$F153*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E153<>\"\",IFERROR(IF(AND(I$9>=$D153,I$9<=$E153),$F153/($E153+1-$D153),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D153,$F153*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E153<>\"\",IFERROR(IF(AND(J$9>=$D153,J$9<=$E153),$F153/($E153+1-$D153),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D153,$F153*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E153<>\"\",IFERROR(IF(AND(K$9>=$D153,K$9<=$E153),$F153/($E153+1-$D153),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D153,$F153*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E153<>\"\",IFERROR(IF(AND(L$9>=$D153,L$9<=$E153),$F153/($E153+1-$D153),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D153,$F153*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E153<>\"\",IFERROR(IF(AND(M$9>=$D153,M$9<=$E153),$F153/($E153+1-$D153),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D153,$F153*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E153<>\"\",IFERROR(IF(AND(N$9>=$D153,N$9<=$E153),$F153/($E153+1-$D153),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D153,$F153*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":110332.90788575038},{"$f":"IF($E153<>\"\",IFERROR(IF(AND(O$9>=$D153,O$9<=$E153),$F153/($E153+1-$D153),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D153,$F153*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":112898.29934709624},{"$f":"IF($E153<>\"\",IFERROR(IF(AND(P$9>=$D153,P$9<=$E153),$F153/($E153+1-$D153),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D153,$F153*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":115523.33967908334},{"$f":"IF($E153<>\"\",IFERROR(IF(AND(Q$9>=$D153,Q$9<=$E153),$F153/($E153+1-$D153),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D153,$F153*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":118209.41579977947},{"$f":"IF($E153<>\"\",IFERROR(IF(AND(R$9>=$D153,R$9<=$E153),$F153/($E153+1-$D153),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D153,$F153*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":120957.94687500007},{"$f":"IF($E153<>\"\",IFERROR(IF(AND(S$9>=$D153,S$9<=$E153),$F153/($E153+1-$D153),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D153,$F153*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B154","v":"TR-L-215"},{"$f":"'Trans - Future Infrastructure'!G154","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M154","v":2022},{"$f":"'Trans - Future Infrastructure'!N154","v":2026},{"$f":"'Trans - Future Infrastructure'!Y154","v":156574},108293.16657330426,{"$f":"IF($E154<>\"\",IFERROR(IF(AND(H$9>=$D154,H$9<=$E154),$F154/($E154+1-$D154),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D154,$F154*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E154<>\"\",IFERROR(IF(AND(I$9>=$D154,I$9<=$E154),$F154/($E154+1-$D154),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D154,$F154*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E154<>\"\",IFERROR(IF(AND(J$9>=$D154,J$9<=$E154),$F154/($E154+1-$D154),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D154,$F154*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E154<>\"\",IFERROR(IF(AND(K$9>=$D154,K$9<=$E154),$F154/($E154+1-$D154),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D154,$F154*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E154<>\"\",IFERROR(IF(AND(L$9>=$D154,L$9<=$E154),$F154/($E154+1-$D154),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D154,$F154*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E154<>\"\",IFERROR(IF(AND(M$9>=$D154,M$9<=$E154),$F154/($E154+1-$D154),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D154,$F154*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E154<>\"\",IFERROR(IF(AND(N$9>=$D154,N$9<=$E154),$F154/($E154+1-$D154),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D154,$F154*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":35945.427706172697},{"$f":"IF($E154<>\"\",IFERROR(IF(AND(O$9>=$D154,O$9<=$E154),$F154/($E154+1-$D154),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D154,$F154*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":36781.208209731325},{"$f":"IF($E154<>\"\",IFERROR(IF(AND(P$9>=$D154,P$9<=$E154),$F154/($E154+1-$D154),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D154,$F154*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":37636.421756508666},{"$f":"IF($E154<>\"\",IFERROR(IF(AND(Q$9>=$D154,Q$9<=$E154),$F154/($E154+1-$D154),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D154,$F154*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":38511.52019141749},{"$f":"IF($E154<>\"\",IFERROR(IF(AND(R$9>=$D154,R$9<=$E154),$F154/($E154+1-$D154),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D154,$F154*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":39406.965865384642},{"$f":"IF($E154<>\"\",IFERROR(IF(AND(S$9>=$D154,S$9<=$E154),$F154/($E154+1-$D154),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D154,$F154*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B155","v":"TR-L-216"},{"$f":"'Trans - Future Infrastructure'!G155","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M155","v":2022},{"$f":"'Trans - Future Infrastructure'!N155","v":2026},{"$f":"'Trans - Future Infrastructure'!Y155","v":532357},368200.50121645059,{"$f":"IF($E155<>\"\",IFERROR(IF(AND(H$9>=$D155,H$9<=$E155),$F155/($E155+1-$D155),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D155,$F155*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E155<>\"\",IFERROR(IF(AND(I$9>=$D155,I$9<=$E155),$F155/($E155+1-$D155),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D155,$F155*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E155<>\"\",IFERROR(IF(AND(J$9>=$D155,J$9<=$E155),$F155/($E155+1-$D155),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D155,$F155*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E155<>\"\",IFERROR(IF(AND(K$9>=$D155,K$9<=$E155),$F155/($E155+1-$D155),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D155,$F155*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E155<>\"\",IFERROR(IF(AND(L$9>=$D155,L$9<=$E155),$F155/($E155+1-$D155),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D155,$F155*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E155<>\"\",IFERROR(IF(AND(M$9>=$D155,M$9<=$E155),$F155/($E155+1-$D155),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D155,$F155*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E155<>\"\",IFERROR(IF(AND(N$9>=$D155,N$9<=$E155),$F155/($E155+1-$D155),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D155,$F155*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":122215.69390431987},{"$f":"IF($E155<>\"\",IFERROR(IF(AND(O$9>=$D155,O$9<=$E155),$F155/($E155+1-$D155),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D155,$F155*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":125057.3764412223},{"$f":"IF($E155<>\"\",IFERROR(IF(AND(P$9>=$D155,P$9<=$E155),$F155/($E155+1-$D155),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D155,$F155*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":127965.13199528455},{"$f":"IF($E155<>\"\",IFERROR(IF(AND(Q$9>=$D155,Q$9<=$E155),$F155/($E155+1-$D155),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D155,$F155*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":130940.49685479351},{"$f":"IF($E155<>\"\",IFERROR(IF(AND(R$9>=$D155,R$9<=$E155),$F155/($E155+1-$D155),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D155,$F155*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":133985.04302884624},{"$f":"IF($E155<>\"\",IFERROR(IF(AND(S$9>=$D155,S$9<=$E155),$F155/($E155+1-$D155),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D155,$F155*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B156","v":"TR-L-217"},{"$f":"'Trans - Future Infrastructure'!G156","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M156","v":2022},{"$f":"'Trans - Future Infrastructure'!N156","v":2026},{"$f":"'Trans - Future Infrastructure'!Y156","v":310296},214613.76994283864,{"$f":"IF($E156<>\"\",IFERROR(IF(AND(H$9>=$D156,H$9<=$E156),$F156/($E156+1-$D156),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D156,$F156*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E156<>\"\",IFERROR(IF(AND(I$9>=$D156,I$9<=$E156),$F156/($E156+1-$D156),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D156,$F156*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E156<>\"\",IFERROR(IF(AND(J$9>=$D156,J$9<=$E156),$F156/($E156+1-$D156),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D156,$F156*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E156<>\"\",IFERROR(IF(AND(K$9>=$D156,K$9<=$E156),$F156/($E156+1-$D156),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D156,$F156*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E156<>\"\",IFERROR(IF(AND(L$9>=$D156,L$9<=$E156),$F156/($E156+1-$D156),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D156,$F156*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E156<>\"\",IFERROR(IF(AND(M$9>=$D156,M$9<=$E156),$F156/($E156+1-$D156),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D156,$F156*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E156<>\"\",IFERROR(IF(AND(N$9>=$D156,N$9<=$E156),$F156/($E156+1-$D156),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D156,$F156*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":71236.108392929629},{"$f":"IF($E156<>\"\",IFERROR(IF(AND(O$9>=$D156,O$9<=$E156),$F156/($E156+1-$D156),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D156,$F156*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":72892.445633673487},{"$f":"IF($E156<>\"\",IFERROR(IF(AND(P$9>=$D156,P$9<=$E156),$F156/($E156+1-$D156),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D156,$F156*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":74587.294987402842},{"$f":"IF($E156<>\"\",IFERROR(IF(AND(Q$9>=$D156,Q$9<=$E156),$F156/($E156+1-$D156),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D156,$F156*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":76321.55191357492},{"$f":"IF($E156<>\"\",IFERROR(IF(AND(R$9>=$D156,R$9<=$E156),$F156/($E156+1-$D156),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D156,$F156*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":78096.132692307743},{"$f":"IF($E156<>\"\",IFERROR(IF(AND(S$9>=$D156,S$9<=$E156),$F156/($E156+1-$D156),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D156,$F156*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B157","v":"TR-L-218"},{"$f":"'Trans - Future Infrastructure'!G157","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M157","v":2022},{"$f":"'Trans - Future Infrastructure'!N157","v":2026},{"$f":"'Trans - Future Infrastructure'!Y157","v":151143},104536.85845280137,{"$f":"IF($E157<>\"\",IFERROR(IF(AND(H$9>=$D157,H$9<=$E157),$F157/($E157+1-$D157),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D157,$F157*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E157<>\"\",IFERROR(IF(AND(I$9>=$D157,I$9<=$E157),$F157/($E157+1-$D157),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D157,$F157*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E157<>\"\",IFERROR(IF(AND(J$9>=$D157,J$9<=$E157),$F157/($E157+1-$D157),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D157,$F157*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E157<>\"\",IFERROR(IF(AND(K$9>=$D157,K$9<=$E157),$F157/($E157+1-$D157),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D157,$F157*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E157<>\"\",IFERROR(IF(AND(L$9>=$D157,L$9<=$E157),$F157/($E157+1-$D157),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D157,$F157*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E157<>\"\",IFERROR(IF(AND(M$9>=$D157,M$9<=$E157),$F157/($E157+1-$D157),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D157,$F157*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E157<>\"\",IFERROR(IF(AND(N$9>=$D157,N$9<=$E157),$F157/($E157+1-$D157),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D157,$F157*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":34698.607558049611},{"$f":"IF($E157<>\"\",IFERROR(IF(AND(O$9>=$D157,O$9<=$E157),$F157/($E157+1-$D157),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D157,$F157*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":35505.397782795495},{"$f":"IF($E157<>\"\",IFERROR(IF(AND(P$9>=$D157,P$9<=$E157),$F157/($E157+1-$D157),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D157,$F157*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":36330.946987009265},{"$f":"IF($E157<>\"\",IFERROR(IF(AND(Q$9>=$D157,Q$9<=$E157),$F157/($E157+1-$D157),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D157,$F157*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":37175.691342696831},{"$f":"IF($E157<>\"\",IFERROR(IF(AND(R$9>=$D157,R$9<=$E157),$F157/($E157+1-$D157),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D157,$F157*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":38040.077163461559},{"$f":"IF($E157<>\"\",IFERROR(IF(AND(S$9>=$D157,S$9<=$E157),$F157/($E157+1-$D157),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D157,$F157*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B158","v":"TR-L-219"},{"$f":"'Trans - Future Infrastructure'!G158","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M158","v":2022},{"$f":"'Trans - Future Infrastructure'!N158","v":2026},{"$f":"'Trans - Future Infrastructure'!Y158","v":118097},81680.854374337461,{"$f":"IF($E158<>\"\",IFERROR(IF(AND(H$9>=$D158,H$9<=$E158),$F158/($E158+1-$D158),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D158,$F158*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E158<>\"\",IFERROR(IF(AND(I$9>=$D158,I$9<=$E158),$F158/($E158+1-$D158),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D158,$F158*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E158<>\"\",IFERROR(IF(AND(J$9>=$D158,J$9<=$E158),$F158/($E158+1-$D158),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D158,$F158*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E158<>\"\",IFERROR(IF(AND(K$9>=$D158,K$9<=$E158),$F158/($E158+1-$D158),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D158,$F158*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E158<>\"\",IFERROR(IF(AND(L$9>=$D158,L$9<=$E158),$F158/($E158+1-$D158),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D158,$F158*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E158<>\"\",IFERROR(IF(AND(M$9>=$D158,M$9<=$E158),$F158/($E158+1-$D158),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D158,$F158*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E158<>\"\",IFERROR(IF(AND(N$9>=$D158,N$9<=$E158),$F158/($E158+1-$D158),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D158,$F158*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":27112.082311340822},{"$f":"IF($E158<>\"\",IFERROR(IF(AND(O$9>=$D158,O$9<=$E158),$F158/($E158+1-$D158),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D158,$F158*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":27742.475417020967},{"$f":"IF($E158<>\"\",IFERROR(IF(AND(P$9>=$D158,P$9<=$E158),$F158/($E158+1-$D158),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D158,$F158*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":28387.526027171843},{"$f":"IF($E158<>\"\",IFERROR(IF(AND(Q$9>=$D158,Q$9<=$E158),$F158/($E158+1-$D158),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D158,$F158*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":29047.574948879326},{"$f":"IF($E158<>\"\",IFERROR(IF(AND(R$9>=$D158,R$9<=$E158),$F158/($E158+1-$D158),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D158,$F158*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":29722.970913461559},{"$f":"IF($E158<>\"\",IFERROR(IF(AND(S$9>=$D158,S$9<=$E158),$F158/($E158+1-$D158),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D158,$F158*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B159","v":"TR-L-220"},{"$f":"'Trans - Future Infrastructure'!G159","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M159","v":2022},{"$f":"'Trans - Future Infrastructure'!N159","v":2026},{"$f":"'Trans - Future Infrastructure'!Y159","v":190339},131646.46130517303,{"$f":"IF($E159<>\"\",IFERROR(IF(AND(H$9>=$D159,H$9<=$E159),$F159/($E159+1-$D159),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D159,$F159*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E159<>\"\",IFERROR(IF(AND(I$9>=$D159,I$9<=$E159),$F159/($E159+1-$D159),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D159,$F159*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E159<>\"\",IFERROR(IF(AND(J$9>=$D159,J$9<=$E159),$F159/($E159+1-$D159),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D159,$F159*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E159<>\"\",IFERROR(IF(AND(K$9>=$D159,K$9<=$E159),$F159/($E159+1-$D159),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D159,$F159*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E159<>\"\",IFERROR(IF(AND(L$9>=$D159,L$9<=$E159),$F159/($E159+1-$D159),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D159,$F159*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E159<>\"\",IFERROR(IF(AND(M$9>=$D159,M$9<=$E159),$F159/($E159+1-$D159),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D159,$F159*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E159<>\"\",IFERROR(IF(AND(N$9>=$D159,N$9<=$E159),$F159/($E159+1-$D159),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D159,$F159*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":43697.017155882881},{"$f":"IF($E159<>\"\",IFERROR(IF(AND(O$9>=$D159,O$9<=$E159),$F159/($E159+1-$D159),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D159,$F159*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":44713.032747659585},{"$f":"IF($E159<>\"\",IFERROR(IF(AND(P$9>=$D159,P$9<=$E159),$F159/($E159+1-$D159),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D159,$F159*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":45752.672095699818},{"$f":"IF($E159<>\"\",IFERROR(IF(AND(Q$9>=$D159,Q$9<=$E159),$F159/($E159+1-$D159),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D159,$F159*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":46816.484484743407},{"$f":"IF($E159<>\"\",IFERROR(IF(AND(R$9>=$D159,R$9<=$E159),$F159/($E159+1-$D159),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D159,$F159*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":47905.031971153883},{"$f":"IF($E159<>\"\",IFERROR(IF(AND(S$9>=$D159,S$9<=$E159),$F159/($E159+1-$D159),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D159,$F159*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B160","v":"TR-L-221"},{"$f":"'Trans - Future Infrastructure'!G160","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M160","v":2022},{"$f":"'Trans - Future Infrastructure'!N160","v":2026},{"$f":"'Trans - Future Infrastructure'!Y160","v":169604},117305.26283737209,{"$f":"IF($E160<>\"\",IFERROR(IF(AND(H$9>=$D160,H$9<=$E160),$F160/($E160+1-$D160),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D160,$F160*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E160<>\"\",IFERROR(IF(AND(I$9>=$D160,I$9<=$E160),$F160/($E160+1-$D160),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D160,$F160*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E160<>\"\",IFERROR(IF(AND(J$9>=$D160,J$9<=$E160),$F160/($E160+1-$D160),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D160,$F160*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E160<>\"\",IFERROR(IF(AND(K$9>=$D160,K$9<=$E160),$F160/($E160+1-$D160),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D160,$F160*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E160<>\"\",IFERROR(IF(AND(L$9>=$D160,L$9<=$E160),$F160/($E160+1-$D160),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D160,$F160*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E160<>\"\",IFERROR(IF(AND(M$9>=$D160,M$9<=$E160),$F160/($E160+1-$D160),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D160,$F160*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E160<>\"\",IFERROR(IF(AND(N$9>=$D160,N$9<=$E160),$F160/($E160+1-$D160),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D160,$F160*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":38936.785933026651},{"$f":"IF($E160<>\"\",IFERROR(IF(AND(O$9>=$D160,O$9<=$E160),$F160/($E160+1-$D160),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D160,$F160*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":39842.11961885928},{"$f":"IF($E160<>\"\",IFERROR(IF(AND(P$9>=$D160,P$9<=$E160),$F160/($E160+1-$D160),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D160,$F160*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":40768.503554810486},{"$f":"IF($E160<>\"\",IFERROR(IF(AND(Q$9>=$D160,Q$9<=$E160),$F160/($E160+1-$D160),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D160,$F160*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":41716.427188071917},{"$f":"IF($E160<>\"\",IFERROR(IF(AND(R$9>=$D160,R$9<=$E160),$F160/($E160+1-$D160),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D160,$F160*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":42686.391346153876},{"$f":"IF($E160<>\"\",IFERROR(IF(AND(S$9>=$D160,S$9<=$E160),$F160/($E160+1-$D160),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D160,$F160*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B161","v":"TR-L-222"},{"$f":"'Trans - Future Infrastructure'!G161","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M161","v":2022},{"$f":"'Trans - Future Infrastructure'!N161","v":2026},{"$f":"'Trans - Future Infrastructure'!Y161","v":228866},158293.35560799268,{"$f":"IF($E161<>\"\",IFERROR(IF(AND(H$9>=$D161,H$9<=$E161),$F161/($E161+1-$D161),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D161,$F161*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E161<>\"\",IFERROR(IF(AND(I$9>=$D161,I$9<=$E161),$F161/($E161+1-$D161),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D161,$F161*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E161<>\"\",IFERROR(IF(AND(J$9>=$D161,J$9<=$E161),$F161/($E161+1-$D161),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D161,$F161*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E161<>\"\",IFERROR(IF(AND(K$9>=$D161,K$9<=$E161),$F161/($E161+1-$D161),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D161,$F161*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E161<>\"\",IFERROR(IF(AND(L$9>=$D161,L$9<=$E161),$F161/($E161+1-$D161),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D161,$F161*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E161<>\"\",IFERROR(IF(AND(M$9>=$D161,M$9<=$E161),$F161/($E161+1-$D161),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D161,$F161*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E161<>\"\",IFERROR(IF(AND(N$9>=$D161,N$9<=$E161),$F161/($E161+1-$D161),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D161,$F161*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":52541.841285276743},{"$f":"IF($E161<>\"\",IFERROR(IF(AND(O$9>=$D161,O$9<=$E161),$F161/($E161+1-$D161),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D161,$F161*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":53763.511171256847},{"$f":"IF($E161<>\"\",IFERROR(IF(AND(P$9>=$D161,P$9<=$E161),$F161/($E161+1-$D161),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D161,$F161*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":55013.586557954142},{"$f":"IF($E161<>\"\",IFERROR(IF(AND(Q$9>=$D161,Q$9<=$E161),$F161/($E161+1-$D161),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D161,$F161*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":56292.727912226517},{"$f":"IF($E161<>\"\",IFERROR(IF(AND(R$9>=$D161,R$9<=$E161),$F161/($E161+1-$D161),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D161,$F161*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":57601.611057692338},{"$f":"IF($E161<>\"\",IFERROR(IF(AND(S$9>=$D161,S$9<=$E161),$F161/($E161+1-$D161),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D161,$F161*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B162","v":"TR-L-223"},{"$f":"'Trans - Future Infrastructure'!G162","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M162","v":2022},{"$f":"'Trans - Future Infrastructure'!N162","v":2026},{"$f":"'Trans - Future Infrastructure'!Y162","v":377247},260919.89864395949,{"$f":"IF($E162<>\"\",IFERROR(IF(AND(H$9>=$D162,H$9<=$E162),$F162/($E162+1-$D162),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D162,$F162*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E162<>\"\",IFERROR(IF(AND(I$9>=$D162,I$9<=$E162),$F162/($E162+1-$D162),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D162,$F162*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E162<>\"\",IFERROR(IF(AND(J$9>=$D162,J$9<=$E162),$F162/($E162+1-$D162),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D162,$F162*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E162<>\"\",IFERROR(IF(AND(K$9>=$D162,K$9<=$E162),$F162/($E162+1-$D162),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D162,$F162*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E162<>\"\",IFERROR(IF(AND(L$9>=$D162,L$9<=$E162),$F162/($E162+1-$D162),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D162,$F162*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E162<>\"\",IFERROR(IF(AND(M$9>=$D162,M$9<=$E162),$F162/($E162+1-$D162),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D162,$F162*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E162<>\"\",IFERROR(IF(AND(N$9>=$D162,N$9<=$E162),$F162/($E162+1-$D162),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D162,$F162*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":86606.363546122171},{"$f":"IF($E162<>\"\",IFERROR(IF(AND(O$9>=$D162,O$9<=$E162),$F162/($E162+1-$D162),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D162,$F162*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":88620.080303859606},{"$f":"IF($E162<>\"\",IFERROR(IF(AND(P$9>=$D162,P$9<=$E162),$F162/($E162+1-$D162),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D162,$F162*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":90680.618738600431},{"$f":"IF($E162<>\"\",IFERROR(IF(AND(Q$9>=$D162,Q$9<=$E162),$F162/($E162+1-$D162),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D162,$F162*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":92789.067518564203},{"$f":"IF($E162<>\"\",IFERROR(IF(AND(R$9>=$D162,R$9<=$E162),$F162/($E162+1-$D162),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D162,$F162*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":94946.540625000052},{"$f":"IF($E162<>\"\",IFERROR(IF(AND(S$9>=$D162,S$9<=$E162),$F162/($E162+1-$D162),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D162,$F162*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B163","v":"TR-L-224"},{"$f":"'Trans - Future Infrastructure'!G163","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M163","v":2022},{"$f":"'Trans - Future Infrastructure'!N163","v":2026},{"$f":"'Trans - Future Infrastructure'!Y163","v":225214},155767.47874257632,{"$f":"IF($E163<>\"\",IFERROR(IF(AND(H$9>=$D163,H$9<=$E163),$F163/($E163+1-$D163),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D163,$F163*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E163<>\"\",IFERROR(IF(AND(I$9>=$D163,I$9<=$E163),$F163/($E163+1-$D163),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D163,$F163*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E163<>\"\",IFERROR(IF(AND(J$9>=$D163,J$9<=$E163),$F163/($E163+1-$D163),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D163,$F163*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E163<>\"\",IFERROR(IF(AND(K$9>=$D163,K$9<=$E163),$F163/($E163+1-$D163),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D163,$F163*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E163<>\"\",IFERROR(IF(AND(L$9>=$D163,L$9<=$E163),$F163/($E163+1-$D163),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D163,$F163*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E163<>\"\",IFERROR(IF(AND(M$9>=$D163,M$9<=$E163),$F163/($E163+1-$D163),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D163,$F163*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E163<>\"\",IFERROR(IF(AND(N$9>=$D163,N$9<=$E163),$F163/($E163+1-$D163),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D163,$F163*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":51703.434512869178},{"$f":"IF($E163<>\"\",IFERROR(IF(AND(O$9>=$D163,O$9<=$E163),$F163/($E163+1-$D163),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D163,$F163*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":52905.610291277175},{"$f":"IF($E163<>\"\",IFERROR(IF(AND(P$9>=$D163,P$9<=$E163),$F163/($E163+1-$D163),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D163,$F163*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":54135.738305659579},{"$f":"IF($E163<>\"\",IFERROR(IF(AND(Q$9>=$D163,Q$9<=$E163),$F163/($E163+1-$D163),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D163,$F163*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":55394.468483847246},{"$f":"IF($E163<>\"\",IFERROR(IF(AND(R$9>=$D163,R$9<=$E163),$F163/($E163+1-$D163),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D163,$F163*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":56682.465865384656},{"$f":"IF($E163<>\"\",IFERROR(IF(AND(S$9>=$D163,S$9<=$E163),$F163/($E163+1-$D163),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D163,$F163*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B164","v":"TR-L-225"},{"$f":"'Trans - Future Infrastructure'!G164","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M164","v":2022},{"$f":"'Trans - Future Infrastructure'!N164","v":2026},{"$f":"'Trans - Future Infrastructure'!Y164","v":142167},98328.679169127368,{"$f":"IF($E164<>\"\",IFERROR(IF(AND(H$9>=$D164,H$9<=$E164),$F164/($E164+1-$D164),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D164,$F164*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E164<>\"\",IFERROR(IF(AND(I$9>=$D164,I$9<=$E164),$F164/($E164+1-$D164),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D164,$F164*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E164<>\"\",IFERROR(IF(AND(J$9>=$D164,J$9<=$E164),$F164/($E164+1-$D164),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D164,$F164*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E164<>\"\",IFERROR(IF(AND(K$9>=$D164,K$9<=$E164),$F164/($E164+1-$D164),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D164,$F164*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E164<>\"\",IFERROR(IF(AND(L$9>=$D164,L$9<=$E164),$F164/($E164+1-$D164),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D164,$F164*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E164<>\"\",IFERROR(IF(AND(M$9>=$D164,M$9<=$E164),$F164/($E164+1-$D164),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D164,$F164*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E164<>\"\",IFERROR(IF(AND(N$9>=$D164,N$9<=$E164),$F164/($E164+1-$D164),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D164,$F164*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":32637.945129481617},{"$f":"IF($E164<>\"\",IFERROR(IF(AND(O$9>=$D164,O$9<=$E164),$F164/($E164+1-$D164),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D164,$F164*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":33396.822125977968},{"$f":"IF($E164<>\"\",IFERROR(IF(AND(P$9>=$D164,P$9<=$E164),$F164/($E164+1-$D164),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D164,$F164*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":34173.344053658766},{"$f":"IF($E164<>\"\",IFERROR(IF(AND(Q$9>=$D164,Q$9<=$E164),$F164/($E164+1-$D164),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D164,$F164*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":34967.921181379097},{"$f":"IF($E164<>\"\",IFERROR(IF(AND(R$9>=$D164,R$9<=$E164),$F164/($E164+1-$D164),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D164,$F164*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":35780.973317307718},{"$f":"IF($E164<>\"\",IFERROR(IF(AND(S$9>=$D164,S$9<=$E164),$F164/($E164+1-$D164),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D164,$F164*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B165","v":"TR-L-226"},{"$f":"'Trans - Future Infrastructure'!G165","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M165","v":2022},{"$f":"'Trans - Future Infrastructure'!N165","v":2026},{"$f":"'Trans - Future Infrastructure'!Y165","v":43300},29948.101936618303,{"$f":"IF($E165<>\"\",IFERROR(IF(AND(H$9>=$D165,H$9<=$E165),$F165/($E165+1-$D165),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D165,$F165*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E165<>\"\",IFERROR(IF(AND(I$9>=$D165,I$9<=$E165),$F165/($E165+1-$D165),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D165,$F165*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E165<>\"\",IFERROR(IF(AND(J$9>=$D165,J$9<=$E165),$F165/($E165+1-$D165),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D165,$F165*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E165<>\"\",IFERROR(IF(AND(K$9>=$D165,K$9<=$E165),$F165/($E165+1-$D165),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D165,$F165*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E165<>\"\",IFERROR(IF(AND(L$9>=$D165,L$9<=$E165),$F165/($E165+1-$D165),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D165,$F165*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E165<>\"\",IFERROR(IF(AND(M$9>=$D165,M$9<=$E165),$F165/($E165+1-$D165),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D165,$F165*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E165<>\"\",IFERROR(IF(AND(N$9>=$D165,N$9<=$E165),$F165/($E165+1-$D165),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D165,$F165*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":9940.5841306811981},{"$f":"IF($E165<>\"\",IFERROR(IF(AND(O$9>=$D165,O$9<=$E165),$F165/($E165+1-$D165),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D165,$F165*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":10171.716348061405},{"$f":"IF($E165<>\"\",IFERROR(IF(AND(P$9>=$D165,P$9<=$E165),$F165/($E165+1-$D165),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D165,$F165*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":10408.22270655936},{"$f":"IF($E165<>\"\",IFERROR(IF(AND(Q$9>=$D165,Q$9<=$E165),$F165/($E165+1-$D165),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D165,$F165*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":10650.228162328211},{"$f":"IF($E165<>\"\",IFERROR(IF(AND(R$9>=$D165,R$9<=$E165),$F165/($E165+1-$D165),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D165,$F165*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":10897.860576923083},{"$f":"IF($E165<>\"\",IFERROR(IF(AND(S$9>=$D165,S$9<=$E165),$F165/($E165+1-$D165),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D165,$F165*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B166","v":"TR-L-227"},{"$f":"'Trans - Future Infrastructure'!G166","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M166","v":2022},{"$f":"'Trans - Future Infrastructure'!N166","v":2026},{"$f":"'Trans - Future Infrastructure'!Y166","v":131913},91236.581310972993,{"$f":"IF($E166<>\"\",IFERROR(IF(AND(H$9>=$D166,H$9<=$E166),$F166/($E166+1-$D166),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D166,$F166*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E166<>\"\",IFERROR(IF(AND(I$9>=$D166,I$9<=$E166),$F166/($E166+1-$D166),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D166,$F166*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E166<>\"\",IFERROR(IF(AND(J$9>=$D166,J$9<=$E166),$F166/($E166+1-$D166),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D166,$F166*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E166<>\"\",IFERROR(IF(AND(K$9>=$D166,K$9<=$E166),$F166/($E166+1-$D166),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D166,$F166*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E166<>\"\",IFERROR(IF(AND(L$9>=$D166,L$9<=$E166),$F166/($E166+1-$D166),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D166,$F166*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E166<>\"\",IFERROR(IF(AND(M$9>=$D166,M$9<=$E166),$F166/($E166+1-$D166),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D166,$F166*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E166<>\"\",IFERROR(IF(AND(N$9>=$D166,N$9<=$E166),$F166/($E166+1-$D166),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D166,$F166*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":30283.886245509209},{"$f":"IF($E166<>\"\",IFERROR(IF(AND(O$9>=$D166,O$9<=$E166),$F166/($E166+1-$D166),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D166,$F166*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":30988.028143691088},{"$f":"IF($E166<>\"\",IFERROR(IF(AND(P$9>=$D166,P$9<=$E166),$F166/($E166+1-$D166),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D166,$F166*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":31708.542306936833},{"$f":"IF($E166<>\"\",IFERROR(IF(AND(Q$9>=$D166,Q$9<=$E166),$F166/($E166+1-$D166),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D166,$F166*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":32445.809412868388},{"$f":"IF($E166<>\"\",IFERROR(IF(AND(R$9>=$D166,R$9<=$E166),$F166/($E166+1-$D166),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D166,$F166*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":33200.218990384637},{"$f":"IF($E166<>\"\",IFERROR(IF(AND(S$9>=$D166,S$9<=$E166),$F166/($E166+1-$D166),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D166,$F166*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B167","v":"TR-L-228"},{"$f":"'Trans - Future Infrastructure'!G167","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M167","v":2022},{"$f":"'Trans - Future Infrastructure'!N167","v":2026},{"$f":"'Trans - Future Infrastructure'!Y167","v":17091},11820.854739001004,{"$f":"IF($E167<>\"\",IFERROR(IF(AND(H$9>=$D167,H$9<=$E167),$F167/($E167+1-$D167),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D167,$F167*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E167<>\"\",IFERROR(IF(AND(I$9>=$D167,I$9<=$E167),$F167/($E167+1-$D167),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D167,$F167*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E167<>\"\",IFERROR(IF(AND(J$9>=$D167,J$9<=$E167),$F167/($E167+1-$D167),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D167,$F167*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E167<>\"\",IFERROR(IF(AND(K$9>=$D167,K$9<=$E167),$F167/($E167+1-$D167),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D167,$F167*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E167<>\"\",IFERROR(IF(AND(L$9>=$D167,L$9<=$E167),$F167/($E167+1-$D167),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D167,$F167*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E167<>\"\",IFERROR(IF(AND(M$9>=$D167,M$9<=$E167),$F167/($E167+1-$D167),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D167,$F167*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E167<>\"\",IFERROR(IF(AND(N$9>=$D167,N$9<=$E167),$F167/($E167+1-$D167),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D167,$F167*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3923.6610479785763},{"$f":"IF($E167<>\"\",IFERROR(IF(AND(O$9>=$D167,O$9<=$E167),$F167/($E167+1-$D167),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D167,$F167*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":4014.891549762528},{"$f":"IF($E167<>\"\",IFERROR(IF(AND(P$9>=$D167,P$9<=$E167),$F167/($E167+1-$D167),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D167,$F167*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":4108.2432858615712},{"$f":"IF($E167<>\"\",IFERROR(IF(AND(Q$9>=$D167,Q$9<=$E167),$F167/($E167+1-$D167),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D167,$F167*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":4203.7655778834051},{"$f":"IF($E167<>\"\",IFERROR(IF(AND(R$9>=$D167,R$9<=$E167),$F167/($E167+1-$D167),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D167,$F167*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":4301.5088942307721},{"$f":"IF($E167<>\"\",IFERROR(IF(AND(S$9>=$D167,S$9<=$E167),$F167/($E167+1-$D167),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D167,$F167*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B168","v":"TR-L-229"},{"$f":"'Trans - Future Infrastructure'!G168","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M168","v":2022},{"$f":"'Trans - Future Infrastructure'!N168","v":2026},{"$f":"'Trans - Future Infrastructure'!Y168","v":126261},87327.42029144027,{"$f":"IF($E168<>\"\",IFERROR(IF(AND(H$9>=$D168,H$9<=$E168),$F168/($E168+1-$D168),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D168,$F168*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E168<>\"\",IFERROR(IF(AND(I$9>=$D168,I$9<=$E168),$F168/($E168+1-$D168),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D168,$F168*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E168<>\"\",IFERROR(IF(AND(J$9>=$D168,J$9<=$E168),$F168/($E168+1-$D168),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D168,$F168*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E168<>\"\",IFERROR(IF(AND(K$9>=$D168,K$9<=$E168),$F168/($E168+1-$D168),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D168,$F168*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E168<>\"\",IFERROR(IF(AND(L$9>=$D168,L$9<=$E168),$F168/($E168+1-$D168),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D168,$F168*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E168<>\"\",IFERROR(IF(AND(M$9>=$D168,M$9<=$E168),$F168/($E168+1-$D168),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D168,$F168*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E168<>\"\",IFERROR(IF(AND(N$9>=$D168,N$9<=$E168),$F168/($E168+1-$D168),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D168,$F168*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":28986.330090622145},{"$f":"IF($E168<>\"\",IFERROR(IF(AND(O$9>=$D168,O$9<=$E168),$F168/($E168+1-$D168),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D168,$F168*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":29660.302028235132},{"$f":"IF($E168<>\"\",IFERROR(IF(AND(P$9>=$D168,P$9<=$E168),$F168/($E168+1-$D168),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D168,$F168*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":30349.944737942067},{"$f":"IF($E168<>\"\",IFERROR(IF(AND(Q$9>=$D168,Q$9<=$E168),$F168/($E168+1-$D168),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D168,$F168*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":31055.622586691046},{"$f":"IF($E168<>\"\",IFERROR(IF(AND(R$9>=$D168,R$9<=$E168),$F168/($E168+1-$D168),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D168,$F168*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":31777.708413461558},{"$f":"IF($E168<>\"\",IFERROR(IF(AND(S$9>=$D168,S$9<=$E168),$F168/($E168+1-$D168),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D168,$F168*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B169","v":"TR-L-234"},{"$f":"'Trans - Future Infrastructure'!G169","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M169","v":2017},{"$f":"'Trans - Future Infrastructure'!N169","v":2021},{"$f":"'Trans - Future Infrastructure'!Y169","v":560771},489017.09162030689,{"$f":"IF($E169<>\"\",IFERROR(IF(AND(H$9>=$D169,H$9<=$E169),$F169/($E169+1-$D169),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D169,$F169*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E169<>\"\",IFERROR(IF(AND(I$9>=$D169,I$9<=$E169),$F169/($E169+1-$D169),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D169,$F169*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":114761.93900142294},{"$f":"IF($E169<>\"\",IFERROR(IF(AND(J$9>=$D169,J$9<=$E169),$F169/($E169+1-$D169),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D169,$F169*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":117430.31151188561},{"$f":"IF($E169<>\"\",IFERROR(IF(AND(K$9>=$D169,K$9<=$E169),$F169/($E169+1-$D169),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D169,$F169*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":120160.72734364931},{"$f":"IF($E169<>\"\",IFERROR(IF(AND(L$9>=$D169,L$9<=$E169),$F169/($E169+1-$D169),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D169,$F169*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":122954.62908904435},{"$f":"IF($E169<>\"\",IFERROR(IF(AND(M$9>=$D169,M$9<=$E169),$F169/($E169+1-$D169),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D169,$F169*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":125813.49288265164},{"$f":"IF($E169<>\"\",IFERROR(IF(AND(N$9>=$D169,N$9<=$E169),$F169/($E169+1-$D169),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D169,$F169*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E169<>\"\",IFERROR(IF(AND(O$9>=$D169,O$9<=$E169),$F169/($E169+1-$D169),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D169,$F169*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E169<>\"\",IFERROR(IF(AND(P$9>=$D169,P$9<=$E169),$F169/($E169+1-$D169),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D169,$F169*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E169<>\"\",IFERROR(IF(AND(Q$9>=$D169,Q$9<=$E169),$F169/($E169+1-$D169),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D169,$F169*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E169<>\"\",IFERROR(IF(AND(R$9>=$D169,R$9<=$E169),$F169/($E169+1-$D169),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D169,$F169*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E169<>\"\",IFERROR(IF(AND(S$9>=$D169,S$9<=$E169),$F169/($E169+1-$D169),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D169,$F169*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B170","v":"TR-L-235"},{"$f":"'Trans - Future Infrastructure'!G170","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M170","v":2017},{"$f":"'Trans - Future Infrastructure'!N170","v":2021},{"$f":"'Trans - Future Infrastructure'!Y170","v":312613},272612.34989451844,{"$f":"IF($E170<>\"\",IFERROR(IF(AND(H$9>=$D170,H$9<=$E170),$F170/($E170+1-$D170),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D170,$F170*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E170<>\"\",IFERROR(IF(AND(I$9>=$D170,I$9<=$E170),$F170/($E170+1-$D170),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D170,$F170*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":63976.336217550182},{"$f":"IF($E170<>\"\",IFERROR(IF(AND(J$9>=$D170,J$9<=$E170),$F170/($E170+1-$D170),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D170,$F170*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":65463.873796371598},{"$f":"IF($E170<>\"\",IFERROR(IF(AND(K$9>=$D170,K$9<=$E170),$F170/($E170+1-$D170),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D170,$F170*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":66985.998664482016},{"$f":"IF($E170<>\"\",IFERROR(IF(AND(L$9>=$D170,L$9<=$E170),$F170/($E170+1-$D170),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D170,$F170*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":68543.515023803688},{"$f":"IF($E170<>\"\",IFERROR(IF(AND(M$9>=$D170,M$9<=$E170),$F170/($E170+1-$D170),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D170,$F170*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":70137.245775056799},{"$f":"IF($E170<>\"\",IFERROR(IF(AND(N$9>=$D170,N$9<=$E170),$F170/($E170+1-$D170),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D170,$F170*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E170<>\"\",IFERROR(IF(AND(O$9>=$D170,O$9<=$E170),$F170/($E170+1-$D170),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D170,$F170*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E170<>\"\",IFERROR(IF(AND(P$9>=$D170,P$9<=$E170),$F170/($E170+1-$D170),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D170,$F170*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E170<>\"\",IFERROR(IF(AND(Q$9>=$D170,Q$9<=$E170),$F170/($E170+1-$D170),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D170,$F170*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E170<>\"\",IFERROR(IF(AND(R$9>=$D170,R$9<=$E170),$F170/($E170+1-$D170),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D170,$F170*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E170<>\"\",IFERROR(IF(AND(S$9>=$D170,S$9<=$E170),$F170/($E170+1-$D170),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D170,$F170*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B171","v":"TR-L-236"},{"$f":"'Trans - Future Infrastructure'!G171","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M171","v":2017},{"$f":"'Trans - Future Infrastructure'!N171","v":2021},{"$f":"'Trans - Future Infrastructure'!Y171","v":238516},207996.49166042663,{"$f":"IF($E171<>\"\",IFERROR(IF(AND(H$9>=$D171,H$9<=$E171),$F171/($E171+1-$D171),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D171,$F171*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E171<>\"\",IFERROR(IF(AND(I$9>=$D171,I$9<=$E171),$F171/($E171+1-$D171),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D171,$F171*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":48812.364838523026},{"$f":"IF($E171<>\"\",IFERROR(IF(AND(J$9>=$D171,J$9<=$E171),$F171/($E171+1-$D171),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D171,$F171*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":49947.319281077136},{"$f":"IF($E171<>\"\",IFERROR(IF(AND(K$9>=$D171,K$9<=$E171),$F171/($E171+1-$D171),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D171,$F171*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":51108.662971333855},{"$f":"IF($E171<>\"\",IFERROR(IF(AND(L$9>=$D171,L$9<=$E171),$F171/($E171+1-$D171),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D171,$F171*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":52297.009495502622},{"$f":"IF($E171<>\"\",IFERROR(IF(AND(M$9>=$D171,M$9<=$E171),$F171/($E171+1-$D171),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D171,$F171*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":53512.986706513955},{"$f":"IF($E171<>\"\",IFERROR(IF(AND(N$9>=$D171,N$9<=$E171),$F171/($E171+1-$D171),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D171,$F171*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E171<>\"\",IFERROR(IF(AND(O$9>=$D171,O$9<=$E171),$F171/($E171+1-$D171),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D171,$F171*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E171<>\"\",IFERROR(IF(AND(P$9>=$D171,P$9<=$E171),$F171/($E171+1-$D171),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D171,$F171*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E171<>\"\",IFERROR(IF(AND(Q$9>=$D171,Q$9<=$E171),$F171/($E171+1-$D171),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D171,$F171*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E171<>\"\",IFERROR(IF(AND(R$9>=$D171,R$9<=$E171),$F171/($E171+1-$D171),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D171,$F171*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E171<>\"\",IFERROR(IF(AND(S$9>=$D171,S$9<=$E171),$F171/($E171+1-$D171),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D171,$F171*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B172","v":"TR-L-243"},{"$f":"'Trans - Future Infrastructure'!G172","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M172","v":2022},{"$f":"'Trans - Future Infrastructure'!N172","v":2026},{"$f":"'Trans - Future Infrastructure'!Y172","v":123044},85102.407729544168,{"$f":"IF($E172<>\"\",IFERROR(IF(AND(H$9>=$D172,H$9<=$E172),$F172/($E172+1-$D172),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D172,$F172*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E172<>\"\",IFERROR(IF(AND(I$9>=$D172,I$9<=$E172),$F172/($E172+1-$D172),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D172,$F172*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E172<>\"\",IFERROR(IF(AND(J$9>=$D172,J$9<=$E172),$F172/($E172+1-$D172),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D172,$F172*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E172<>\"\",IFERROR(IF(AND(K$9>=$D172,K$9<=$E172),$F172/($E172+1-$D172),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D172,$F172*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E172<>\"\",IFERROR(IF(AND(L$9>=$D172,L$9<=$E172),$F172/($E172+1-$D172),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D172,$F172*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E172<>\"\",IFERROR(IF(AND(M$9>=$D172,M$9<=$E172),$F172/($E172+1-$D172),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D172,$F172*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E172<>\"\",IFERROR(IF(AND(N$9>=$D172,N$9<=$E172),$F172/($E172+1-$D172),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D172,$F172*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":28247.788308903866},{"$f":"IF($E172<>\"\",IFERROR(IF(AND(O$9>=$D172,O$9<=$E172),$F172/($E172+1-$D172),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D172,$F172*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":28904.588136971535},{"$f":"IF($E172<>\"\",IFERROR(IF(AND(P$9>=$D172,P$9<=$E172),$F172/($E172+1-$D172),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D172,$F172*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":29576.659462029791},{"$f":"IF($E172<>\"\",IFERROR(IF(AND(Q$9>=$D172,Q$9<=$E172),$F172/($E172+1-$D172),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D172,$F172*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":30264.357367332846},{"$f":"IF($E172<>\"\",IFERROR(IF(AND(R$9>=$D172,R$9<=$E172),$F172/($E172+1-$D172),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D172,$F172*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":30968.045192307713},{"$f":"IF($E172<>\"\",IFERROR(IF(AND(S$9>=$D172,S$9<=$E172),$F172/($E172+1-$D172),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D172,$F172*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B173","v":"TR-L-244"},{"$f":"'Trans - Future Infrastructure'!G173","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M173","v":2022},{"$f":"'Trans - Future Infrastructure'!N173","v":2026},{"$f":"'Trans - Future Infrastructure'!Y173","v":11766},8137.8606786663022,{"$f":"IF($E173<>\"\",IFERROR(IF(AND(H$9>=$D173,H$9<=$E173),$F173/($E173+1-$D173),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D173,$F173*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E173<>\"\",IFERROR(IF(AND(I$9>=$D173,I$9<=$E173),$F173/($E173+1-$D173),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D173,$F173*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E173<>\"\",IFERROR(IF(AND(J$9>=$D173,J$9<=$E173),$F173/($E173+1-$D173),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D173,$F173*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E173<>\"\",IFERROR(IF(AND(K$9>=$D173,K$9<=$E173),$F173/($E173+1-$D173),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D173,$F173*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E173<>\"\",IFERROR(IF(AND(L$9>=$D173,L$9<=$E173),$F173/($E173+1-$D173),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D173,$F173*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E173<>\"\",IFERROR(IF(AND(M$9>=$D173,M$9<=$E173),$F173/($E173+1-$D173),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D173,$F173*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E173<>\"\",IFERROR(IF(AND(N$9>=$D173,N$9<=$E173),$F173/($E173+1-$D173),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D173,$F173*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":2701.1758171269048},{"$f":"IF($E173<>\"\",IFERROR(IF(AND(O$9>=$D173,O$9<=$E173),$F173/($E173+1-$D173),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D173,$F173*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":2763.9818603069398},{"$f":"IF($E173<>\"\",IFERROR(IF(AND(P$9>=$D173,P$9<=$E173),$F173/($E173+1-$D173),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D173,$F173*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":2828.2482301472846},{"$f":"IF($E173<>\"\",IFERROR(IF(AND(Q$9>=$D173,Q$9<=$E173),$F173/($E173+1-$D173),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D173,$F173*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":2894.0088812460444},{"$f":"IF($E173<>\"\",IFERROR(IF(AND(R$9>=$D173,R$9<=$E173),$F173/($E173+1-$D173),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D173,$F173*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":2961.2985576923093},{"$f":"IF($E173<>\"\",IFERROR(IF(AND(S$9>=$D173,S$9<=$E173),$F173/($E173+1-$D173),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D173,$F173*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B174","v":"TR-L-246"},{"$f":"'Trans - Future Infrastructure'!G174","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M174","v":2022},{"$f":"'Trans - Future Infrastructure'!N174","v":2026},{"$f":"'Trans - Future Infrastructure'!Y174","v":20168},13949.037410108958,{"$f":"IF($E174<>\"\",IFERROR(IF(AND(H$9>=$D174,H$9<=$E174),$F174/($E174+1-$D174),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D174,$F174*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E174<>\"\",IFERROR(IF(AND(I$9>=$D174,I$9<=$E174),$F174/($E174+1-$D174),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D174,$F174*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E174<>\"\",IFERROR(IF(AND(J$9>=$D174,J$9<=$E174),$F174/($E174+1-$D174),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D174,$F174*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E174<>\"\",IFERROR(IF(AND(K$9>=$D174,K$9<=$E174),$F174/($E174+1-$D174),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D174,$F174*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E174<>\"\",IFERROR(IF(AND(L$9>=$D174,L$9<=$E174),$F174/($E174+1-$D174),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D174,$F174*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E174<>\"\",IFERROR(IF(AND(M$9>=$D174,M$9<=$E174),$F174/($E174+1-$D174),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D174,$F174*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E174<>\"\",IFERROR(IF(AND(N$9>=$D174,N$9<=$E174),$F174/($E174+1-$D174),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D174,$F174*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":4630.0623729232884},{"$f":"IF($E174<>\"\",IFERROR(IF(AND(O$9>=$D174,O$9<=$E174),$F174/($E174+1-$D174),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D174,$F174*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":4737.7176745427814},{"$f":"IF($E174<>\"\",IFERROR(IF(AND(P$9>=$D174,P$9<=$E174),$F174/($E174+1-$D174),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D174,$F174*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":4847.8761096048311},{"$f":"IF($E174<>\"\",IFERROR(IF(AND(Q$9>=$D174,Q$9<=$E174),$F174/($E174+1-$D174),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D174,$F174*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":4960.5958793957352},{"$f":"IF($E174<>\"\",IFERROR(IF(AND(R$9>=$D174,R$9<=$E174),$F174/($E174+1-$D174),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D174,$F174*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":5075.9365384615412},{"$f":"IF($E174<>\"\",IFERROR(IF(AND(S$9>=$D174,S$9<=$E174),$F174/($E174+1-$D174),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D174,$F174*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B175","v":"TR-L-247"},{"$f":"'Trans - Future Infrastructure'!G175","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M175","v":2022},{"$f":"'Trans - Future Infrastructure'!N175","v":2026},{"$f":"'Trans - Future Infrastructure'!Y175","v":123576},85470.361314539114,{"$f":"IF($E175<>\"\",IFERROR(IF(AND(H$9>=$D175,H$9<=$E175),$F175/($E175+1-$D175),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D175,$F175*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E175<>\"\",IFERROR(IF(AND(I$9>=$D175,I$9<=$E175),$F175/($E175+1-$D175),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D175,$F175*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E175<>\"\",IFERROR(IF(AND(J$9>=$D175,J$9<=$E175),$F175/($E175+1-$D175),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D175,$F175*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E175<>\"\",IFERROR(IF(AND(K$9>=$D175,K$9<=$E175),$F175/($E175+1-$D175),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D175,$F175*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E175<>\"\",IFERROR(IF(AND(L$9>=$D175,L$9<=$E175),$F175/($E175+1-$D175),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D175,$F175*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E175<>\"\",IFERROR(IF(AND(M$9>=$D175,M$9<=$E175),$F175/($E175+1-$D175),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D175,$F175*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E175<>\"\",IFERROR(IF(AND(N$9>=$D175,N$9<=$E175),$F175/($E175+1-$D175),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D175,$F175*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":28369.922044643412},{"$f":"IF($E175<>\"\",IFERROR(IF(AND(O$9>=$D175,O$9<=$E175),$F175/($E175+1-$D175),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D175,$F175*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":29029.561649608229},{"$f":"IF($E175<>\"\",IFERROR(IF(AND(P$9>=$D175,P$9<=$E175),$F175/($E175+1-$D175),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D175,$F175*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":29704.538780272043},{"$f":"IF($E175<>\"\",IFERROR(IF(AND(Q$9>=$D175,Q$9<=$E175),$F175/($E175+1-$D175),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D175,$F175*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":30395.210055147138},{"$f":"IF($E175<>\"\",IFERROR(IF(AND(R$9>=$D175,R$9<=$E175),$F175/($E175+1-$D175),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D175,$F175*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":31101.940384615405},{"$f":"IF($E175<>\"\",IFERROR(IF(AND(S$9>=$D175,S$9<=$E175),$F175/($E175+1-$D175),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D175,$F175*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B176","v":"TR-L-249"},{"$f":"'Trans - Future Infrastructure'!G176","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M176","v":2017},{"$f":"'Trans - Future Infrastructure'!N176","v":2021},{"$f":"'Trans - Future Infrastructure'!Y176","v":230137},200689.63340512005,{"$f":"IF($E176<>\"\",IFERROR(IF(AND(H$9>=$D176,H$9<=$E176),$F176/($E176+1-$D176),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D176,$F176*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E176<>\"\",IFERROR(IF(AND(I$9>=$D176,I$9<=$E176),$F176/($E176+1-$D176),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D176,$F176*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":47097.60018968612},{"$f":"IF($E176<>\"\",IFERROR(IF(AND(J$9>=$D176,J$9<=$E176),$F176/($E176+1-$D176),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D176,$F176*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":48192.68400186675},{"$f":"IF($E176<>\"\",IFERROR(IF(AND(K$9>=$D176,K$9<=$E176),$F176/($E176+1-$D176),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D176,$F176*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":49313.230014899884},{"$f":"IF($E176<>\"\",IFERROR(IF(AND(L$9>=$D176,L$9<=$E176),$F176/($E176+1-$D176),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D176,$F176*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":50459.83025988398},{"$f":"IF($E176<>\"\",IFERROR(IF(AND(M$9>=$D176,M$9<=$E176),$F176/($E176+1-$D176),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D176,$F176*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":51633.090533452698},{"$f":"IF($E176<>\"\",IFERROR(IF(AND(N$9>=$D176,N$9<=$E176),$F176/($E176+1-$D176),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D176,$F176*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E176<>\"\",IFERROR(IF(AND(O$9>=$D176,O$9<=$E176),$F176/($E176+1-$D176),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D176,$F176*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E176<>\"\",IFERROR(IF(AND(P$9>=$D176,P$9<=$E176),$F176/($E176+1-$D176),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D176,$F176*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E176<>\"\",IFERROR(IF(AND(Q$9>=$D176,Q$9<=$E176),$F176/($E176+1-$D176),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D176,$F176*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E176<>\"\",IFERROR(IF(AND(R$9>=$D176,R$9<=$E176),$F176/($E176+1-$D176),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D176,$F176*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E176<>\"\",IFERROR(IF(AND(S$9>=$D176,S$9<=$E176),$F176/($E176+1-$D176),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D176,$F176*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B177","v":"TR-L-254"},{"$f":"'Trans - Future Infrastructure'!G177","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M177","v":2017},{"$f":"'Trans - Future Infrastructure'!N177","v":2021},{"$f":"'Trans - Future Infrastructure'!Y177","v":452314},394437.7950699082,{"$f":"IF($E177<>\"\",IFERROR(IF(AND(H$9>=$D177,H$9<=$E177),$F177/($E177+1-$D177),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D177,$F177*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E177<>\"\",IFERROR(IF(AND(I$9>=$D177,I$9<=$E177),$F177/($E177+1-$D177),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D177,$F177*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":92566.184195490889},{"$f":"IF($E177<>\"\",IFERROR(IF(AND(J$9>=$D177,J$9<=$E177),$F177/($E177+1-$D177),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D177,$F177*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":94718.47495891733},{"$f":"IF($E177<>\"\",IFERROR(IF(AND(K$9>=$D177,K$9<=$E177),$F177/($E177+1-$D177),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D177,$F177*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":96920.809435073141},{"$f":"IF($E177<>\"\",IFERROR(IF(AND(L$9>=$D177,L$9<=$E177),$F177/($E177+1-$D177),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D177,$F177*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":99174.351208928434},{"$f":"IF($E177<>\"\",IFERROR(IF(AND(M$9>=$D177,M$9<=$E177),$F177/($E177+1-$D177),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D177,$F177*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":101480.29092040013},{"$f":"IF($E177<>\"\",IFERROR(IF(AND(N$9>=$D177,N$9<=$E177),$F177/($E177+1-$D177),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D177,$F177*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E177<>\"\",IFERROR(IF(AND(O$9>=$D177,O$9<=$E177),$F177/($E177+1-$D177),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D177,$F177*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E177<>\"\",IFERROR(IF(AND(P$9>=$D177,P$9<=$E177),$F177/($E177+1-$D177),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D177,$F177*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E177<>\"\",IFERROR(IF(AND(Q$9>=$D177,Q$9<=$E177),$F177/($E177+1-$D177),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D177,$F177*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E177<>\"\",IFERROR(IF(AND(R$9>=$D177,R$9<=$E177),$F177/($E177+1-$D177),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D177,$F177*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E177<>\"\",IFERROR(IF(AND(S$9>=$D177,S$9<=$E177),$F177/($E177+1-$D177),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D177,$F177*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B178","v":"TR-L-255"},{"$f":"'Trans - Future Infrastructure'!G178","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M178","v":2017},{"$f":"'Trans - Future Infrastructure'!N178","v":2021},{"$f":"'Trans - Future Infrastructure'!Y178","v":70132},61158.203026753101,{"$f":"IF($E178<>\"\",IFERROR(IF(AND(H$9>=$D178,H$9<=$E178),$F178/($E178+1-$D178),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D178,$F178*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E178<>\"\",IFERROR(IF(AND(I$9>=$D178,I$9<=$E178),$F178/($E178+1-$D178),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D178,$F178*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":14352.533041201836},{"$f":"IF($E178<>\"\",IFERROR(IF(AND(J$9>=$D178,J$9<=$E178),$F178/($E178+1-$D178),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D178,$F178*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":14686.249122995949},{"$f":"IF($E178<>\"\",IFERROR(IF(AND(K$9>=$D178,K$9<=$E178),$F178/($E178+1-$D178),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D178,$F178*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":15027.724561478417},{"$f":"IF($E178<>\"\",IFERROR(IF(AND(L$9>=$D178,L$9<=$E178),$F178/($E178+1-$D178),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D178,$F178*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":15377.139772336404},{"$f":"IF($E178<>\"\",IFERROR(IF(AND(M$9>=$D178,M$9<=$E178),$F178/($E178+1-$D178),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D178,$F178*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":15734.679366169301},{"$f":"IF($E178<>\"\",IFERROR(IF(AND(N$9>=$D178,N$9<=$E178),$F178/($E178+1-$D178),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D178,$F178*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E178<>\"\",IFERROR(IF(AND(O$9>=$D178,O$9<=$E178),$F178/($E178+1-$D178),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D178,$F178*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E178<>\"\",IFERROR(IF(AND(P$9>=$D178,P$9<=$E178),$F178/($E178+1-$D178),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D178,$F178*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E178<>\"\",IFERROR(IF(AND(Q$9>=$D178,Q$9<=$E178),$F178/($E178+1-$D178),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D178,$F178*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E178<>\"\",IFERROR(IF(AND(R$9>=$D178,R$9<=$E178),$F178/($E178+1-$D178),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D178,$F178*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E178<>\"\",IFERROR(IF(AND(S$9>=$D178,S$9<=$E178),$F178/($E178+1-$D178),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D178,$F178*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B179","v":"TR-L-256"},{"$f":"'Trans - Future Infrastructure'!G179","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M179","v":2017},{"$f":"'Trans - Future Infrastructure'!N179","v":2021},{"$f":"'Trans - Future Infrastructure'!Y179","v":400891},349594.66676550044,{"$f":"IF($E179<>\"\",IFERROR(IF(AND(H$9>=$D179,H$9<=$E179),$F179/($E179+1-$D179),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D179,$F179*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E179<>\"\",IFERROR(IF(AND(I$9>=$D179,I$9<=$E179),$F179/($E179+1-$D179),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D179,$F179*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":82042.453137233286},{"$f":"IF($E179<>\"\",IFERROR(IF(AND(J$9>=$D179,J$9<=$E179),$F179/($E179+1-$D179),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D179,$F179*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":83950.052717261293},{"$f":"IF($E179<>\"\",IFERROR(IF(AND(K$9>=$D179,K$9<=$E179),$F179/($E179+1-$D179),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D179,$F179*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":85902.006604341019},{"$f":"IF($E179<>\"\",IFERROR(IF(AND(L$9>=$D179,L$9<=$E179),$F179/($E179+1-$D179),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D179,$F179*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":87899.346096955938},{"$f":"IF($E179<>\"\",IFERROR(IF(AND(M$9>=$D179,M$9<=$E179),$F179/($E179+1-$D179),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D179,$F179*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":89943.126472694028},{"$f":"IF($E179<>\"\",IFERROR(IF(AND(N$9>=$D179,N$9<=$E179),$F179/($E179+1-$D179),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D179,$F179*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E179<>\"\",IFERROR(IF(AND(O$9>=$D179,O$9<=$E179),$F179/($E179+1-$D179),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D179,$F179*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E179<>\"\",IFERROR(IF(AND(P$9>=$D179,P$9<=$E179),$F179/($E179+1-$D179),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D179,$F179*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E179<>\"\",IFERROR(IF(AND(Q$9>=$D179,Q$9<=$E179),$F179/($E179+1-$D179),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D179,$F179*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E179<>\"\",IFERROR(IF(AND(R$9>=$D179,R$9<=$E179),$F179/($E179+1-$D179),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D179,$F179*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E179<>\"\",IFERROR(IF(AND(S$9>=$D179,S$9<=$E179),$F179/($E179+1-$D179),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D179,$F179*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B180","v":"TR-L-257"},{"$f":"'Trans - Future Infrastructure'!G180","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M180","v":2017},{"$f":"'Trans - Future Infrastructure'!N180","v":2021},{"$f":"'Trans - Future Infrastructure'!Y180","v":366358},319480.36480458581,{"$f":"IF($E180<>\"\",IFERROR(IF(AND(H$9>=$D180,H$9<=$E180),$F180/($E180+1-$D180),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D180,$F180*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E180<>\"\",IFERROR(IF(AND(I$9>=$D180,I$9<=$E180),$F180/($E180+1-$D180),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D180,$F180*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":74975.26521286463},{"$f":"IF($E180<>\"\",IFERROR(IF(AND(J$9>=$D180,J$9<=$E180),$F180/($E180+1-$D180),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D180,$F180*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":76718.542978990343},{"$f":"IF($E180<>\"\",IFERROR(IF(AND(K$9>=$D180,K$9<=$E180),$F180/($E180+1-$D180),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D180,$F180*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":78502.354344580366},{"$f":"IF($E180<>\"\",IFERROR(IF(AND(L$9>=$D180,L$9<=$E180),$F180/($E180+1-$D180),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D180,$F180*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":80327.641771425609},{"$f":"IF($E180<>\"\",IFERROR(IF(AND(M$9>=$D180,M$9<=$E180),$F180/($E180+1-$D180),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D180,$F180*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":82195.369634846487},{"$f":"IF($E180<>\"\",IFERROR(IF(AND(N$9>=$D180,N$9<=$E180),$F180/($E180+1-$D180),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D180,$F180*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E180<>\"\",IFERROR(IF(AND(O$9>=$D180,O$9<=$E180),$F180/($E180+1-$D180),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D180,$F180*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E180<>\"\",IFERROR(IF(AND(P$9>=$D180,P$9<=$E180),$F180/($E180+1-$D180),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D180,$F180*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E180<>\"\",IFERROR(IF(AND(Q$9>=$D180,Q$9<=$E180),$F180/($E180+1-$D180),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D180,$F180*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E180<>\"\",IFERROR(IF(AND(R$9>=$D180,R$9<=$E180),$F180/($E180+1-$D180),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D180,$F180*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E180<>\"\",IFERROR(IF(AND(S$9>=$D180,S$9<=$E180),$F180/($E180+1-$D180),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D180,$F180*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B181","v":"TR-L-258"},{"$f":"'Trans - Future Infrastructure'!G181","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M181","v":2017},{"$f":"'Trans - Future Infrastructure'!N181","v":2021},{"$f":"'Trans - Future Infrastructure'!Y181","v":206785},180325.65751564389,{"$f":"IF($E181<>\"\",IFERROR(IF(AND(H$9>=$D181,H$9<=$E181),$F181/($E181+1-$D181),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D181,$F181*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E181<>\"\",IFERROR(IF(AND(I$9>=$D181,I$9<=$E181),$F181/($E181+1-$D181),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D181,$F181*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":42318.606982902551},{"$f":"IF($E181<>\"\",IFERROR(IF(AND(J$9>=$D181,J$9<=$E181),$F181/($E181+1-$D181),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D181,$F181*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":43302.572647275389},{"$f":"IF($E181<>\"\",IFERROR(IF(AND(K$9>=$D181,K$9<=$E181),$F181/($E181+1-$D181),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D181,$F181*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":44309.416863134014},{"$f":"IF($E181<>\"\",IFERROR(IF(AND(L$9>=$D181,L$9<=$E181),$F181/($E181+1-$D181),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D181,$F181*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":45339.671588184901},{"$f":"IF($E181<>\"\",IFERROR(IF(AND(M$9>=$D181,M$9<=$E181),$F181/($E181+1-$D181),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D181,$F181*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":46393.881148880952},{"$f":"IF($E181<>\"\",IFERROR(IF(AND(N$9>=$D181,N$9<=$E181),$F181/($E181+1-$D181),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D181,$F181*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E181<>\"\",IFERROR(IF(AND(O$9>=$D181,O$9<=$E181),$F181/($E181+1-$D181),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D181,$F181*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E181<>\"\",IFERROR(IF(AND(P$9>=$D181,P$9<=$E181),$F181/($E181+1-$D181),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D181,$F181*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E181<>\"\",IFERROR(IF(AND(Q$9>=$D181,Q$9<=$E181),$F181/($E181+1-$D181),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D181,$F181*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E181<>\"\",IFERROR(IF(AND(R$9>=$D181,R$9<=$E181),$F181/($E181+1-$D181),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D181,$F181*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E181<>\"\",IFERROR(IF(AND(S$9>=$D181,S$9<=$E181),$F181/($E181+1-$D181),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D181,$F181*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B182","v":"TR-L-259"},{"$f":"'Trans - Future Infrastructure'!G182","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M182","v":2017},{"$f":"'Trans - Future Infrastructure'!N182","v":2021},{"$f":"'Trans - Future Infrastructure'!Y182","v":366851},319910.2825895084,{"$f":"IF($E182<>\"\",IFERROR(IF(AND(H$9>=$D182,H$9<=$E182),$F182/($E182+1-$D182),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D182,$F182*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E182<>\"\",IFERROR(IF(AND(I$9>=$D182,I$9<=$E182),$F182/($E182+1-$D182),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D182,$F182*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":75076.1577981226},{"$f":"IF($E182<>\"\",IFERROR(IF(AND(J$9>=$D182,J$9<=$E182),$F182/($E182+1-$D182),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D182,$F182*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":76821.781455258475},{"$f":"IF($E182<>\"\",IFERROR(IF(AND(K$9>=$D182,K$9<=$E182),$F182/($E182+1-$D182),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D182,$F182*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":78607.993257042704},{"$f":"IF($E182<>\"\",IFERROR(IF(AND(L$9>=$D182,L$9<=$E182),$F182/($E182+1-$D182),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D182,$F182*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":80435.736933516542},{"$f":"IF($E182<>\"\",IFERROR(IF(AND(M$9>=$D182,M$9<=$E182),$F182/($E182+1-$D182),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D182,$F182*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":82305.97815773933},{"$f":"IF($E182<>\"\",IFERROR(IF(AND(N$9>=$D182,N$9<=$E182),$F182/($E182+1-$D182),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D182,$F182*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E182<>\"\",IFERROR(IF(AND(O$9>=$D182,O$9<=$E182),$F182/($E182+1-$D182),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D182,$F182*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E182<>\"\",IFERROR(IF(AND(P$9>=$D182,P$9<=$E182),$F182/($E182+1-$D182),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D182,$F182*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E182<>\"\",IFERROR(IF(AND(Q$9>=$D182,Q$9<=$E182),$F182/($E182+1-$D182),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D182,$F182*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E182<>\"\",IFERROR(IF(AND(R$9>=$D182,R$9<=$E182),$F182/($E182+1-$D182),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D182,$F182*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E182<>\"\",IFERROR(IF(AND(S$9>=$D182,S$9<=$E182),$F182/($E182+1-$D182),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D182,$F182*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B183","v":"TR-L-261"},{"$f":"'Trans - Future Infrastructure'!G183","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M183","v":2017},{"$f":"'Trans - Future Infrastructure'!N183","v":2021},{"$f":"'Trans - Future Infrastructure'!Y183","v":260096},226815.20524790927,{"$f":"IF($E183<>\"\",IFERROR(IF(AND(H$9>=$D183,H$9<=$E183),$F183/($E183+1-$D183),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D183,$F183*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E183<>\"\",IFERROR(IF(AND(I$9>=$D183,I$9<=$E183),$F183/($E183+1-$D183),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D183,$F183*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":53228.717759146071},{"$f":"IF($E183<>\"\",IFERROR(IF(AND(J$9>=$D183,J$9<=$E183),$F183/($E183+1-$D183),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D183,$F183*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":54466.358465390324},{"$f":"IF($E183<>\"\",IFERROR(IF(AND(K$9>=$D183,K$9<=$E183),$F183/($E183+1-$D183),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D183,$F183*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":55732.776015831434},{"$f":"IF($E183<>\"\",IFERROR(IF(AND(L$9>=$D183,L$9<=$E183),$F183/($E183+1-$D183),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D183,$F183*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":57028.639511572597},{"$f":"IF($E183<>\"\",IFERROR(IF(AND(M$9>=$D183,M$9<=$E183),$F183/($E183+1-$D183),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D183,$F183*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":58354.633611235535},{"$f":"IF($E183<>\"\",IFERROR(IF(AND(N$9>=$D183,N$9<=$E183),$F183/($E183+1-$D183),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D183,$F183*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E183<>\"\",IFERROR(IF(AND(O$9>=$D183,O$9<=$E183),$F183/($E183+1-$D183),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D183,$F183*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E183<>\"\",IFERROR(IF(AND(P$9>=$D183,P$9<=$E183),$F183/($E183+1-$D183),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D183,$F183*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E183<>\"\",IFERROR(IF(AND(Q$9>=$D183,Q$9<=$E183),$F183/($E183+1-$D183),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D183,$F183*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E183<>\"\",IFERROR(IF(AND(R$9>=$D183,R$9<=$E183),$F183/($E183+1-$D183),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D183,$F183*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E183<>\"\",IFERROR(IF(AND(S$9>=$D183,S$9<=$E183),$F183/($E183+1-$D183),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D183,$F183*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B184","v":"TR-L-263"},{"$f":"'Trans - Future Infrastructure'!G184","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M184","v":2017},{"$f":"'Trans - Future Infrastructure'!N184","v":2021},{"$f":"'Trans - Future Infrastructure'!Y184","v":128404},111973.96197808709,{"$f":"IF($E184<>\"\",IFERROR(IF(AND(H$9>=$D184,H$9<=$E184),$F184/($E184+1-$D184),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D184,$F184*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E184<>\"\",IFERROR(IF(AND(I$9>=$D184,I$9<=$E184),$F184/($E184+1-$D184),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D184,$F184*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":26277.913828530207},{"$f":"IF($E184<>\"\",IFERROR(IF(AND(J$9>=$D184,J$9<=$E184),$F184/($E184+1-$D184),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D184,$F184*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":26888.91137268539},{"$f":"IF($E184<>\"\",IFERROR(IF(AND(K$9>=$D184,K$9<=$E184),$F184/($E184+1-$D184),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D184,$F184*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":27514.115447899312},{"$f":"IF($E184<>\"\",IFERROR(IF(AND(L$9>=$D184,L$9<=$E184),$F184/($E184+1-$D184),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D184,$F184*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":28153.856375507381},{"$f":"IF($E184<>\"\",IFERROR(IF(AND(M$9>=$D184,M$9<=$E184),$F184/($E184+1-$D184),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D184,$F184*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":28808.472157269192},{"$f":"IF($E184<>\"\",IFERROR(IF(AND(N$9>=$D184,N$9<=$E184),$F184/($E184+1-$D184),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D184,$F184*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E184<>\"\",IFERROR(IF(AND(O$9>=$D184,O$9<=$E184),$F184/($E184+1-$D184),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D184,$F184*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E184<>\"\",IFERROR(IF(AND(P$9>=$D184,P$9<=$E184),$F184/($E184+1-$D184),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D184,$F184*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E184<>\"\",IFERROR(IF(AND(Q$9>=$D184,Q$9<=$E184),$F184/($E184+1-$D184),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D184,$F184*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E184<>\"\",IFERROR(IF(AND(R$9>=$D184,R$9<=$E184),$F184/($E184+1-$D184),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D184,$F184*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E184<>\"\",IFERROR(IF(AND(S$9>=$D184,S$9<=$E184),$F184/($E184+1-$D184),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D184,$F184*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B185","v":"TR-L-264"},{"$f":"'Trans - Future Infrastructure'!G185","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M185","v":2017},{"$f":"'Trans - Future Infrastructure'!N185","v":2021},{"$f":"'Trans - Future Infrastructure'!Y185","v":84205},73430.480891287065,{"$f":"IF($E185<>\"\",IFERROR(IF(AND(H$9>=$D185,H$9<=$E185),$F185/($E185+1-$D185),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D185,$F185*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E185<>\"\",IFERROR(IF(AND(I$9>=$D185,I$9<=$E185),$F185/($E185+1-$D185),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D185,$F185*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":17232.576352227235},{"$f":"IF($E185<>\"\",IFERROR(IF(AND(J$9>=$D185,J$9<=$E185),$F185/($E185+1-$D185),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D185,$F185*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":17633.257391802228},{"$f":"IF($E185<>\"\",IFERROR(IF(AND(K$9>=$D185,K$9<=$E185),$F185/($E185+1-$D185),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D185,$F185*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":18043.254815195491},{"$f":"IF($E185<>\"\",IFERROR(IF(AND(L$9>=$D185,L$9<=$E185),$F185/($E185+1-$D185),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D185,$F185*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":18462.785241110862},{"$f":"IF($E185<>\"\",IFERROR(IF(AND(M$9>=$D185,M$9<=$E185),$F185/($E185+1-$D185),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D185,$F185*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":18892.070324934211},{"$f":"IF($E185<>\"\",IFERROR(IF(AND(N$9>=$D185,N$9<=$E185),$F185/($E185+1-$D185),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D185,$F185*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E185<>\"\",IFERROR(IF(AND(O$9>=$D185,O$9<=$E185),$F185/($E185+1-$D185),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D185,$F185*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E185<>\"\",IFERROR(IF(AND(P$9>=$D185,P$9<=$E185),$F185/($E185+1-$D185),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D185,$F185*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E185<>\"\",IFERROR(IF(AND(Q$9>=$D185,Q$9<=$E185),$F185/($E185+1-$D185),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D185,$F185*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E185<>\"\",IFERROR(IF(AND(R$9>=$D185,R$9<=$E185),$F185/($E185+1-$D185),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D185,$F185*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E185<>\"\",IFERROR(IF(AND(S$9>=$D185,S$9<=$E185),$F185/($E185+1-$D185),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D185,$F185*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B186","v":"TR-L-266"},{"$f":"'Trans - Future Infrastructure'!G186","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M186","v":2017},{"$f":"'Trans - Future Infrastructure'!N186","v":2021},{"$f":"'Trans - Future Infrastructure'!Y186","v":145914},127243.45571844024,{"$f":"IF($E186<>\"\",IFERROR(IF(AND(H$9>=$D186,H$9<=$E186),$F186/($E186+1-$D186),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D186,$F186*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E186<>\"\",IFERROR(IF(AND(I$9>=$D186,I$9<=$E186),$F186/($E186+1-$D186),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D186,$F186*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":29861.340132520454},{"$f":"IF($E186<>\"\",IFERROR(IF(AND(J$9>=$D186,J$9<=$E186),$F186/($E186+1-$D186),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D186,$F186*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":30555.657253933026},{"$f":"IF($E186<>\"\",IFERROR(IF(AND(K$9>=$D186,K$9<=$E186),$F186/($E186+1-$D186),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D186,$F186*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":31266.118200872093},{"$f":"IF($E186<>\"\",IFERROR(IF(AND(L$9>=$D186,L$9<=$E186),$F186/($E186+1-$D186),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D186,$F186*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":31993.098339426997},{"$f":"IF($E186<>\"\",IFERROR(IF(AND(M$9>=$D186,M$9<=$E186),$F186/($E186+1-$D186),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D186,$F186*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":32736.981763463576},{"$f":"IF($E186<>\"\",IFERROR(IF(AND(N$9>=$D186,N$9<=$E186),$F186/($E186+1-$D186),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D186,$F186*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E186<>\"\",IFERROR(IF(AND(O$9>=$D186,O$9<=$E186),$F186/($E186+1-$D186),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D186,$F186*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E186<>\"\",IFERROR(IF(AND(P$9>=$D186,P$9<=$E186),$F186/($E186+1-$D186),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D186,$F186*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E186<>\"\",IFERROR(IF(AND(Q$9>=$D186,Q$9<=$E186),$F186/($E186+1-$D186),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D186,$F186*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E186<>\"\",IFERROR(IF(AND(R$9>=$D186,R$9<=$E186),$F186/($E186+1-$D186),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D186,$F186*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E186<>\"\",IFERROR(IF(AND(S$9>=$D186,S$9<=$E186),$F186/($E186+1-$D186),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D186,$F186*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B187","v":"TR-L-267"},{"$f":"'Trans - Future Infrastructure'!G187","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M187","v":2017},{"$f":"'Trans - Future Infrastructure'!N187","v":2021},{"$f":"'Trans - Future Infrastructure'!Y187","v":42384},36960.720884701754,{"$f":"IF($E187<>\"\",IFERROR(IF(AND(H$9>=$D187,H$9<=$E187),$F187/($E187+1-$D187),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D187,$F187*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E187<>\"\",IFERROR(IF(AND(I$9>=$D187,I$9<=$E187),$F187/($E187+1-$D187),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D187,$F187*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":8673.8972283451003},{"$f":"IF($E187<>\"\",IFERROR(IF(AND(J$9>=$D187,J$9<=$E187),$F187/($E187+1-$D187),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D187,$F187*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":8875.5772376241985},{"$f":"IF($E187<>\"\",IFERROR(IF(AND(K$9>=$D187,K$9<=$E187),$F187/($E187+1-$D187),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D187,$F187*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":9081.9465837806019},{"$f":"IF($E187<>\"\",IFERROR(IF(AND(L$9>=$D187,L$9<=$E187),$F187/($E187+1-$D187),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D187,$F187*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":9293.1143003294674},{"$f":"IF($E187<>\"\",IFERROR(IF(AND(M$9>=$D187,M$9<=$E187),$F187/($E187+1-$D187),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D187,$F187*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":9509.1919559647467},{"$f":"IF($E187<>\"\",IFERROR(IF(AND(N$9>=$D187,N$9<=$E187),$F187/($E187+1-$D187),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D187,$F187*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E187<>\"\",IFERROR(IF(AND(O$9>=$D187,O$9<=$E187),$F187/($E187+1-$D187),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D187,$F187*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E187<>\"\",IFERROR(IF(AND(P$9>=$D187,P$9<=$E187),$F187/($E187+1-$D187),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D187,$F187*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E187<>\"\",IFERROR(IF(AND(Q$9>=$D187,Q$9<=$E187),$F187/($E187+1-$D187),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D187,$F187*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E187<>\"\",IFERROR(IF(AND(R$9>=$D187,R$9<=$E187),$F187/($E187+1-$D187),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D187,$F187*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E187<>\"\",IFERROR(IF(AND(S$9>=$D187,S$9<=$E187),$F187/($E187+1-$D187),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D187,$F187*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B188","v":"TR-L-268"},{"$f":"'Trans - Future Infrastructure'!G188","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M188","v":2017},{"$f":"'Trans - Future Infrastructure'!N188","v":2021},{"$f":"'Trans - Future Infrastructure'!Y188","v":167317},145907.81748456121,{"$f":"IF($E188<>\"\",IFERROR(IF(AND(H$9>=$D188,H$9<=$E188),$F188/($E188+1-$D188),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D188,$F188*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E188<>\"\",IFERROR(IF(AND(I$9>=$D188,I$9<=$E188),$F188/($E188+1-$D188),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D188,$F188*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":34241.469954582324},{"$f":"IF($E188<>\"\",IFERROR(IF(AND(J$9>=$D188,J$9<=$E188),$F188/($E188+1-$D188),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D188,$F188*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":35037.631102953193},{"$f":"IF($E188<>\"\",IFERROR(IF(AND(K$9>=$D188,K$9<=$E188),$F188/($E188+1-$D188),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D188,$F188*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":35852.304090185426},{"$f":"IF($E188<>\"\",IFERROR(IF(AND(L$9>=$D188,L$9<=$E188),$F188/($E188+1-$D188),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D188,$F188*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":36685.919341926805},{"$f":"IF($E188<>\"\",IFERROR(IF(AND(M$9>=$D188,M$9<=$E188),$F188/($E188+1-$D188),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D188,$F188*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":37538.917291811857},{"$f":"IF($E188<>\"\",IFERROR(IF(AND(N$9>=$D188,N$9<=$E188),$F188/($E188+1-$D188),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D188,$F188*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E188<>\"\",IFERROR(IF(AND(O$9>=$D188,O$9<=$E188),$F188/($E188+1-$D188),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D188,$F188*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E188<>\"\",IFERROR(IF(AND(P$9>=$D188,P$9<=$E188),$F188/($E188+1-$D188),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D188,$F188*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E188<>\"\",IFERROR(IF(AND(Q$9>=$D188,Q$9<=$E188),$F188/($E188+1-$D188),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D188,$F188*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E188<>\"\",IFERROR(IF(AND(R$9>=$D188,R$9<=$E188),$F188/($E188+1-$D188),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D188,$F188*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E188<>\"\",IFERROR(IF(AND(S$9>=$D188,S$9<=$E188),$F188/($E188+1-$D188),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D188,$F188*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B189","v":"TR-L-270"},{"$f":"'Trans - Future Infrastructure'!G189","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M189","v":2017},{"$f":"'Trans - Future Infrastructure'!N189","v":2021},{"$f":"'Trans - Future Infrastructure'!Y189","v":318166},277454.81127316947,{"$f":"IF($E189<>\"\",IFERROR(IF(AND(H$9>=$D189,H$9<=$E189),$F189/($E189+1-$D189),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D189,$F189*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E189<>\"\",IFERROR(IF(AND(I$9>=$D189,I$9<=$E189),$F189/($E189+1-$D189),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D189,$F189*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":65112.759191054341},{"$f":"IF($E189<>\"\",IFERROR(IF(AND(J$9>=$D189,J$9<=$E189),$F189/($E189+1-$D189),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D189,$F189*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":66626.720162937447},{"$f":"IF($E189<>\"\",IFERROR(IF(AND(K$9>=$D189,K$9<=$E189),$F189/($E189+1-$D189),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D189,$F189*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":68175.882804245455},{"$f":"IF($E189<>\"\",IFERROR(IF(AND(L$9>=$D189,L$9<=$E189),$F189/($E189+1-$D189),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D189,$F189*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":69761.065602081566},{"$f":"IF($E189<>\"\",IFERROR(IF(AND(M$9>=$D189,M$9<=$E189),$F189/($E189+1-$D189),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D189,$F189*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":71383.106074496973},{"$f":"IF($E189<>\"\",IFERROR(IF(AND(N$9>=$D189,N$9<=$E189),$F189/($E189+1-$D189),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D189,$F189*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E189<>\"\",IFERROR(IF(AND(O$9>=$D189,O$9<=$E189),$F189/($E189+1-$D189),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D189,$F189*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E189<>\"\",IFERROR(IF(AND(P$9>=$D189,P$9<=$E189),$F189/($E189+1-$D189),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D189,$F189*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E189<>\"\",IFERROR(IF(AND(Q$9>=$D189,Q$9<=$E189),$F189/($E189+1-$D189),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D189,$F189*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E189<>\"\",IFERROR(IF(AND(R$9>=$D189,R$9<=$E189),$F189/($E189+1-$D189),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D189,$F189*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E189<>\"\",IFERROR(IF(AND(S$9>=$D189,S$9<=$E189),$F189/($E189+1-$D189),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D189,$F189*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B190","v":"TR-L-271"},{"$f":"'Trans - Future Infrastructure'!G190","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M190","v":2017},{"$f":"'Trans - Future Infrastructure'!N190","v":2021},{"$f":"'Trans - Future Infrastructure'!Y190","v":306399},267193.46730727947,{"$f":"IF($E190<>\"\",IFERROR(IF(AND(H$9>=$D190,H$9<=$E190),$F190/($E190+1-$D190),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D190,$F190*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E190<>\"\",IFERROR(IF(AND(I$9>=$D190,I$9<=$E190),$F190/($E190+1-$D190),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D190,$F190*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":62704.63941269608},{"$f":"IF($E190<>\"\",IFERROR(IF(AND(J$9>=$D190,J$9<=$E190),$F190/($E190+1-$D190),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D190,$F190*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":64162.608296310333},{"$f":"IF($E190<>\"\",IFERROR(IF(AND(K$9>=$D190,K$9<=$E190),$F190/($E190+1-$D190),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D190,$F190*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":65654.476956488128},{"$f":"IF($E190<>\"\",IFERROR(IF(AND(L$9>=$D190,L$9<=$E190),$F190/($E190+1-$D190),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D190,$F190*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":67181.033609537772},{"$f":"IF($E190<>\"\",IFERROR(IF(AND(M$9>=$D190,M$9<=$E190),$F190/($E190+1-$D190),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D190,$F190*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":68743.084798877942},{"$f":"IF($E190<>\"\",IFERROR(IF(AND(N$9>=$D190,N$9<=$E190),$F190/($E190+1-$D190),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D190,$F190*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E190<>\"\",IFERROR(IF(AND(O$9>=$D190,O$9<=$E190),$F190/($E190+1-$D190),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D190,$F190*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E190<>\"\",IFERROR(IF(AND(P$9>=$D190,P$9<=$E190),$F190/($E190+1-$D190),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D190,$F190*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E190<>\"\",IFERROR(IF(AND(Q$9>=$D190,Q$9<=$E190),$F190/($E190+1-$D190),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D190,$F190*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E190<>\"\",IFERROR(IF(AND(R$9>=$D190,R$9<=$E190),$F190/($E190+1-$D190),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D190,$F190*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E190<>\"\",IFERROR(IF(AND(S$9>=$D190,S$9<=$E190),$F190/($E190+1-$D190),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D190,$F190*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B191","v":"TR-L-272"},{"$f":"'Trans - Future Infrastructure'!G191","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M191","v":2022},{"$f":"'Trans - Future Infrastructure'!N191","v":2026},{"$f":"'Trans - Future Infrastructure'!Y191","v":249822},172787.40697482351,{"$f":"IF($E191<>\"\",IFERROR(IF(AND(H$9>=$D191,H$9<=$E191),$F191/($E191+1-$D191),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D191,$F191*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E191<>\"\",IFERROR(IF(AND(I$9>=$D191,I$9<=$E191),$F191/($E191+1-$D191),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D191,$F191*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E191<>\"\",IFERROR(IF(AND(J$9>=$D191,J$9<=$E191),$F191/($E191+1-$D191),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D191,$F191*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E191<>\"\",IFERROR(IF(AND(K$9>=$D191,K$9<=$E191),$F191/($E191+1-$D191),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D191,$F191*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E191<>\"\",IFERROR(IF(AND(L$9>=$D191,L$9<=$E191),$F191/($E191+1-$D191),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D191,$F191*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E191<>\"\",IFERROR(IF(AND(M$9>=$D191,M$9<=$E191),$F191/($E191+1-$D191),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D191,$F191*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E191<>\"\",IFERROR(IF(AND(N$9>=$D191,N$9<=$E191),$F191/($E191+1-$D191),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D191,$F191*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":57352.808514896962},{"$f":"IF($E191<>\"\",IFERROR(IF(AND(O$9>=$D191,O$9<=$E191),$F191/($E191+1-$D191),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D191,$F191*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":58686.339988577289},{"$f":"IF($E191<>\"\",IFERROR(IF(AND(P$9>=$D191,P$9<=$E191),$F191/($E191+1-$D191),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D191,$F191*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":60050.877898338862},{"$f":"IF($E191<>\"\",IFERROR(IF(AND(Q$9>=$D191,Q$9<=$E191),$F191/($E191+1-$D191),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D191,$F191*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":61447.143186354697},{"$f":"IF($E191<>\"\",IFERROR(IF(AND(R$9>=$D191,R$9<=$E191),$F191/($E191+1-$D191),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D191,$F191*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":62875.87355769235},{"$f":"IF($E191<>\"\",IFERROR(IF(AND(S$9>=$D191,S$9<=$E191),$F191/($E191+1-$D191),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D191,$F191*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B192","v":"TR-L-273"},{"$f":"'Trans - Future Infrastructure'!G192","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M192","v":2022},{"$f":"'Trans - Future Infrastructure'!N192","v":2026},{"$f":"'Trans - Future Infrastructure'!Y192","v":302450},209187.14620624032,{"$f":"IF($E192<>\"\",IFERROR(IF(AND(H$9>=$D192,H$9<=$E192),$F192/($E192+1-$D192),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D192,$F192*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E192<>\"\",IFERROR(IF(AND(I$9>=$D192,I$9<=$E192),$F192/($E192+1-$D192),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D192,$F192*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E192<>\"\",IFERROR(IF(AND(J$9>=$D192,J$9<=$E192),$F192/($E192+1-$D192),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D192,$F192*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E192<>\"\",IFERROR(IF(AND(K$9>=$D192,K$9<=$E192),$F192/($E192+1-$D192),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D192,$F192*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E192<>\"\",IFERROR(IF(AND(L$9>=$D192,L$9<=$E192),$F192/($E192+1-$D192),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D192,$F192*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E192<>\"\",IFERROR(IF(AND(M$9>=$D192,M$9<=$E192),$F192/($E192+1-$D192),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D192,$F192*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E192<>\"\",IFERROR(IF(AND(N$9>=$D192,N$9<=$E192),$F192/($E192+1-$D192),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D192,$F192*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":69434.865365462552},{"$f":"IF($E192<>\"\",IFERROR(IF(AND(O$9>=$D192,O$9<=$E192),$F192/($E192+1-$D192),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D192,$F192*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":71049.321234900053},{"$f":"IF($E192<>\"\",IFERROR(IF(AND(P$9>=$D192,P$9<=$E192),$F192/($E192+1-$D192),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D192,$F192*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":72701.315417987964},{"$f":"IF($E192<>\"\",IFERROR(IF(AND(Q$9>=$D192,Q$9<=$E192),$F192/($E192+1-$D192),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D192,$F192*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":74391.720732013098},{"$f":"IF($E192<>\"\",IFERROR(IF(AND(R$9>=$D192,R$9<=$E192),$F192/($E192+1-$D192),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D192,$F192*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":76121.43028846159},{"$f":"IF($E192<>\"\",IFERROR(IF(AND(S$9>=$D192,S$9<=$E192),$F192/($E192+1-$D192),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D192,$F192*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B193","v":"TR-L-274"},{"$f":"'Trans - Future Infrastructure'!G193","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M193","v":2022},{"$f":"'Trans - Future Infrastructure'!N193","v":2026},{"$f":"'Trans - Future Infrastructure'!Y193","v":153289},106021.1223501682,{"$f":"IF($E193<>\"\",IFERROR(IF(AND(H$9>=$D193,H$9<=$E193),$F193/($E193+1-$D193),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D193,$F193*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E193<>\"\",IFERROR(IF(AND(I$9>=$D193,I$9<=$E193),$F193/($E193+1-$D193),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D193,$F193*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E193<>\"\",IFERROR(IF(AND(J$9>=$D193,J$9<=$E193),$F193/($E193+1-$D193),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D193,$F193*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E193<>\"\",IFERROR(IF(AND(K$9>=$D193,K$9<=$E193),$F193/($E193+1-$D193),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D193,$F193*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E193<>\"\",IFERROR(IF(AND(L$9>=$D193,L$9<=$E193),$F193/($E193+1-$D193),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D193,$F193*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E193<>\"\",IFERROR(IF(AND(M$9>=$D193,M$9<=$E193),$F193/($E193+1-$D193),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D193,$F193*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E193<>\"\",IFERROR(IF(AND(N$9>=$D193,N$9<=$E193),$F193/($E193+1-$D193),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D193,$F193*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":35191.27484545012},{"$f":"IF($E193<>\"\",IFERROR(IF(AND(O$9>=$D193,O$9<=$E193),$F193/($E193+1-$D193),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D193,$F193*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":36009.520260461541},{"$f":"IF($E193<>\"\",IFERROR(IF(AND(P$9>=$D193,P$9<=$E193),$F193/($E193+1-$D193),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D193,$F193*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":36846.791003828585},{"$f":"IF($E193<>\"\",IFERROR(IF(AND(Q$9>=$D193,Q$9<=$E193),$F193/($E193+1-$D193),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D193,$F193*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":37703.529440534156},{"$f":"IF($E193<>\"\",IFERROR(IF(AND(R$9>=$D193,R$9<=$E193),$F193/($E193+1-$D193),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D193,$F193*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":38580.188221153869},{"$f":"IF($E193<>\"\",IFERROR(IF(AND(S$9>=$D193,S$9<=$E193),$F193/($E193+1-$D193),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D193,$F193*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B194","v":"TR-L-275"},{"$f":"'Trans - Future Infrastructure'!G194","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M194","v":2017},{"$f":"'Trans - Future Infrastructure'!N194","v":2021},{"$f":"'Trans - Future Infrastructure'!Y194","v":335241},292344.96579153219,{"$f":"IF($E194<>\"\",IFERROR(IF(AND(H$9>=$D194,H$9<=$E194),$F194/($E194+1-$D194),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D194,$F194*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E194<>\"\",IFERROR(IF(AND(I$9>=$D194,I$9<=$E194),$F194/($E194+1-$D194),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D194,$F194*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":68607.162625699319},{"$f":"IF($E194<>\"\",IFERROR(IF(AND(J$9>=$D194,J$9<=$E194),$F194/($E194+1-$D194),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D194,$F194*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":70202.373271007309},{"$f":"IF($E194<>\"\",IFERROR(IF(AND(K$9>=$D194,K$9<=$E194),$F194/($E194+1-$D194),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D194,$F194*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":71834.674752104402},{"$f":"IF($E194<>\"\",IFERROR(IF(AND(L$9>=$D194,L$9<=$E194),$F194/($E194+1-$D194),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D194,$F194*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":73504.929481803294},{"$f":"IF($E194<>\"\",IFERROR(IF(AND(M$9>=$D194,M$9<=$E194),$F194/($E194+1-$D194),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D194,$F194*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":75214.019925197659},{"$f":"IF($E194<>\"\",IFERROR(IF(AND(N$9>=$D194,N$9<=$E194),$F194/($E194+1-$D194),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D194,$F194*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E194<>\"\",IFERROR(IF(AND(O$9>=$D194,O$9<=$E194),$F194/($E194+1-$D194),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D194,$F194*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E194<>\"\",IFERROR(IF(AND(P$9>=$D194,P$9<=$E194),$F194/($E194+1-$D194),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D194,$F194*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E194<>\"\",IFERROR(IF(AND(Q$9>=$D194,Q$9<=$E194),$F194/($E194+1-$D194),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D194,$F194*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E194<>\"\",IFERROR(IF(AND(R$9>=$D194,R$9<=$E194),$F194/($E194+1-$D194),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D194,$F194*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E194<>\"\",IFERROR(IF(AND(S$9>=$D194,S$9<=$E194),$F194/($E194+1-$D194),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D194,$F194*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B195","v":"TR-L-276"},{"$f":"'Trans - Future Infrastructure'!G195","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M195","v":2017},{"$f":"'Trans - Future Infrastructure'!N195","v":2021},{"$f":"'Trans - Future Infrastructure'!Y195","v":335196},292305.72380305035,{"$f":"IF($E195<>\"\",IFERROR(IF(AND(H$9>=$D195,H$9<=$E195),$F195/($E195+1-$D195),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D195,$F195*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E195<>\"\",IFERROR(IF(AND(I$9>=$D195,I$9<=$E195),$F195/($E195+1-$D195),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D195,$F195*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":68597.953363353256},{"$f":"IF($E195<>\"\",IFERROR(IF(AND(J$9>=$D195,J$9<=$E195),$F195/($E195+1-$D195),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D195,$F195*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":70192.949880678585},{"$f":"IF($E195<>\"\",IFERROR(IF(AND(K$9>=$D195,K$9<=$E195),$F195/($E195+1-$D195),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D195,$F195*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":71825.03225502366},{"$f":"IF($E195<>\"\",IFERROR(IF(AND(L$9>=$D195,L$9<=$E195),$F195/($E195+1-$D195),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D195,$F195*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":73495.062783437999},{"$f":"IF($E195<>\"\",IFERROR(IF(AND(M$9>=$D195,M$9<=$E195),$F195/($E195+1-$D195),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D195,$F195*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":75203.923812560388},{"$f":"IF($E195<>\"\",IFERROR(IF(AND(N$9>=$D195,N$9<=$E195),$F195/($E195+1-$D195),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D195,$F195*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E195<>\"\",IFERROR(IF(AND(O$9>=$D195,O$9<=$E195),$F195/($E195+1-$D195),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D195,$F195*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E195<>\"\",IFERROR(IF(AND(P$9>=$D195,P$9<=$E195),$F195/($E195+1-$D195),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D195,$F195*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E195<>\"\",IFERROR(IF(AND(Q$9>=$D195,Q$9<=$E195),$F195/($E195+1-$D195),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D195,$F195*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E195<>\"\",IFERROR(IF(AND(R$9>=$D195,R$9<=$E195),$F195/($E195+1-$D195),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D195,$F195*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E195<>\"\",IFERROR(IF(AND(S$9>=$D195,S$9<=$E195),$F195/($E195+1-$D195),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D195,$F195*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B196","v":"TR-L-277"},{"$f":"'Trans - Future Infrastructure'!G196","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M196","v":2017},{"$f":"'Trans - Future Infrastructure'!N196","v":2021},{"$f":"'Trans - Future Infrastructure'!Y196","v":244007},212784.88629939174,{"$f":"IF($E196<>\"\",IFERROR(IF(AND(H$9>=$D196,H$9<=$E196),$F196/($E196+1-$D196),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D196,$F196*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E196<>\"\",IFERROR(IF(AND(I$9>=$D196,I$9<=$E196),$F196/($E196+1-$D196),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D196,$F196*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":49936.099495017057},{"$f":"IF($E196<>\"\",IFERROR(IF(AND(J$9>=$D196,J$9<=$E196),$F196/($E196+1-$D196),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D196,$F196*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":51097.18230985674},{"$f":"IF($E196<>\"\",IFERROR(IF(AND(K$9>=$D196,K$9<=$E196),$F196/($E196+1-$D196),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D196,$F196*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":52285.261892897171},{"$f":"IF($E196<>\"\",IFERROR(IF(AND(L$9>=$D196,L$9<=$E196),$F196/($E196+1-$D196),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D196,$F196*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":53500.965956032756},{"$f":"IF($E196<>\"\",IFERROR(IF(AND(M$9>=$D196,M$9<=$E196),$F196/($E196+1-$D196),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D196,$F196*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":54744.936806320555},{"$f":"IF($E196<>\"\",IFERROR(IF(AND(N$9>=$D196,N$9<=$E196),$F196/($E196+1-$D196),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D196,$F196*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E196<>\"\",IFERROR(IF(AND(O$9>=$D196,O$9<=$E196),$F196/($E196+1-$D196),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D196,$F196*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E196<>\"\",IFERROR(IF(AND(P$9>=$D196,P$9<=$E196),$F196/($E196+1-$D196),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D196,$F196*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E196<>\"\",IFERROR(IF(AND(Q$9>=$D196,Q$9<=$E196),$F196/($E196+1-$D196),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D196,$F196*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E196<>\"\",IFERROR(IF(AND(R$9>=$D196,R$9<=$E196),$F196/($E196+1-$D196),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D196,$F196*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E196<>\"\",IFERROR(IF(AND(S$9>=$D196,S$9<=$E196),$F196/($E196+1-$D196),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D196,$F196*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B197","v":"TR-L-278"},{"$f":"'Trans - Future Infrastructure'!G197","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M197","v":2017},{"$f":"'Trans - Future Infrastructure'!N197","v":2021},{"$f":"'Trans - Future Infrastructure'!Y197","v":97759},85250.167821997893,{"$f":"IF($E197<>\"\",IFERROR(IF(AND(H$9>=$D197,H$9<=$E197),$F197/($E197+1-$D197),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D197,$F197*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E197<>\"\",IFERROR(IF(AND(I$9>=$D197,I$9<=$E197),$F197/($E197+1-$D197),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D197,$F197*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":20006.406170861377},{"$f":"IF($E197<>\"\",IFERROR(IF(AND(J$9>=$D197,J$9<=$E197),$F197/($E197+1-$D197),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D197,$F197*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":20471.582558817103},{"$f":"IF($E197<>\"\",IFERROR(IF(AND(K$9>=$D197,K$9<=$E197),$F197/($E197+1-$D197),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D197,$F197*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":20947.574935914683},{"$f":"IF($E197<>\"\",IFERROR(IF(AND(L$9>=$D197,L$9<=$E197),$F197/($E197+1-$D197),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D197,$F197*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":21434.634788738873},{"$f":"IF($E197<>\"\",IFERROR(IF(AND(M$9>=$D197,M$9<=$E197),$F197/($E197+1-$D197),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D197,$F197*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":21933.019451282507},{"$f":"IF($E197<>\"\",IFERROR(IF(AND(N$9>=$D197,N$9<=$E197),$F197/($E197+1-$D197),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D197,$F197*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E197<>\"\",IFERROR(IF(AND(O$9>=$D197,O$9<=$E197),$F197/($E197+1-$D197),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D197,$F197*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E197<>\"\",IFERROR(IF(AND(P$9>=$D197,P$9<=$E197),$F197/($E197+1-$D197),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D197,$F197*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E197<>\"\",IFERROR(IF(AND(Q$9>=$D197,Q$9<=$E197),$F197/($E197+1-$D197),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D197,$F197*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E197<>\"\",IFERROR(IF(AND(R$9>=$D197,R$9<=$E197),$F197/($E197+1-$D197),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D197,$F197*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E197<>\"\",IFERROR(IF(AND(S$9>=$D197,S$9<=$E197),$F197/($E197+1-$D197),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D197,$F197*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B198","v":"TR-L-279"},{"$f":"'Trans - Future Infrastructure'!G198","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M198","v":2017},{"$f":"'Trans - Future Infrastructure'!N198","v":2021},{"$f":"'Trans - Future Infrastructure'!Y198","v":163853},142887.05641565297,{"$f":"IF($E198<>\"\",IFERROR(IF(AND(H$9>=$D198,H$9<=$E198),$F198/($E198+1-$D198),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D198,$F198*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E198<>\"\",IFERROR(IF(AND(I$9>=$D198,I$9<=$E198),$F198/($E198+1-$D198),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D198,$F198*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":33532.561404209839},{"$f":"IF($E198<>\"\",IFERROR(IF(AND(J$9>=$D198,J$9<=$E198),$F198/($E198+1-$D198),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D198,$F198*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":34312.239456314594},{"$f":"IF($E198<>\"\",IFERROR(IF(AND(K$9>=$D198,K$9<=$E198),$F198/($E198+1-$D198),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D198,$F198*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":35110.046092681274},{"$f":"IF($E198<>\"\",IFERROR(IF(AND(L$9>=$D198,L$9<=$E198),$F198/($E198+1-$D198),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D198,$F198*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":35926.40282776246},{"$f":"IF($E198<>\"\",IFERROR(IF(AND(M$9>=$D198,M$9<=$E198),$F198/($E198+1-$D198),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D198,$F198*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":36761.740976800014},{"$f":"IF($E198<>\"\",IFERROR(IF(AND(N$9>=$D198,N$9<=$E198),$F198/($E198+1-$D198),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D198,$F198*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E198<>\"\",IFERROR(IF(AND(O$9>=$D198,O$9<=$E198),$F198/($E198+1-$D198),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D198,$F198*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E198<>\"\",IFERROR(IF(AND(P$9>=$D198,P$9<=$E198),$F198/($E198+1-$D198),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D198,$F198*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E198<>\"\",IFERROR(IF(AND(Q$9>=$D198,Q$9<=$E198),$F198/($E198+1-$D198),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D198,$F198*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E198<>\"\",IFERROR(IF(AND(R$9>=$D198,R$9<=$E198),$F198/($E198+1-$D198),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D198,$F198*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E198<>\"\",IFERROR(IF(AND(S$9>=$D198,S$9<=$E198),$F198/($E198+1-$D198),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D198,$F198*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B199","v":"TR-L-280"},{"$f":"'Trans - Future Infrastructure'!G199","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M199","v":2017},{"$f":"'Trans - Future Infrastructure'!N199","v":2021},{"$f":"'Trans - Future Infrastructure'!Y199","v":163584},142652.47652895082,{"$f":"IF($E199<>\"\",IFERROR(IF(AND(H$9>=$D199,H$9<=$E199),$F199/($E199+1-$D199),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D199,$F199*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E199<>\"\",IFERROR(IF(AND(I$9>=$D199,I$9<=$E199),$F199/($E199+1-$D199),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D199,$F199*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":33477.510480407815},{"$f":"IF($E199<>\"\",IFERROR(IF(AND(J$9>=$D199,J$9<=$E199),$F199/($E199+1-$D199),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D199,$F199*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":34255.908523016158},{"$f":"IF($E199<>\"\",IFERROR(IF(AND(K$9>=$D199,K$9<=$E199),$F199/($E199+1-$D199),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D199,$F199*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":35052.405387909734},{"$f":"IF($E199<>\"\",IFERROR(IF(AND(L$9>=$D199,L$9<=$E199),$F199/($E199+1-$D199),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D199,$F199*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":35867.421897534339},{"$f":"IF($E199<>\"\",IFERROR(IF(AND(M$9>=$D199,M$9<=$E199),$F199/($E199+1-$D199),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D199,$F199*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":36701.38865903495},{"$f":"IF($E199<>\"\",IFERROR(IF(AND(N$9>=$D199,N$9<=$E199),$F199/($E199+1-$D199),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D199,$F199*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E199<>\"\",IFERROR(IF(AND(O$9>=$D199,O$9<=$E199),$F199/($E199+1-$D199),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D199,$F199*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E199<>\"\",IFERROR(IF(AND(P$9>=$D199,P$9<=$E199),$F199/($E199+1-$D199),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D199,$F199*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E199<>\"\",IFERROR(IF(AND(Q$9>=$D199,Q$9<=$E199),$F199/($E199+1-$D199),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D199,$F199*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E199<>\"\",IFERROR(IF(AND(R$9>=$D199,R$9<=$E199),$F199/($E199+1-$D199),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D199,$F199*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E199<>\"\",IFERROR(IF(AND(S$9>=$D199,S$9<=$E199),$F199/($E199+1-$D199),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D199,$F199*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B200","v":"TR-L-285"},{"$f":"'Trans - Future Infrastructure'!G200","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M200","v":2022},{"$f":"'Trans - Future Infrastructure'!N200","v":2026},{"$f":"'Trans - Future Infrastructure'!Y200","v":298173},206228.99304266259,{"$f":"IF($E200<>\"\",IFERROR(IF(AND(H$9>=$D200,H$9<=$E200),$F200/($E200+1-$D200),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D200,$F200*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E200<>\"\",IFERROR(IF(AND(I$9>=$D200,I$9<=$E200),$F200/($E200+1-$D200),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D200,$F200*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E200<>\"\",IFERROR(IF(AND(J$9>=$D200,J$9<=$E200),$F200/($E200+1-$D200),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D200,$F200*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E200<>\"\",IFERROR(IF(AND(K$9>=$D200,K$9<=$E200),$F200/($E200+1-$D200),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D200,$F200*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E200<>\"\",IFERROR(IF(AND(L$9>=$D200,L$9<=$E200),$F200/($E200+1-$D200),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D200,$F200*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E200<>\"\",IFERROR(IF(AND(M$9>=$D200,M$9<=$E200),$F200/($E200+1-$D200),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D200,$F200*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E200<>\"\",IFERROR(IF(AND(N$9>=$D200,N$9<=$E200),$F200/($E200+1-$D200),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D200,$F200*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":68452.97441103014},{"$f":"IF($E200<>\"\",IFERROR(IF(AND(O$9>=$D200,O$9<=$E200),$F200/($E200+1-$D200),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D200,$F200*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":70044.599968834023},{"$f":"IF($E200<>\"\",IFERROR(IF(AND(P$9>=$D200,P$9<=$E200),$F200/($E200+1-$D200),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D200,$F200*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":71673.233004224574},{"$f":"IF($E200<>\"\",IFERROR(IF(AND(Q$9>=$D200,Q$9<=$E200),$F200/($E200+1-$D200),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D200,$F200*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":73339.733991821922},{"$f":"IF($E200<>\"\",IFERROR(IF(AND(R$9>=$D200,R$9<=$E200),$F200/($E200+1-$D200),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D200,$F200*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":75044.983413461581},{"$f":"IF($E200<>\"\",IFERROR(IF(AND(S$9>=$D200,S$9<=$E200),$F200/($E200+1-$D200),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D200,$F200*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B201","v":"TR-L-286"},{"$f":"'Trans - Future Infrastructure'!G201","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M201","v":2022},{"$f":"'Trans - Future Infrastructure'!N201","v":2026},{"$f":"'Trans - Future Infrastructure'!Y201","v":162184},112173.27862560053,{"$f":"IF($E201<>\"\",IFERROR(IF(AND(H$9>=$D201,H$9<=$E201),$F201/($E201+1-$D201),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D201,$F201*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E201<>\"\",IFERROR(IF(AND(I$9>=$D201,I$9<=$E201),$F201/($E201+1-$D201),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D201,$F201*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E201<>\"\",IFERROR(IF(AND(J$9>=$D201,J$9<=$E201),$F201/($E201+1-$D201),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D201,$F201*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E201<>\"\",IFERROR(IF(AND(K$9>=$D201,K$9<=$E201),$F201/($E201+1-$D201),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D201,$F201*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E201<>\"\",IFERROR(IF(AND(L$9>=$D201,L$9<=$E201),$F201/($E201+1-$D201),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D201,$F201*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E201<>\"\",IFERROR(IF(AND(M$9>=$D201,M$9<=$E201),$F201/($E201+1-$D201),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D201,$F201*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E201<>\"\",IFERROR(IF(AND(N$9>=$D201,N$9<=$E201),$F201/($E201+1-$D201),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D201,$F201*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":37233.341724027698},{"$f":"IF($E201<>\"\",IFERROR(IF(AND(O$9>=$D201,O$9<=$E201),$F201/($E201+1-$D201),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D201,$F201*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":38099.067995242287},{"$f":"IF($E201<>\"\",IFERROR(IF(AND(P$9>=$D201,P$9<=$E201),$F201/($E201+1-$D201),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D201,$F201*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":38984.923589852733},{"$f":"IF($E201<>\"\",IFERROR(IF(AND(Q$9>=$D201,Q$9<=$E201),$F201/($E201+1-$D201),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D201,$F201*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":39891.376542241072},{"$f":"IF($E201<>\"\",IFERROR(IF(AND(R$9>=$D201,R$9<=$E201),$F201/($E201+1-$D201),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D201,$F201*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":40818.905769230798},{"$f":"IF($E201<>\"\",IFERROR(IF(AND(S$9>=$D201,S$9<=$E201),$F201/($E201+1-$D201),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D201,$F201*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B202","v":"TR-L-287"},{"$f":"'Trans - Future Infrastructure'!G202","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M202","v":2022},{"$f":"'Trans - Future Infrastructure'!N202","v":2026},{"$f":"'Trans - Future Infrastructure'!Y202","v":278168},{"$f":"NPV(Trans_ADR,I202:VR202)+H202","v":192392.69329111406},{"$f":"IF($E202<>\"\",IFERROR(IF(AND(H$9>=$D202,H$9<=$E202),$F202/($E202+1-$D202),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D202,$F202*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E202<>\"\",IFERROR(IF(AND(I$9>=$D202,I$9<=$E202),$F202/($E202+1-$D202),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D202,$F202*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E202<>\"\",IFERROR(IF(AND(J$9>=$D202,J$9<=$E202),$F202/($E202+1-$D202),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D202,$F202*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E202<>\"\",IFERROR(IF(AND(K$9>=$D202,K$9<=$E202),$F202/($E202+1-$D202),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D202,$F202*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E202<>\"\",IFERROR(IF(AND(L$9>=$D202,L$9<=$E202),$F202/($E202+1-$D202),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D202,$F202*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E202<>\"\",IFERROR(IF(AND(M$9>=$D202,M$9<=$E202),$F202/($E202+1-$D202),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D202,$F202*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E202<>\"\",IFERROR(IF(AND(N$9>=$D202,N$9<=$E202),$F202/($E202+1-$D202),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D202,$F202*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":63860.332712778923},{"$f":"IF($E202<>\"\",IFERROR(IF(AND(O$9>=$D202,O$9<=$E202),$F202/($E202+1-$D202),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D202,$F202*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":65345.173050982565},{"$f":"IF($E202<>\"\",IFERROR(IF(AND(P$9>=$D202,P$9<=$E202),$F202/($E202+1-$D202),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D202,$F202*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":66864.537963930808},{"$f":"IF($E202<>\"\",IFERROR(IF(AND(Q$9>=$D202,Q$9<=$E202),$F202/($E202+1-$D202),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D202,$F202*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":68419.230195346739},{"$f":"IF($E202<>\"\",IFERROR(IF(AND(R$9>=$D202,R$9<=$E202),$F202/($E202+1-$D202),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D202,$F202*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":70010.071153846191},{"$f":"IF($E202<>\"\",IFERROR(IF(AND(S$9>=$D202,S$9<=$E202),$F202/($E202+1-$D202),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D202,$F202*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B203","v":"TR-L-288"},{"$f":"'Trans - Future Infrastructure'!G203","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M203","v":2017},{"$f":"'Trans - Future Infrastructure'!N203","v":2021},{"$f":"'Trans - Future Infrastructure'!Y203","v":168087},146579.29150969387,{"$f":"IF($E203<>\"\",IFERROR(IF(AND(H$9>=$D203,H$9<=$E203),$F203/($E203+1-$D203),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D203,$F203*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E203<>\"\",IFERROR(IF(AND(I$9>=$D203,I$9<=$E203),$F203/($E203+1-$D203),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D203,$F203*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":34399.050665837181},{"$f":"IF($E203<>\"\",IFERROR(IF(AND(J$9>=$D203,J$9<=$E203),$F203/($E203+1-$D203),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D203,$F203*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":35198.875781911542},{"$f":"IF($E203<>\"\",IFERROR(IF(AND(K$9>=$D203,K$9<=$E203),$F203/($E203+1-$D203),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D203,$F203*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":36017.297929122557},{"$f":"IF($E203<>\"\",IFERROR(IF(AND(L$9>=$D203,L$9<=$E203),$F203/($E203+1-$D203),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D203,$F203*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":36854.749513955248},{"$f":"IF($E203<>\"\",IFERROR(IF(AND(M$9>=$D203,M$9<=$E203),$F203/($E203+1-$D203),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D203,$F203*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":37711.672996938622},{"$f":"IF($E203<>\"\",IFERROR(IF(AND(N$9>=$D203,N$9<=$E203),$F203/($E203+1-$D203),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D203,$F203*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E203<>\"\",IFERROR(IF(AND(O$9>=$D203,O$9<=$E203),$F203/($E203+1-$D203),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D203,$F203*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E203<>\"\",IFERROR(IF(AND(P$9>=$D203,P$9<=$E203),$F203/($E203+1-$D203),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D203,$F203*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E203<>\"\",IFERROR(IF(AND(Q$9>=$D203,Q$9<=$E203),$F203/($E203+1-$D203),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D203,$F203*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E203<>\"\",IFERROR(IF(AND(R$9>=$D203,R$9<=$E203),$F203/($E203+1-$D203),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D203,$F203*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E203<>\"\",IFERROR(IF(AND(S$9>=$D203,S$9<=$E203),$F203/($E203+1-$D203),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D203,$F203*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B204","v":"TR-L-289"},{"$f":"'Trans - Future Infrastructure'!G204","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M204","v":2017},{"$f":"'Trans - Future Infrastructure'!N204","v":2021},{"$f":"'Trans - Future Infrastructure'!Y204","v":53531},46681.397453731821,{"$f":"IF($E204<>\"\",IFERROR(IF(AND(H$9>=$D204,H$9<=$E204),$F204/($E204+1-$D204),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D204,$F204*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E204<>\"\",IFERROR(IF(AND(I$9>=$D204,I$9<=$E204),$F204/($E204+1-$D204),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D204,$F204*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":10955.133836602057},{"$f":"IF($E204<>\"\",IFERROR(IF(AND(J$9>=$D204,J$9<=$E204),$F204/($E204+1-$D204),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D204,$F204*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":11209.855726388756},{"$f":"IF($E204<>\"\",IFERROR(IF(AND(K$9>=$D204,K$9<=$E204),$F204/($E204+1-$D204),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D204,$F204*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":11470.500249536606},{"$f":"IF($E204<>\"\",IFERROR(IF(AND(L$9>=$D204,L$9<=$E204),$F204/($E204+1-$D204),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D204,$F204*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":11737.205115395827},{"$f":"IF($E204<>\"\",IFERROR(IF(AND(M$9>=$D204,M$9<=$E204),$F204/($E204+1-$D204),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D204,$F204*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":12010.111235247947},{"$f":"IF($E204<>\"\",IFERROR(IF(AND(N$9>=$D204,N$9<=$E204),$F204/($E204+1-$D204),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D204,$F204*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E204<>\"\",IFERROR(IF(AND(O$9>=$D204,O$9<=$E204),$F204/($E204+1-$D204),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D204,$F204*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E204<>\"\",IFERROR(IF(AND(P$9>=$D204,P$9<=$E204),$F204/($E204+1-$D204),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D204,$F204*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E204<>\"\",IFERROR(IF(AND(Q$9>=$D204,Q$9<=$E204),$F204/($E204+1-$D204),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D204,$F204*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E204<>\"\",IFERROR(IF(AND(R$9>=$D204,R$9<=$E204),$F204/($E204+1-$D204),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D204,$F204*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E204<>\"\",IFERROR(IF(AND(S$9>=$D204,S$9<=$E204),$F204/($E204+1-$D204),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D204,$F204*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B205","v":"TR-L-290"},{"$f":"'Trans - Future Infrastructure'!G205","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M205","v":2017},{"$f":"'Trans - Future Infrastructure'!N205","v":2021},{"$f":"'Trans - Future Infrastructure'!Y205","v":137347},119772.65315569866,{"$f":"IF($E205<>\"\",IFERROR(IF(AND(H$9>=$D205,H$9<=$E205),$F205/($E205+1-$D205),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D205,$F205*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E205<>\"\",IFERROR(IF(AND(I$9>=$D205,I$9<=$E205),$F205/($E205+1-$D205),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D205,$F205*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":28108.10123210444},{"$f":"IF($E205<>\"\",IFERROR(IF(AND(J$9>=$D205,J$9<=$E205),$F205/($E205+1-$D205),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D205,$F205*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":28761.653144015923},{"$f":"IF($E205<>\"\",IFERROR(IF(AND(K$9>=$D205,K$9<=$E205),$F205/($E205+1-$D205),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D205,$F205*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":29430.401034411912},{"$f":"IF($E205<>\"\",IFERROR(IF(AND(L$9>=$D205,L$9<=$E205),$F205/($E205+1-$D205),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D205,$F205*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":30114.698230637776},{"$f":"IF($E205<>\"\",IFERROR(IF(AND(M$9>=$D205,M$9<=$E205),$F205/($E205+1-$D205),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D205,$F205*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":30814.90627538435},{"$f":"IF($E205<>\"\",IFERROR(IF(AND(N$9>=$D205,N$9<=$E205),$F205/($E205+1-$D205),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D205,$F205*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E205<>\"\",IFERROR(IF(AND(O$9>=$D205,O$9<=$E205),$F205/($E205+1-$D205),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D205,$F205*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E205<>\"\",IFERROR(IF(AND(P$9>=$D205,P$9<=$E205),$F205/($E205+1-$D205),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D205,$F205*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E205<>\"\",IFERROR(IF(AND(Q$9>=$D205,Q$9<=$E205),$F205/($E205+1-$D205),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D205,$F205*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E205<>\"\",IFERROR(IF(AND(R$9>=$D205,R$9<=$E205),$F205/($E205+1-$D205),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D205,$F205*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E205<>\"\",IFERROR(IF(AND(S$9>=$D205,S$9<=$E205),$F205/($E205+1-$D205),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D205,$F205*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B206","v":"TR-L-291"},{"$f":"'Trans - Future Infrastructure'!G206","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M206","v":2017},{"$f":"'Trans - Future Infrastructure'!N206","v":2021},{"$f":"'Trans - Future Infrastructure'!Y206","v":45595},39760.854773923558,{"$f":"IF($E206<>\"\",IFERROR(IF(AND(H$9>=$D206,H$9<=$E206),$F206/($E206+1-$D206),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D206,$F206*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E206<>\"\",IFERROR(IF(AND(I$9>=$D206,I$9<=$E206),$F206/($E206+1-$D206),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D206,$F206*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":9331.0292593052764},{"$f":"IF($E206<>\"\",IFERROR(IF(AND(J$9>=$D206,J$9<=$E206),$F206/($E206+1-$D206),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D206,$F206*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":9547.9884897479078},{"$f":"IF($E206<>\"\",IFERROR(IF(AND(K$9>=$D206,K$9<=$E206),$F206/($E206+1-$D206),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D206,$F206*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":9769.9923199197001},{"$f":"IF($E206<>\"\",IFERROR(IF(AND(L$9>=$D206,L$9<=$E206),$F206/($E206+1-$D206),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D206,$F206*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":9997.1580436844579},{"$f":"IF($E206<>\"\",IFERROR(IF(AND(M$9>=$D206,M$9<=$E206),$F206/($E206+1-$D206),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D206,$F206*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":10229.605682149224},{"$f":"IF($E206<>\"\",IFERROR(IF(AND(N$9>=$D206,N$9<=$E206),$F206/($E206+1-$D206),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D206,$F206*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E206<>\"\",IFERROR(IF(AND(O$9>=$D206,O$9<=$E206),$F206/($E206+1-$D206),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D206,$F206*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E206<>\"\",IFERROR(IF(AND(P$9>=$D206,P$9<=$E206),$F206/($E206+1-$D206),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D206,$F206*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E206<>\"\",IFERROR(IF(AND(Q$9>=$D206,Q$9<=$E206),$F206/($E206+1-$D206),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D206,$F206*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E206<>\"\",IFERROR(IF(AND(R$9>=$D206,R$9<=$E206),$F206/($E206+1-$D206),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D206,$F206*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E206<>\"\",IFERROR(IF(AND(S$9>=$D206,S$9<=$E206),$F206/($E206+1-$D206),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D206,$F206*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B207","v":"TR-L-292"},{"$f":"'Trans - Future Infrastructure'!G207","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M207","v":2017},{"$f":"'Trans - Future Infrastructure'!N207","v":2021},{"$f":"'Trans - Future Infrastructure'!Y207","v":103993},90686.491293006547,{"$f":"IF($E207<>\"\",IFERROR(IF(AND(H$9>=$D207,H$9<=$E207),$F207/($E207+1-$D207),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D207,$F207*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E207<>\"\",IFERROR(IF(AND(I$9>=$D207,I$9<=$E207),$F207/($E207+1-$D207),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D207,$F207*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":21282.195981202622},{"$f":"IF($E207<>\"\",IFERROR(IF(AND(J$9>=$D207,J$9<=$E207),$F207/($E207+1-$D207),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D207,$F207*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":21777.036232357805},{"$f":"IF($E207<>\"\",IFERROR(IF(AND(K$9>=$D207,K$9<=$E207),$F207/($E207+1-$D207),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D207,$F207*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":22283.38219816667},{"$f":"IF($E207<>\"\",IFERROR(IF(AND(L$9>=$D207,L$9<=$E207),$F207/($E207+1-$D207),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D207,$F207*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":22801.501402278271},{"$f":"IF($E207<>\"\",IFERROR(IF(AND(M$9>=$D207,M$9<=$E207),$F207/($E207+1-$D207),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D207,$F207*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":23331.667588633492},{"$f":"IF($E207<>\"\",IFERROR(IF(AND(N$9>=$D207,N$9<=$E207),$F207/($E207+1-$D207),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D207,$F207*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E207<>\"\",IFERROR(IF(AND(O$9>=$D207,O$9<=$E207),$F207/($E207+1-$D207),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D207,$F207*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E207<>\"\",IFERROR(IF(AND(P$9>=$D207,P$9<=$E207),$F207/($E207+1-$D207),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D207,$F207*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E207<>\"\",IFERROR(IF(AND(Q$9>=$D207,Q$9<=$E207),$F207/($E207+1-$D207),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D207,$F207*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E207<>\"\",IFERROR(IF(AND(R$9>=$D207,R$9<=$E207),$F207/($E207+1-$D207),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D207,$F207*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E207<>\"\",IFERROR(IF(AND(S$9>=$D207,S$9<=$E207),$F207/($E207+1-$D207),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D207,$F207*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B208","v":"TR-L-293"},{"$f":"'Trans - Future Infrastructure'!G208","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M208","v":2017},{"$f":"'Trans - Future Infrastructure'!N208","v":2021},{"$f":"'Trans - Future Infrastructure'!Y208","v":31627},27580.141549180404,{"$f":"IF($E208<>\"\",IFERROR(IF(AND(H$9>=$D208,H$9<=$E208),$F208/($E208+1-$D208),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D208,$F208*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E208<>\"\",IFERROR(IF(AND(I$9>=$D208,I$9<=$E208),$F208/($E208+1-$D208),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D208,$F208*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":6472.4742270873558},{"$f":"IF($E208<>\"\",IFERROR(IF(AND(J$9>=$D208,J$9<=$E208),$F208/($E208+1-$D208),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D208,$F208*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":6622.9681317086761},{"$f":"IF($E208<>\"\",IFERROR(IF(AND(K$9>=$D208,K$9<=$E208),$F208/($E208+1-$D208),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D208,$F208*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":6776.9612260576896},{"$f":"IF($E208<>\"\",IFERROR(IF(AND(L$9>=$D208,L$9<=$E208),$F208/($E208+1-$D208),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D208,$F208*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":6934.5348710956978},{"$f":"IF($E208<>\"\",IFERROR(IF(AND(M$9>=$D208,M$9<=$E208),$F208/($E208+1-$D208),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D208,$F208*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":7095.772319537964},{"$f":"IF($E208<>\"\",IFERROR(IF(AND(N$9>=$D208,N$9<=$E208),$F208/($E208+1-$D208),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D208,$F208*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E208<>\"\",IFERROR(IF(AND(O$9>=$D208,O$9<=$E208),$F208/($E208+1-$D208),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D208,$F208*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E208<>\"\",IFERROR(IF(AND(P$9>=$D208,P$9<=$E208),$F208/($E208+1-$D208),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D208,$F208*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E208<>\"\",IFERROR(IF(AND(Q$9>=$D208,Q$9<=$E208),$F208/($E208+1-$D208),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D208,$F208*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E208<>\"\",IFERROR(IF(AND(R$9>=$D208,R$9<=$E208),$F208/($E208+1-$D208),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D208,$F208*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E208<>\"\",IFERROR(IF(AND(S$9>=$D208,S$9<=$E208),$F208/($E208+1-$D208),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D208,$F208*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B209","v":"TR-L-294"},{"$f":"'Trans - Future Infrastructure'!G209","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M209","v":2017},{"$f":"'Trans - Future Infrastructure'!N209","v":2021},{"$f":"'Trans - Future Infrastructure'!Y209","v":89099},77698.265149727289,{"$f":"IF($E209<>\"\",IFERROR(IF(AND(H$9>=$D209,H$9<=$E209),$F209/($E209+1-$D209),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D209,$F209*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E209<>\"\",IFERROR(IF(AND(I$9>=$D209,I$9<=$E209),$F209/($E209+1-$D209),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D209,$F209*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":18234.134794930163},{"$f":"IF($E209<>\"\",IFERROR(IF(AND(J$9>=$D209,J$9<=$E209),$F209/($E209+1-$D209),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D209,$F209*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":18658.103442220614},{"$f":"IF($E209<>\"\",IFERROR(IF(AND(K$9>=$D209,K$9<=$E209),$F209/($E209+1-$D209),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D209,$F209*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":19091.9299421543},{"$f":"IF($E209<>\"\",IFERROR(IF(AND(L$9>=$D209,L$9<=$E209),$F209/($E209+1-$D209),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D209,$F209*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":19535.843503328029},{"$f":"IF($E209<>\"\",IFERROR(IF(AND(M$9>=$D209,M$9<=$E209),$F209/($E209+1-$D209),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D209,$F209*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":19990.078663752902},{"$f":"IF($E209<>\"\",IFERROR(IF(AND(N$9>=$D209,N$9<=$E209),$F209/($E209+1-$D209),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D209,$F209*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E209<>\"\",IFERROR(IF(AND(O$9>=$D209,O$9<=$E209),$F209/($E209+1-$D209),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D209,$F209*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E209<>\"\",IFERROR(IF(AND(P$9>=$D209,P$9<=$E209),$F209/($E209+1-$D209),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D209,$F209*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E209<>\"\",IFERROR(IF(AND(Q$9>=$D209,Q$9<=$E209),$F209/($E209+1-$D209),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D209,$F209*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E209<>\"\",IFERROR(IF(AND(R$9>=$D209,R$9<=$E209),$F209/($E209+1-$D209),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D209,$F209*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E209<>\"\",IFERROR(IF(AND(S$9>=$D209,S$9<=$E209),$F209/($E209+1-$D209),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D209,$F209*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B210","v":"TR-L-295"},{"$f":"'Trans - Future Infrastructure'!G210","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M210","v":2017},{"$f":"'Trans - Future Infrastructure'!N210","v":2021},{"$f":"'Trans - Future Infrastructure'!Y210","v":77338},67442.153448968107,{"$f":"IF($E210<>\"\",IFERROR(IF(AND(H$9>=$D210,H$9<=$E210),$F210/($E210+1-$D210),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D210,$F210*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E210<>\"\",IFERROR(IF(AND(I$9>=$D210,I$9<=$E210),$F210/($E210+1-$D210),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D210,$F210*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":15827.24291821804},{"$f":"IF($E210<>\"\",IFERROR(IF(AND(J$9>=$D210,J$9<=$E210),$F210/($E210+1-$D210),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D210,$F210*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":16195.248027637324},{"$f":"IF($E210<>\"\",IFERROR(IF(AND(K$9>=$D210,K$9<=$E210),$F210/($E210+1-$D210),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D210,$F210*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":16571.809760674412},{"$f":"IF($E210<>\"\",IFERROR(IF(AND(L$9>=$D210,L$9<=$E210),$F210/($E210+1-$D210),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D210,$F210*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":16957.127070566261},{"$f":"IF($E210<>\"\",IFERROR(IF(AND(M$9>=$D210,M$9<=$E210),$F210/($E210+1-$D210),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D210,$F210*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":17351.403536485504},{"$f":"IF($E210<>\"\",IFERROR(IF(AND(N$9>=$D210,N$9<=$E210),$F210/($E210+1-$D210),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D210,$F210*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E210<>\"\",IFERROR(IF(AND(O$9>=$D210,O$9<=$E210),$F210/($E210+1-$D210),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D210,$F210*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E210<>\"\",IFERROR(IF(AND(P$9>=$D210,P$9<=$E210),$F210/($E210+1-$D210),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D210,$F210*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E210<>\"\",IFERROR(IF(AND(Q$9>=$D210,Q$9<=$E210),$F210/($E210+1-$D210),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D210,$F210*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E210<>\"\",IFERROR(IF(AND(R$9>=$D210,R$9<=$E210),$F210/($E210+1-$D210),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D210,$F210*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E210<>\"\",IFERROR(IF(AND(S$9>=$D210,S$9<=$E210),$F210/($E210+1-$D210),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D210,$F210*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B211","v":"TR-L-296"},{"$f":"'Trans - Future Infrastructure'!G211","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M211","v":2017},{"$f":"'Trans - Future Infrastructure'!N211","v":2021},{"$f":"'Trans - Future Infrastructure'!Y211","v":228593},199343.19717810088,{"$f":"IF($E211<>\"\",IFERROR(IF(AND(H$9>=$D211,H$9<=$E211),$F211/($E211+1-$D211),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D211,$F211*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E211<>\"\",IFERROR(IF(AND(I$9>=$D211,I$9<=$E211),$F211/($E211+1-$D211),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D211,$F211*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":46781.620166078981},{"$f":"IF($E211<>\"\",IFERROR(IF(AND(J$9>=$D211,J$9<=$E211),$F211/($E211+1-$D211),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D211,$F211*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":47869.357009254163},{"$f":"IF($E211<>\"\",IFERROR(IF(AND(K$9>=$D211,K$9<=$E211),$F211/($E211+1-$D211),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D211,$F211*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":48982.38522617401},{"$f":"IF($E211<>\"\",IFERROR(IF(AND(L$9>=$D211,L$9<=$E211),$F211/($E211+1-$D211),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D211,$F211*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":50121.292875972395},{"$f":"IF($E211<>\"\",IFERROR(IF(AND(M$9>=$D211,M$9<=$E211),$F211/($E211+1-$D211),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D211,$F211*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":51286.681690964739},{"$f":"IF($E211<>\"\",IFERROR(IF(AND(N$9>=$D211,N$9<=$E211),$F211/($E211+1-$D211),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D211,$F211*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E211<>\"\",IFERROR(IF(AND(O$9>=$D211,O$9<=$E211),$F211/($E211+1-$D211),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D211,$F211*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E211<>\"\",IFERROR(IF(AND(P$9>=$D211,P$9<=$E211),$F211/($E211+1-$D211),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D211,$F211*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E211<>\"\",IFERROR(IF(AND(Q$9>=$D211,Q$9<=$E211),$F211/($E211+1-$D211),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D211,$F211*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E211<>\"\",IFERROR(IF(AND(R$9>=$D211,R$9<=$E211),$F211/($E211+1-$D211),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D211,$F211*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E211<>\"\",IFERROR(IF(AND(S$9>=$D211,S$9<=$E211),$F211/($E211+1-$D211),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D211,$F211*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B212","v":"TR-L-297"},{"$f":"'Trans - Future Infrastructure'!G212","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M212","v":2017},{"$f":"'Trans - Future Infrastructure'!N212","v":2020},{"$f":"'Trans - Future Infrastructure'!Y212","v":107160},95562.437931896537,{"$f":"IF($E212<>\"\",IFERROR(IF(AND(H$9>=$D212,H$9<=$E212),$F212/($E212+1-$D212),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D212,$F212*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E212<>\"\",IFERROR(IF(AND(I$9>=$D212,I$9<=$E212),$F212/($E212+1-$D212),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D212,$F212*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":27412.904250113868},{"$f":"IF($E212<>\"\",IFERROR(IF(AND(J$9>=$D212,J$9<=$E212),$F212/($E212+1-$D212),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D212,$F212*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":28050.291878533444},{"$f":"IF($E212<>\"\",IFERROR(IF(AND(K$9>=$D212,K$9<=$E212),$F212/($E212+1-$D212),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D212,$F212*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":28702.499643672418},{"$f":"IF($E212<>\"\",IFERROR(IF(AND(L$9>=$D212,L$9<=$E212),$F212/($E212+1-$D212),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D212,$F212*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":29369.872134039546},{"$f":"IF($E212<>\"\",IFERROR(IF(AND(M$9>=$D212,M$9<=$E212),$F212/($E212+1-$D212),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D212,$F212*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E212<>\"\",IFERROR(IF(AND(N$9>=$D212,N$9<=$E212),$F212/($E212+1-$D212),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D212,$F212*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E212<>\"\",IFERROR(IF(AND(O$9>=$D212,O$9<=$E212),$F212/($E212+1-$D212),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D212,$F212*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E212<>\"\",IFERROR(IF(AND(P$9>=$D212,P$9<=$E212),$F212/($E212+1-$D212),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D212,$F212*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E212<>\"\",IFERROR(IF(AND(Q$9>=$D212,Q$9<=$E212),$F212/($E212+1-$D212),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D212,$F212*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E212<>\"\",IFERROR(IF(AND(R$9>=$D212,R$9<=$E212),$F212/($E212+1-$D212),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D212,$F212*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E212<>\"\",IFERROR(IF(AND(S$9>=$D212,S$9<=$E212),$F212/($E212+1-$D212),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D212,$F212*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B213","v":"TR-L-298"},{"$f":"'Trans - Future Infrastructure'!G213","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M213","v":2017},{"$f":"'Trans - Future Infrastructure'!N213","v":2021},{"$f":"'Trans - Future Infrastructure'!Y213","v":290719},253519.81443185188,{"$f":"IF($E213<>\"\",IFERROR(IF(AND(H$9>=$D213,H$9<=$E213),$F213/($E213+1-$D213),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D213,$F213*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E213<>\"\",IFERROR(IF(AND(I$9>=$D213,I$9<=$E213),$F213/($E213+1-$D213),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D213,$F213*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":59495.723110779058},{"$f":"IF($E213<>\"\",IFERROR(IF(AND(J$9>=$D213,J$9<=$E213),$F213/($E213+1-$D213),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D213,$F213*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":60879.080288431236},{"$f":"IF($E213<>\"\",IFERROR(IF(AND(K$9>=$D213,K$9<=$E213),$F213/($E213+1-$D213),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D213,$F213*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":62294.602418132155},{"$f":"IF($E213<>\"\",IFERROR(IF(AND(L$9>=$D213,L$9<=$E213),$F213/($E213+1-$D213),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D213,$F213*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":63743.037379140304},{"$f":"IF($E213<>\"\",IFERROR(IF(AND(M$9>=$D213,M$9<=$E213),$F213/($E213+1-$D213),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D213,$F213*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":65225.150439932891},{"$f":"IF($E213<>\"\",IFERROR(IF(AND(N$9>=$D213,N$9<=$E213),$F213/($E213+1-$D213),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D213,$F213*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E213<>\"\",IFERROR(IF(AND(O$9>=$D213,O$9<=$E213),$F213/($E213+1-$D213),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D213,$F213*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E213<>\"\",IFERROR(IF(AND(P$9>=$D213,P$9<=$E213),$F213/($E213+1-$D213),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D213,$F213*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E213<>\"\",IFERROR(IF(AND(Q$9>=$D213,Q$9<=$E213),$F213/($E213+1-$D213),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D213,$F213*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E213<>\"\",IFERROR(IF(AND(R$9>=$D213,R$9<=$E213),$F213/($E213+1-$D213),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D213,$F213*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E213<>\"\",IFERROR(IF(AND(S$9>=$D213,S$9<=$E213),$F213/($E213+1-$D213),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D213,$F213*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B214","v":"TR-L-299"},{"$f":"'Trans - Future Infrastructure'!G214","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M214","v":2017},{"$f":"'Trans - Future Infrastructure'!N214","v":2021},{"$f":"'Trans - Future Infrastructure'!Y214","v":291825},254484.29530431502,{"$f":"IF($E214<>\"\",IFERROR(IF(AND(H$9>=$D214,H$9<=$E214),$F214/($E214+1-$D214),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D214,$F214*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E214<>\"\",IFERROR(IF(AND(I$9>=$D214,I$9<=$E214),$F214/($E214+1-$D214),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D214,$F214*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":59722.066314217838},{"$f":"IF($E214<>\"\",IFERROR(IF(AND(J$9>=$D214,J$9<=$E214),$F214/($E214+1-$D214),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D214,$F214*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":61110.686281844137},{"$f":"IF($E214<>\"\",IFERROR(IF(AND(K$9>=$D214,K$9<=$E214),$F214/($E214+1-$D214),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D214,$F214*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":62531.593568605473},{"$f":"IF($E214<>\"\",IFERROR(IF(AND(L$9>=$D214,L$9<=$E214),$F214/($E214+1-$D214),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D214,$F214*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":63985.538898962979},{"$f":"IF($E214<>\"\",IFERROR(IF(AND(M$9>=$D214,M$9<=$E214),$F214/($E214+1-$D214),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D214,$F214*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":65473.290452751331},{"$f":"IF($E214<>\"\",IFERROR(IF(AND(N$9>=$D214,N$9<=$E214),$F214/($E214+1-$D214),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D214,$F214*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E214<>\"\",IFERROR(IF(AND(O$9>=$D214,O$9<=$E214),$F214/($E214+1-$D214),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D214,$F214*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E214<>\"\",IFERROR(IF(AND(P$9>=$D214,P$9<=$E214),$F214/($E214+1-$D214),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D214,$F214*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E214<>\"\",IFERROR(IF(AND(Q$9>=$D214,Q$9<=$E214),$F214/($E214+1-$D214),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D214,$F214*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E214<>\"\",IFERROR(IF(AND(R$9>=$D214,R$9<=$E214),$F214/($E214+1-$D214),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D214,$F214*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E214<>\"\",IFERROR(IF(AND(S$9>=$D214,S$9<=$E214),$F214/($E214+1-$D214),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D214,$F214*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B215","v":"TR-L-300"},{"$f":"'Trans - Future Infrastructure'!G215","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M215","v":2017},{"$f":"'Trans - Future Infrastructure'!N215","v":2021},{"$f":"'Trans - Future Infrastructure'!Y215","v":474133},413464.92721843853,{"$f":"IF($E215<>\"\",IFERROR(IF(AND(H$9>=$D215,H$9<=$E215),$F215/($E215+1-$D215),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D215,$F215*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E215<>\"\",IFERROR(IF(AND(I$9>=$D215,I$9<=$E215),$F215/($E215+1-$D215),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D215,$F215*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":97031.448531685252},{"$f":"IF($E215<>\"\",IFERROR(IF(AND(J$9>=$D215,J$9<=$E215),$F215/($E215+1-$D215),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D215,$F215*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":99287.562816309801},{"$f":"IF($E215<>\"\",IFERROR(IF(AND(K$9>=$D215,K$9<=$E215),$F215/($E215+1-$D215),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D215,$F215*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":101596.1348529551},{"$f":"IF($E215<>\"\",IFERROR(IF(AND(L$9>=$D215,L$9<=$E215),$F215/($E215+1-$D215),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D215,$F215*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":103958.38435631634},{"$f":"IF($E215<>\"\",IFERROR(IF(AND(M$9>=$D215,M$9<=$E215),$F215/($E215+1-$D215),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D215,$F215*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":106375.55940112859},{"$f":"IF($E215<>\"\",IFERROR(IF(AND(N$9>=$D215,N$9<=$E215),$F215/($E215+1-$D215),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D215,$F215*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E215<>\"\",IFERROR(IF(AND(O$9>=$D215,O$9<=$E215),$F215/($E215+1-$D215),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D215,$F215*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E215<>\"\",IFERROR(IF(AND(P$9>=$D215,P$9<=$E215),$F215/($E215+1-$D215),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D215,$F215*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E215<>\"\",IFERROR(IF(AND(Q$9>=$D215,Q$9<=$E215),$F215/($E215+1-$D215),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D215,$F215*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E215<>\"\",IFERROR(IF(AND(R$9>=$D215,R$9<=$E215),$F215/($E215+1-$D215),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D215,$F215*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E215<>\"\",IFERROR(IF(AND(S$9>=$D215,S$9<=$E215),$F215/($E215+1-$D215),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D215,$F215*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B216","v":"TR-L-301"},{"$f":"'Trans - Future Infrastructure'!G216","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M216","v":2017},{"$f":"'Trans - Future Infrastructure'!N216","v":2021},{"$f":"'Trans - Future Infrastructure'!Y216","v":47312},41258.154645550429,{"$f":"IF($E216<>\"\",IFERROR(IF(AND(H$9>=$D216,H$9<=$E216),$F216/($E216+1-$D216),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D216,$F216*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E216<>\"\",IFERROR(IF(AND(I$9>=$D216,I$9<=$E216),$F216/($E216+1-$D216),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D216,$F216*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":9682.413780376166},{"$f":"IF($E216<>\"\",IFERROR(IF(AND(J$9>=$D216,J$9<=$E216),$F216/($E216+1-$D216),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D216,$F216*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":9907.5431829576282},{"$f":"IF($E216<>\"\",IFERROR(IF(AND(K$9>=$D216,K$9<=$E216),$F216/($E216+1-$D216),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D216,$F216*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":10137.907152978196},{"$f":"IF($E216<>\"\",IFERROR(IF(AND(L$9>=$D216,L$9<=$E216),$F216/($E216+1-$D216),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D216,$F216*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":10373.627401311527},{"$f":"IF($E216<>\"\",IFERROR(IF(AND(M$9>=$D216,M$9<=$E216),$F216/($E216+1-$D216),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D216,$F216*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":10614.82846877605},{"$f":"IF($E216<>\"\",IFERROR(IF(AND(N$9>=$D216,N$9<=$E216),$F216/($E216+1-$D216),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D216,$F216*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E216<>\"\",IFERROR(IF(AND(O$9>=$D216,O$9<=$E216),$F216/($E216+1-$D216),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D216,$F216*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E216<>\"\",IFERROR(IF(AND(P$9>=$D216,P$9<=$E216),$F216/($E216+1-$D216),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D216,$F216*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E216<>\"\",IFERROR(IF(AND(Q$9>=$D216,Q$9<=$E216),$F216/($E216+1-$D216),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D216,$F216*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E216<>\"\",IFERROR(IF(AND(R$9>=$D216,R$9<=$E216),$F216/($E216+1-$D216),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D216,$F216*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E216<>\"\",IFERROR(IF(AND(S$9>=$D216,S$9<=$E216),$F216/($E216+1-$D216),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D216,$F216*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B217","v":"TR-L-302"},{"$f":"'Trans - Future Infrastructure'!G217","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M217","v":2017},{"$f":"'Trans - Future Infrastructure'!N217","v":2021},{"$f":"'Trans - Future Infrastructure'!Y217","v":38265},33368.770872336558,{"$f":"IF($E217<>\"\",IFERROR(IF(AND(H$9>=$D217,H$9<=$E217),$F217/($E217+1-$D217),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D217,$F217*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E217<>\"\",IFERROR(IF(AND(I$9>=$D217,I$9<=$E217),$F217/($E217+1-$D217),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D217,$F217*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":7830.9427482688106},{"$f":"IF($E217<>\"\",IFERROR(IF(AND(J$9>=$D217,J$9<=$E217),$F217/($E217+1-$D217),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D217,$F217*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":8013.0229095340219},{"$f":"IF($E217<>\"\",IFERROR(IF(AND(K$9>=$D217,K$9<=$E217),$F217/($E217+1-$D217),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D217,$F217*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":8199.3366843234417},{"$f":"IF($E217<>\"\",IFERROR(IF(AND(L$9>=$D217,L$9<=$E217),$F217/($E217+1-$D217),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D217,$F217*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":8389.9825099591144},{"$f":"IF($E217<>\"\",IFERROR(IF(AND(M$9>=$D217,M$9<=$E217),$F217/($E217+1-$D217),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D217,$F217*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":8585.0611125658525},{"$f":"IF($E217<>\"\",IFERROR(IF(AND(N$9>=$D217,N$9<=$E217),$F217/($E217+1-$D217),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D217,$F217*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E217<>\"\",IFERROR(IF(AND(O$9>=$D217,O$9<=$E217),$F217/($E217+1-$D217),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D217,$F217*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E217<>\"\",IFERROR(IF(AND(P$9>=$D217,P$9<=$E217),$F217/($E217+1-$D217),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D217,$F217*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E217<>\"\",IFERROR(IF(AND(Q$9>=$D217,Q$9<=$E217),$F217/($E217+1-$D217),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D217,$F217*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E217<>\"\",IFERROR(IF(AND(R$9>=$D217,R$9<=$E217),$F217/($E217+1-$D217),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D217,$F217*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E217<>\"\",IFERROR(IF(AND(S$9>=$D217,S$9<=$E217),$F217/($E217+1-$D217),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D217,$F217*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B218","v":"TR-L-303"},{"$f":"'Trans - Future Infrastructure'!G218","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M218","v":2017},{"$f":"'Trans - Future Infrastructure'!N218","v":2021},{"$f":"'Trans - Future Infrastructure'!Y218","v":91777},80033.59948648719,{"$f":"IF($E218<>\"\",IFERROR(IF(AND(H$9>=$D218,H$9<=$E218),$F218/($E218+1-$D218),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D218,$F218*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E218<>\"\",IFERROR(IF(AND(I$9>=$D218,I$9<=$E218),$F218/($E218+1-$D218),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D218,$F218*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":18782.188229658088},{"$f":"IF($E218<>\"\",IFERROR(IF(AND(J$9>=$D218,J$9<=$E218),$F218/($E218+1-$D218),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D218,$F218*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":19218.899871117312},{"$f":"IF($E218<>\"\",IFERROR(IF(AND(K$9>=$D218,K$9<=$E218),$F218/($E218+1-$D218),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D218,$F218*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":19665.765657314845},{"$f":"IF($E218<>\"\",IFERROR(IF(AND(L$9>=$D218,L$9<=$E218),$F218/($E218+1-$D218),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D218,$F218*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":20123.021686045151},{"$f":"IF($E218<>\"\",IFERROR(IF(AND(M$9>=$D218,M$9<=$E218),$F218/($E218+1-$D218),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D218,$F218*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":20590.90954470028},{"$f":"IF($E218<>\"\",IFERROR(IF(AND(N$9>=$D218,N$9<=$E218),$F218/($E218+1-$D218),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D218,$F218*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E218<>\"\",IFERROR(IF(AND(O$9>=$D218,O$9<=$E218),$F218/($E218+1-$D218),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D218,$F218*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E218<>\"\",IFERROR(IF(AND(P$9>=$D218,P$9<=$E218),$F218/($E218+1-$D218),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D218,$F218*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E218<>\"\",IFERROR(IF(AND(Q$9>=$D218,Q$9<=$E218),$F218/($E218+1-$D218),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D218,$F218*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E218<>\"\",IFERROR(IF(AND(R$9>=$D218,R$9<=$E218),$F218/($E218+1-$D218),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D218,$F218*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E218<>\"\",IFERROR(IF(AND(S$9>=$D218,S$9<=$E218),$F218/($E218+1-$D218),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D218,$F218*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B219","v":"TR-L-304"},{"$f":"'Trans - Future Infrastructure'!G219","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M219","v":2017},{"$f":"'Trans - Future Infrastructure'!N219","v":2021},{"$f":"'Trans - Future Infrastructure'!Y219","v":66863},58307.490574599215,{"$f":"IF($E219<>\"\",IFERROR(IF(AND(H$9>=$D219,H$9<=$E219),$F219/($E219+1-$D219),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D219,$F219*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E219<>\"\",IFERROR(IF(AND(I$9>=$D219,I$9<=$E219),$F219/($E219+1-$D219),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D219,$F219*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":13683.531294328955},{"$f":"IF($E219<>\"\",IFERROR(IF(AND(J$9>=$D219,J$9<=$E219),$F219/($E219+1-$D219),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D219,$F219*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":14001.692167781872},{"$f":"IF($E219<>\"\",IFERROR(IF(AND(K$9>=$D219,K$9<=$E219),$F219/($E219+1-$D219),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D219,$F219*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":14327.25071799081},{"$f":"IF($E219<>\"\",IFERROR(IF(AND(L$9>=$D219,L$9<=$E219),$F219/($E219+1-$D219),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D219,$F219*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":14660.378951088363},{"$f":"IF($E219<>\"\",IFERROR(IF(AND(M$9>=$D219,M$9<=$E219),$F219/($E219+1-$D219),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D219,$F219*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":15001.252872585668},{"$f":"IF($E219<>\"\",IFERROR(IF(AND(N$9>=$D219,N$9<=$E219),$F219/($E219+1-$D219),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D219,$F219*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E219<>\"\",IFERROR(IF(AND(O$9>=$D219,O$9<=$E219),$F219/($E219+1-$D219),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D219,$F219*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E219<>\"\",IFERROR(IF(AND(P$9>=$D219,P$9<=$E219),$F219/($E219+1-$D219),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D219,$F219*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E219<>\"\",IFERROR(IF(AND(Q$9>=$D219,Q$9<=$E219),$F219/($E219+1-$D219),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D219,$F219*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E219<>\"\",IFERROR(IF(AND(R$9>=$D219,R$9<=$E219),$F219/($E219+1-$D219),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D219,$F219*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E219<>\"\",IFERROR(IF(AND(S$9>=$D219,S$9<=$E219),$F219/($E219+1-$D219),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D219,$F219*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B220","v":"TR-L-305"},{"$f":"'Trans - Future Infrastructure'!G220","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M220","v":2017},{"$f":"'Trans - Future Infrastructure'!N220","v":2021},{"$f":"'Trans - Future Infrastructure'!Y220","v":142467},124237.51940073622,{"$f":"IF($E220<>\"\",IFERROR(IF(AND(H$9>=$D220,H$9<=$E220),$F220/($E220+1-$D220),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D220,$F220*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E220<>\"\",IFERROR(IF(AND(I$9>=$D220,I$9<=$E220),$F220/($E220+1-$D220),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D220,$F220*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":29155.910636812041},{"$f":"IF($E220<>\"\",IFERROR(IF(AND(J$9>=$D220,J$9<=$E220),$F220/($E220+1-$D220),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D220,$F220*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":29833.825554751955},{"$f":"IF($E220<>\"\",IFERROR(IF(AND(K$9>=$D220,K$9<=$E220),$F220/($E220+1-$D220),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D220,$F220*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":30527.502924487337},{"$f":"IF($E220<>\"\",IFERROR(IF(AND(L$9>=$D220,L$9<=$E220),$F220/($E220+1-$D220),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D220,$F220*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":31237.309244645108},{"$f":"IF($E220<>\"\",IFERROR(IF(AND(M$9>=$D220,M$9<=$E220),$F220/($E220+1-$D220),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D220,$F220*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":31963.619535448041},{"$f":"IF($E220<>\"\",IFERROR(IF(AND(N$9>=$D220,N$9<=$E220),$F220/($E220+1-$D220),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D220,$F220*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E220<>\"\",IFERROR(IF(AND(O$9>=$D220,O$9<=$E220),$F220/($E220+1-$D220),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D220,$F220*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E220<>\"\",IFERROR(IF(AND(P$9>=$D220,P$9<=$E220),$F220/($E220+1-$D220),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D220,$F220*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E220<>\"\",IFERROR(IF(AND(Q$9>=$D220,Q$9<=$E220),$F220/($E220+1-$D220),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D220,$F220*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E220<>\"\",IFERROR(IF(AND(R$9>=$D220,R$9<=$E220),$F220/($E220+1-$D220),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D220,$F220*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E220<>\"\",IFERROR(IF(AND(S$9>=$D220,S$9<=$E220),$F220/($E220+1-$D220),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D220,$F220*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B221","v":"TR-L-306"},{"$f":"'Trans - Future Infrastructure'!G221","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M221","v":2017},{"$f":"'Trans - Future Infrastructure'!N221","v":2021},{"$f":"'Trans - Future Infrastructure'!Y221","v":208748},182037.4802576378,{"$f":"IF($E221<>\"\",IFERROR(IF(AND(H$9>=$D221,H$9<=$E221),$F221/($E221+1-$D221),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D221,$F221*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E221<>\"\",IFERROR(IF(AND(I$9>=$D221,I$9<=$E221),$F221/($E221+1-$D221),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D221,$F221*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":42720.335471465245},{"$f":"IF($E221<>\"\",IFERROR(IF(AND(J$9>=$D221,J$9<=$E221),$F221/($E221+1-$D221),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D221,$F221*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":43713.641874282184},{"$f":"IF($E221<>\"\",IFERROR(IF(AND(K$9>=$D221,K$9<=$E221),$F221/($E221+1-$D221),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D221,$F221*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":44730.044013567225},{"$f":"IF($E221<>\"\",IFERROR(IF(AND(L$9>=$D221,L$9<=$E221),$F221/($E221+1-$D221),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D221,$F221*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":45770.078896875602},{"$f":"IF($E221<>\"\",IFERROR(IF(AND(M$9>=$D221,M$9<=$E221),$F221/($E221+1-$D221),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D221,$F221*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":46834.296017924906},{"$f":"IF($E221<>\"\",IFERROR(IF(AND(N$9>=$D221,N$9<=$E221),$F221/($E221+1-$D221),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D221,$F221*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E221<>\"\",IFERROR(IF(AND(O$9>=$D221,O$9<=$E221),$F221/($E221+1-$D221),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D221,$F221*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E221<>\"\",IFERROR(IF(AND(P$9>=$D221,P$9<=$E221),$F221/($E221+1-$D221),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D221,$F221*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E221<>\"\",IFERROR(IF(AND(Q$9>=$D221,Q$9<=$E221),$F221/($E221+1-$D221),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D221,$F221*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E221<>\"\",IFERROR(IF(AND(R$9>=$D221,R$9<=$E221),$F221/($E221+1-$D221),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D221,$F221*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E221<>\"\",IFERROR(IF(AND(S$9>=$D221,S$9<=$E221),$F221/($E221+1-$D221),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D221,$F221*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B222","v":"TR-L-307"},{"$f":"'Trans - Future Infrastructure'!G222","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M222","v":2017},{"$f":"'Trans - Future Infrastructure'!N222","v":2021},{"$f":"'Trans - Future Infrastructure'!Y222","v":118850},103642.45180131189,{"$f":"IF($E222<>\"\",IFERROR(IF(AND(H$9>=$D222,H$9<=$E222),$F222/($E222+1-$D222),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D222,$F222*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E222<>\"\",IFERROR(IF(AND(I$9>=$D222,I$9<=$E222),$F222/($E222+1-$D222),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D222,$F222*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":24322.685107323876},{"$f":"IF($E222<>\"\",IFERROR(IF(AND(J$9>=$D222,J$9<=$E222),$F222/($E222+1-$D222),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D222,$F222*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":24888.220901558041},{"$f":"IF($E222<>\"\",IFERROR(IF(AND(K$9>=$D222,K$9<=$E222),$F222/($E222+1-$D222),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D222,$F222*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":25466.906178801546},{"$f":"IF($E222<>\"\",IFERROR(IF(AND(L$9>=$D222,L$9<=$E222),$F222/($E222+1-$D222),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D222,$F222*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":26059.046682572603},{"$f":"IF($E222<>\"\",IFERROR(IF(AND(M$9>=$D222,M$9<=$E222),$F222/($E222+1-$D222),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D222,$F222*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":26664.955265345656},{"$f":"IF($E222<>\"\",IFERROR(IF(AND(N$9>=$D222,N$9<=$E222),$F222/($E222+1-$D222),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D222,$F222*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E222<>\"\",IFERROR(IF(AND(O$9>=$D222,O$9<=$E222),$F222/($E222+1-$D222),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D222,$F222*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E222<>\"\",IFERROR(IF(AND(P$9>=$D222,P$9<=$E222),$F222/($E222+1-$D222),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D222,$F222*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E222<>\"\",IFERROR(IF(AND(Q$9>=$D222,Q$9<=$E222),$F222/($E222+1-$D222),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D222,$F222*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E222<>\"\",IFERROR(IF(AND(R$9>=$D222,R$9<=$E222),$F222/($E222+1-$D222),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D222,$F222*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E222<>\"\",IFERROR(IF(AND(S$9>=$D222,S$9<=$E222),$F222/($E222+1-$D222),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D222,$F222*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B223","v":"TR-L-308"},{"$f":"'Trans - Future Infrastructure'!G223","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M223","v":2017},{"$f":"'Trans - Future Infrastructure'!N223","v":2021},{"$f":"'Trans - Future Infrastructure'!Y223","v":99609},86863.449570693105,{"$f":"IF($E223<>\"\",IFERROR(IF(AND(H$9>=$D223,H$9<=$E223),$F223/($E223+1-$D223),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D223,$F223*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E223<>\"\",IFERROR(IF(AND(I$9>=$D223,I$9<=$E223),$F223/($E223+1-$D223),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D223,$F223*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":20385.00917842174},{"$f":"IF($E223<>\"\",IFERROR(IF(AND(J$9>=$D223,J$9<=$E223),$F223/($E223+1-$D223),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D223,$F223*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":20858.988605665083},{"$f":"IF($E223<>\"\",IFERROR(IF(AND(K$9>=$D223,K$9<=$E223),$F223/($E223+1-$D223),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D223,$F223*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":21343.98870478959},{"$f":"IF($E223<>\"\",IFERROR(IF(AND(L$9>=$D223,L$9<=$E223),$F223/($E223+1-$D223),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D223,$F223*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":21840.265721534492},{"$f":"IF($E223<>\"\",IFERROR(IF(AND(M$9>=$D223,M$9<=$E223),$F223/($E223+1-$D223),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D223,$F223*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":22348.081859703958},{"$f":"IF($E223<>\"\",IFERROR(IF(AND(N$9>=$D223,N$9<=$E223),$F223/($E223+1-$D223),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D223,$F223*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E223<>\"\",IFERROR(IF(AND(O$9>=$D223,O$9<=$E223),$F223/($E223+1-$D223),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D223,$F223*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E223<>\"\",IFERROR(IF(AND(P$9>=$D223,P$9<=$E223),$F223/($E223+1-$D223),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D223,$F223*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E223<>\"\",IFERROR(IF(AND(Q$9>=$D223,Q$9<=$E223),$F223/($E223+1-$D223),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D223,$F223*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E223<>\"\",IFERROR(IF(AND(R$9>=$D223,R$9<=$E223),$F223/($E223+1-$D223),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D223,$F223*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E223<>\"\",IFERROR(IF(AND(S$9>=$D223,S$9<=$E223),$F223/($E223+1-$D223),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D223,$F223*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B224","v":"TR-L-309"},{"$f":"'Trans - Future Infrastructure'!G224","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M224","v":2017},{"$f":"'Trans - Future Infrastructure'!N224","v":2021},{"$f":"'Trans - Future Infrastructure'!Y224","v":92133},80344.047217587446,{"$f":"IF($E224<>\"\",IFERROR(IF(AND(H$9>=$D224,H$9<=$E224),$F224/($E224+1-$D224),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D224,$F224*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E224<>\"\",IFERROR(IF(AND(I$9>=$D224,I$9<=$E224),$F224/($E224+1-$D224),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D224,$F224*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":18855.043727329161},{"$f":"IF($E224<>\"\",IFERROR(IF(AND(J$9>=$D224,J$9<=$E224),$F224/($E224+1-$D224),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D224,$F224*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":19293.449359051298},{"$f":"IF($E224<>\"\",IFERROR(IF(AND(K$9>=$D224,K$9<=$E224),$F224/($E224+1-$D224),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D224,$F224*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":19742.048523109152},{"$f":"IF($E224<>\"\",IFERROR(IF(AND(L$9>=$D224,L$9<=$E224),$F224/($E224+1-$D224),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D224,$F224*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":20201.078233112843},{"$f":"IF($E224<>\"\",IFERROR(IF(AND(M$9>=$D224,M$9<=$E224),$F224/($E224+1-$D224),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D224,$F224*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":20670.781013564083},{"$f":"IF($E224<>\"\",IFERROR(IF(AND(N$9>=$D224,N$9<=$E224),$F224/($E224+1-$D224),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D224,$F224*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E224<>\"\",IFERROR(IF(AND(O$9>=$D224,O$9<=$E224),$F224/($E224+1-$D224),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D224,$F224*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E224<>\"\",IFERROR(IF(AND(P$9>=$D224,P$9<=$E224),$F224/($E224+1-$D224),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D224,$F224*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E224<>\"\",IFERROR(IF(AND(Q$9>=$D224,Q$9<=$E224),$F224/($E224+1-$D224),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D224,$F224*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E224<>\"\",IFERROR(IF(AND(R$9>=$D224,R$9<=$E224),$F224/($E224+1-$D224),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D224,$F224*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E224<>\"\",IFERROR(IF(AND(S$9>=$D224,S$9<=$E224),$F224/($E224+1-$D224),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D224,$F224*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B225","v":"TR-L-310"},{"$f":"'Trans - Future Infrastructure'!G225","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M225","v":2017},{"$f":"'Trans - Future Infrastructure'!N225","v":2021},{"$f":"'Trans - Future Infrastructure'!Y225","v":69954},61002.979161202951,{"$f":"IF($E225<>\"\",IFERROR(IF(AND(H$9>=$D225,H$9<=$E225),$F225/($E225+1-$D225),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D225,$F225*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E225<>\"\",IFERROR(IF(AND(I$9>=$D225,I$9<=$E225),$F225/($E225+1-$D225),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D225,$F225*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":14316.105292366297},{"$f":"IF($E225<>\"\",IFERROR(IF(AND(J$9>=$D225,J$9<=$E225),$F225/($E225+1-$D225),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D225,$F225*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":14648.974379028954},{"$f":"IF($E225<>\"\",IFERROR(IF(AND(K$9>=$D225,K$9<=$E225),$F225/($E225+1-$D225),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D225,$F225*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":14989.583128581264},{"$f":"IF($E225<>\"\",IFERROR(IF(AND(L$9>=$D225,L$9<=$E225),$F225/($E225+1-$D225),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D225,$F225*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":15338.111498802557},{"$f":"IF($E225<>\"\",IFERROR(IF(AND(M$9>=$D225,M$9<=$E225),$F225/($E225+1-$D225),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D225,$F225*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":15694.743631737399},{"$f":"IF($E225<>\"\",IFERROR(IF(AND(N$9>=$D225,N$9<=$E225),$F225/($E225+1-$D225),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D225,$F225*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E225<>\"\",IFERROR(IF(AND(O$9>=$D225,O$9<=$E225),$F225/($E225+1-$D225),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D225,$F225*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E225<>\"\",IFERROR(IF(AND(P$9>=$D225,P$9<=$E225),$F225/($E225+1-$D225),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D225,$F225*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E225<>\"\",IFERROR(IF(AND(Q$9>=$D225,Q$9<=$E225),$F225/($E225+1-$D225),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D225,$F225*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E225<>\"\",IFERROR(IF(AND(R$9>=$D225,R$9<=$E225),$F225/($E225+1-$D225),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D225,$F225*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E225<>\"\",IFERROR(IF(AND(S$9>=$D225,S$9<=$E225),$F225/($E225+1-$D225),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D225,$F225*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B226","v":"TR-L-311"},{"$f":"'Trans - Future Infrastructure'!G226","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M226","v":2017},{"$f":"'Trans - Future Infrastructure'!N226","v":2021},{"$f":"'Trans - Future Infrastructure'!Y226","v":244220},212970.63171153879,{"$f":"IF($E226<>\"\",IFERROR(IF(AND(H$9>=$D226,H$9<=$E226),$F226/($E226+1-$D226),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D226,$F226*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E226<>\"\",IFERROR(IF(AND(I$9>=$D226,I$9<=$E226),$F226/($E226+1-$D226),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D226,$F226*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":49979.690003455085},{"$f":"IF($E226<>\"\",IFERROR(IF(AND(J$9>=$D226,J$9<=$E226),$F226/($E226+1-$D226),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D226,$F226*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":51141.786357412748},{"$f":"IF($E226<>\"\",IFERROR(IF(AND(K$9>=$D226,K$9<=$E226),$F226/($E226+1-$D226),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D226,$F226*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":52330.90304574601},{"$f":"IF($E226<>\"\",IFERROR(IF(AND(L$9>=$D226,L$9<=$E226),$F226/($E226+1-$D226),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D226,$F226*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":53547.668328295171},{"$f":"IF($E226<>\"\",IFERROR(IF(AND(M$9>=$D226,M$9<=$E226),$F226/($E226+1-$D226),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D226,$F226*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":54792.725072803667},{"$f":"IF($E226<>\"\",IFERROR(IF(AND(N$9>=$D226,N$9<=$E226),$F226/($E226+1-$D226),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D226,$F226*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E226<>\"\",IFERROR(IF(AND(O$9>=$D226,O$9<=$E226),$F226/($E226+1-$D226),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D226,$F226*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E226<>\"\",IFERROR(IF(AND(P$9>=$D226,P$9<=$E226),$F226/($E226+1-$D226),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D226,$F226*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E226<>\"\",IFERROR(IF(AND(Q$9>=$D226,Q$9<=$E226),$F226/($E226+1-$D226),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D226,$F226*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E226<>\"\",IFERROR(IF(AND(R$9>=$D226,R$9<=$E226),$F226/($E226+1-$D226),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D226,$F226*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E226<>\"\",IFERROR(IF(AND(S$9>=$D226,S$9<=$E226),$F226/($E226+1-$D226),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D226,$F226*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B227","v":"TR-L-312"},{"$f":"'Trans - Future Infrastructure'!G227","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M227","v":2017},{"$f":"'Trans - Future Infrastructure'!N227","v":2021},{"$f":"'Trans - Future Infrastructure'!Y227","v":71489},62341.566990525753,{"$f":"IF($E227<>\"\",IFERROR(IF(AND(H$9>=$D227,H$9<=$E227),$F227/($E227+1-$D227),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D227,$F227*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E227<>\"\",IFERROR(IF(AND(I$9>=$D227,I$9<=$E227),$F227/($E227+1-$D227),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D227,$F227*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":14630.243463504221},{"$f":"IF($E227<>\"\",IFERROR(IF(AND(J$9>=$D227,J$9<=$E227),$F227/($E227+1-$D227),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D227,$F227*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":14970.416693575791},{"$f":"IF($E227<>\"\",IFERROR(IF(AND(K$9>=$D227,K$9<=$E227),$F227/($E227+1-$D227),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D227,$F227*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":15318.499417890986},{"$f":"IF($E227<>\"\",IFERROR(IF(AND(L$9>=$D227,L$9<=$E227),$F227/($E227+1-$D227),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D227,$F227*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":15674.675543041083},{"$f":"IF($E227<>\"\",IFERROR(IF(AND(M$9>=$D227,M$9<=$E227),$F227/($E227+1-$D227),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D227,$F227*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":16039.1332516979},{"$f":"IF($E227<>\"\",IFERROR(IF(AND(N$9>=$D227,N$9<=$E227),$F227/($E227+1-$D227),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D227,$F227*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E227<>\"\",IFERROR(IF(AND(O$9>=$D227,O$9<=$E227),$F227/($E227+1-$D227),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D227,$F227*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E227<>\"\",IFERROR(IF(AND(P$9>=$D227,P$9<=$E227),$F227/($E227+1-$D227),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D227,$F227*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E227<>\"\",IFERROR(IF(AND(Q$9>=$D227,Q$9<=$E227),$F227/($E227+1-$D227),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D227,$F227*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E227<>\"\",IFERROR(IF(AND(R$9>=$D227,R$9<=$E227),$F227/($E227+1-$D227),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D227,$F227*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E227<>\"\",IFERROR(IF(AND(S$9>=$D227,S$9<=$E227),$F227/($E227+1-$D227),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D227,$F227*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B228","v":"TR-L-313"},{"$f":"'Trans - Future Infrastructure'!G228","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M228","v":2017},{"$f":"'Trans - Future Infrastructure'!N228","v":2021},{"$f":"'Trans - Future Infrastructure'!Y228","v":109351},95358.904054903294,{"$f":"IF($E228<>\"\",IFERROR(IF(AND(H$9>=$D228,H$9<=$E228),$F228/($E228+1-$D228),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D228,$F228*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E228<>\"\",IFERROR(IF(AND(I$9>=$D228,I$9<=$E228),$F228/($E228+1-$D228),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D228,$F228*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":22378.712151207179},{"$f":"IF($E228<>\"\",IFERROR(IF(AND(J$9>=$D228,J$9<=$E228),$F228/($E228+1-$D228),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D228,$F228*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":22899.047907499145},{"$f":"IF($E228<>\"\",IFERROR(IF(AND(K$9>=$D228,K$9<=$E228),$F228/($E228+1-$D228),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D228,$F228*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":23431.482183913569},{"$f":"IF($E228<>\"\",IFERROR(IF(AND(L$9>=$D228,L$9<=$E228),$F228/($E228+1-$D228),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D228,$F228*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":23976.296287639856},{"$f":"IF($E228<>\"\",IFERROR(IF(AND(M$9>=$D228,M$9<=$E228),$F228/($E228+1-$D228),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D228,$F228*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":24533.77806664546},{"$f":"IF($E228<>\"\",IFERROR(IF(AND(N$9>=$D228,N$9<=$E228),$F228/($E228+1-$D228),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D228,$F228*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E228<>\"\",IFERROR(IF(AND(O$9>=$D228,O$9<=$E228),$F228/($E228+1-$D228),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D228,$F228*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E228<>\"\",IFERROR(IF(AND(P$9>=$D228,P$9<=$E228),$F228/($E228+1-$D228),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D228,$F228*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E228<>\"\",IFERROR(IF(AND(Q$9>=$D228,Q$9<=$E228),$F228/($E228+1-$D228),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D228,$F228*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E228<>\"\",IFERROR(IF(AND(R$9>=$D228,R$9<=$E228),$F228/($E228+1-$D228),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D228,$F228*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E228<>\"\",IFERROR(IF(AND(S$9>=$D228,S$9<=$E228),$F228/($E228+1-$D228),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D228,$F228*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B229","v":"TR-L-314"},{"$f":"'Trans - Future Infrastructure'!G229","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M229","v":2017},{"$f":"'Trans - Future Infrastructure'!N229","v":2021},{"$f":"'Trans - Future Infrastructure'!Y229","v":159174},138806.76165773682,{"$f":"IF($E229<>\"\",IFERROR(IF(AND(H$9>=$D229,H$9<=$E229),$F229/($E229+1-$D229),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D229,$F229*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E229<>\"\",IFERROR(IF(AND(I$9>=$D229,I$9<=$E229),$F229/($E229+1-$D229),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D229,$F229*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":32575.002770493655},{"$f":"IF($E229<>\"\",IFERROR(IF(AND(J$9>=$D229,J$9<=$E229),$F229/($E229+1-$D229),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D229,$F229*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":33332.416270800168},{"$f":"IF($E229<>\"\",IFERROR(IF(AND(K$9>=$D229,K$9<=$E229),$F229/($E229+1-$D229),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D229,$F229*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":34107.440673997116},{"$f":"IF($E229<>\"\",IFERROR(IF(AND(L$9>=$D229,L$9<=$E229),$F229/($E229+1-$D229),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D229,$F229*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":34900.485457735056},{"$f":"IF($E229<>\"\",IFERROR(IF(AND(M$9>=$D229,M$9<=$E229),$F229/($E229+1-$D229),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D229,$F229*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":35711.969620581651},{"$f":"IF($E229<>\"\",IFERROR(IF(AND(N$9>=$D229,N$9<=$E229),$F229/($E229+1-$D229),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D229,$F229*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E229<>\"\",IFERROR(IF(AND(O$9>=$D229,O$9<=$E229),$F229/($E229+1-$D229),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D229,$F229*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E229<>\"\",IFERROR(IF(AND(P$9>=$D229,P$9<=$E229),$F229/($E229+1-$D229),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D229,$F229*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E229<>\"\",IFERROR(IF(AND(Q$9>=$D229,Q$9<=$E229),$F229/($E229+1-$D229),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D229,$F229*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E229<>\"\",IFERROR(IF(AND(R$9>=$D229,R$9<=$E229),$F229/($E229+1-$D229),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D229,$F229*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E229<>\"\",IFERROR(IF(AND(S$9>=$D229,S$9<=$E229),$F229/($E229+1-$D229),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D229,$F229*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B230","v":"TR-L-315"},{"$f":"'Trans - Future Infrastructure'!G230","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M230","v":2017},{"$f":"'Trans - Future Infrastructure'!N230","v":2021},{"$f":"'Trans - Future Infrastructure'!Y230","v":128317},111898.09413368901,{"$f":"IF($E230<>\"\",IFERROR(IF(AND(H$9>=$D230,H$9<=$E230),$F230/($E230+1-$D230),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D230,$F230*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E230<>\"\",IFERROR(IF(AND(I$9>=$D230,I$9<=$E230),$F230/($E230+1-$D230),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D230,$F230*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":26260.109254661154},{"$f":"IF($E230<>\"\",IFERROR(IF(AND(J$9>=$D230,J$9<=$E230),$F230/($E230+1-$D230),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D230,$F230*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":26870.69281804984},{"$f":"IF($E230<>\"\",IFERROR(IF(AND(K$9>=$D230,K$9<=$E230),$F230/($E230+1-$D230),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D230,$F230*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":27495.47328687655},{"$f":"IF($E230<>\"\",IFERROR(IF(AND(L$9>=$D230,L$9<=$E230),$F230/($E230+1-$D230),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D230,$F230*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":28134.780758667806},{"$f":"IF($E230<>\"\",IFERROR(IF(AND(M$9>=$D230,M$9<=$E230),$F230/($E230+1-$D230),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D230,$F230*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":28788.953006170457},{"$f":"IF($E230<>\"\",IFERROR(IF(AND(N$9>=$D230,N$9<=$E230),$F230/($E230+1-$D230),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D230,$F230*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E230<>\"\",IFERROR(IF(AND(O$9>=$D230,O$9<=$E230),$F230/($E230+1-$D230),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D230,$F230*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E230<>\"\",IFERROR(IF(AND(P$9>=$D230,P$9<=$E230),$F230/($E230+1-$D230),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D230,$F230*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E230<>\"\",IFERROR(IF(AND(Q$9>=$D230,Q$9<=$E230),$F230/($E230+1-$D230),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D230,$F230*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E230<>\"\",IFERROR(IF(AND(R$9>=$D230,R$9<=$E230),$F230/($E230+1-$D230),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D230,$F230*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E230<>\"\",IFERROR(IF(AND(S$9>=$D230,S$9<=$E230),$F230/($E230+1-$D230),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D230,$F230*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B231","v":"TR-L-316"},{"$f":"'Trans - Future Infrastructure'!G231","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M231","v":2017},{"$f":"'Trans - Future Infrastructure'!N231","v":2021},{"$f":"'Trans - Future Infrastructure'!Y231","v":114430},99788.016488213048,{"$f":"IF($E231<>\"\",IFERROR(IF(AND(H$9>=$D231,H$9<=$E231),$F231/($E231+1-$D231),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D231,$F231*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E231<>\"\",IFERROR(IF(AND(I$9>=$D231,I$9<=$E231),$F231/($E231+1-$D231),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D231,$F231*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":23418.130894666145},{"$f":"IF($E231<>\"\",IFERROR(IF(AND(J$9>=$D231,J$9<=$E231),$F231/($E231+1-$D231),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D231,$F231*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":23962.634562602329},{"$f":"IF($E231<>\"\",IFERROR(IF(AND(K$9>=$D231,K$9<=$E231),$F231/($E231+1-$D231),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D231,$F231*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":24519.798687759871},{"$f":"IF($E231<>\"\",IFERROR(IF(AND(L$9>=$D231,L$9<=$E231),$F231/($E231+1-$D231),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D231,$F231*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":25089.917643136585},{"$f":"IF($E231<>\"\",IFERROR(IF(AND(M$9>=$D231,M$9<=$E231),$F231/($E231+1-$D231),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D231,$F231*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":25673.292646306298},{"$f":"IF($E231<>\"\",IFERROR(IF(AND(N$9>=$D231,N$9<=$E231),$F231/($E231+1-$D231),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D231,$F231*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E231<>\"\",IFERROR(IF(AND(O$9>=$D231,O$9<=$E231),$F231/($E231+1-$D231),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D231,$F231*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E231<>\"\",IFERROR(IF(AND(P$9>=$D231,P$9<=$E231),$F231/($E231+1-$D231),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D231,$F231*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E231<>\"\",IFERROR(IF(AND(Q$9>=$D231,Q$9<=$E231),$F231/($E231+1-$D231),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D231,$F231*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E231<>\"\",IFERROR(IF(AND(R$9>=$D231,R$9<=$E231),$F231/($E231+1-$D231),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D231,$F231*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E231<>\"\",IFERROR(IF(AND(S$9>=$D231,S$9<=$E231),$F231/($E231+1-$D231),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D231,$F231*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B232","v":"TR-L-317"},{"$f":"'Trans - Future Infrastructure'!G232","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M232","v":2017},{"$f":"'Trans - Future Infrastructure'!N232","v":2021},{"$f":"'Trans - Future Infrastructure'!Y232","v":92781},80909.131851725033,{"$f":"IF($E232<>\"\",IFERROR(IF(AND(H$9>=$D232,H$9<=$E232),$F232/($E232+1-$D232),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D232,$F232*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E232<>\"\",IFERROR(IF(AND(I$9>=$D232,I$9<=$E232),$F232/($E232+1-$D232),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D232,$F232*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":18987.657105112467},{"$f":"IF($E232<>\"\",IFERROR(IF(AND(J$9>=$D232,J$9<=$E232),$F232/($E232+1-$D232),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D232,$F232*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":19429.146179785079},{"$f":"IF($E232<>\"\",IFERROR(IF(AND(K$9>=$D232,K$9<=$E232),$F232/($E232+1-$D232),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D232,$F232*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":19880.900481071825},{"$f":"IF($E232<>\"\",IFERROR(IF(AND(L$9>=$D232,L$9<=$E232),$F232/($E232+1-$D232),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D232,$F232*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":20343.158689573149},{"$f":"IF($E232<>\"\",IFERROR(IF(AND(M$9>=$D232,M$9<=$E232),$F232/($E232+1-$D232),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D232,$F232*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":20816.165035540896},{"$f":"IF($E232<>\"\",IFERROR(IF(AND(N$9>=$D232,N$9<=$E232),$F232/($E232+1-$D232),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D232,$F232*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E232<>\"\",IFERROR(IF(AND(O$9>=$D232,O$9<=$E232),$F232/($E232+1-$D232),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D232,$F232*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E232<>\"\",IFERROR(IF(AND(P$9>=$D232,P$9<=$E232),$F232/($E232+1-$D232),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D232,$F232*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E232<>\"\",IFERROR(IF(AND(Q$9>=$D232,Q$9<=$E232),$F232/($E232+1-$D232),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D232,$F232*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E232<>\"\",IFERROR(IF(AND(R$9>=$D232,R$9<=$E232),$F232/($E232+1-$D232),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D232,$F232*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E232<>\"\",IFERROR(IF(AND(S$9>=$D232,S$9<=$E232),$F232/($E232+1-$D232),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D232,$F232*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B233","v":"TR-L-318"},{"$f":"'Trans - Future Infrastructure'!G233","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M233","v":2017},{"$f":"'Trans - Future Infrastructure'!N233","v":2021},{"$f":"'Trans - Future Infrastructure'!Y233","v":45042},39278.614337691964,{"$f":"IF($E233<>\"\",IFERROR(IF(AND(H$9>=$D233,H$9<=$E233),$F233/($E233+1-$D233),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D233,$F233*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E233<>\"\",IFERROR(IF(AND(I$9>=$D233,I$9<=$E233),$F233/($E233+1-$D233),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D233,$F233*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":9217.8576575858824},{"$f":"IF($E233<>\"\",IFERROR(IF(AND(J$9>=$D233,J$9<=$E233),$F233/($E233+1-$D233),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D233,$F233*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":9432.1854930414574},{"$f":"IF($E233<>\"\",IFERROR(IF(AND(K$9>=$D233,K$9<=$E233),$F233/($E233+1-$D233),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D233,$F233*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":9651.4967446830378},{"$f":"IF($E233<>\"\",IFERROR(IF(AND(L$9>=$D233,L$9<=$E233),$F233/($E233+1-$D233),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D233,$F233*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":9875.9072837731183},{"$f":"IF($E233<>\"\",IFERROR(IF(AND(M$9>=$D233,M$9<=$E233),$F233/($E233+1-$D233),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D233,$F233*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":10105.53567574},{"$f":"IF($E233<>\"\",IFERROR(IF(AND(N$9>=$D233,N$9<=$E233),$F233/($E233+1-$D233),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D233,$F233*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E233<>\"\",IFERROR(IF(AND(O$9>=$D233,O$9<=$E233),$F233/($E233+1-$D233),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D233,$F233*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E233<>\"\",IFERROR(IF(AND(P$9>=$D233,P$9<=$E233),$F233/($E233+1-$D233),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D233,$F233*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E233<>\"\",IFERROR(IF(AND(Q$9>=$D233,Q$9<=$E233),$F233/($E233+1-$D233),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D233,$F233*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E233<>\"\",IFERROR(IF(AND(R$9>=$D233,R$9<=$E233),$F233/($E233+1-$D233),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D233,$F233*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E233<>\"\",IFERROR(IF(AND(S$9>=$D233,S$9<=$E233),$F233/($E233+1-$D233),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D233,$F233*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B234","v":"TR-L-320"},{"$f":"'Trans - Future Infrastructure'!G234","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M234","v":2022},{"$f":"'Trans - Future Infrastructure'!N234","v":2026},{"$f":"'Trans - Future Infrastructure'!Y234","v":78217},54098.168341258061,{"$f":"IF($E234<>\"\",IFERROR(IF(AND(H$9>=$D234,H$9<=$E234),$F234/($E234+1-$D234),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D234,$F234*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E234<>\"\",IFERROR(IF(AND(I$9>=$D234,I$9<=$E234),$F234/($E234+1-$D234),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D234,$F234*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E234<>\"\",IFERROR(IF(AND(J$9>=$D234,J$9<=$E234),$F234/($E234+1-$D234),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D234,$F234*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E234<>\"\",IFERROR(IF(AND(K$9>=$D234,K$9<=$E234),$F234/($E234+1-$D234),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D234,$F234*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E234<>\"\",IFERROR(IF(AND(L$9>=$D234,L$9<=$E234),$F234/($E234+1-$D234),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D234,$F234*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E234<>\"\",IFERROR(IF(AND(M$9>=$D234,M$9<=$E234),$F234/($E234+1-$D234),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D234,$F234*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E234<>\"\",IFERROR(IF(AND(N$9>=$D234,N$9<=$E234),$F234/($E234+1-$D234),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D234,$F234*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":17956.643624699569},{"$f":"IF($E234<>\"\",IFERROR(IF(AND(O$9>=$D234,O$9<=$E234),$F234/($E234+1-$D234),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D234,$F234*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":18374.160221623995},{"$f":"IF($E234<>\"\",IFERROR(IF(AND(P$9>=$D234,P$9<=$E234),$F234/($E234+1-$D234),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D234,$F234*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":18801.384652169825},{"$f":"IF($E234<>\"\",IFERROR(IF(AND(Q$9>=$D234,Q$9<=$E234),$F234/($E234+1-$D234),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D234,$F234*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":19238.542636785813},{"$f":"IF($E234<>\"\",IFERROR(IF(AND(R$9>=$D234,R$9<=$E234),$F234/($E234+1-$D234),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D234,$F234*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":19685.865144230782},{"$f":"IF($E234<>\"\",IFERROR(IF(AND(S$9>=$D234,S$9<=$E234),$F234/($E234+1-$D234),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D234,$F234*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B235","v":"TR-L-321"},{"$f":"'Trans - Future Infrastructure'!G235","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M235","v":2022},{"$f":"'Trans - Future Infrastructure'!N235","v":2026},{"$f":"'Trans - Future Infrastructure'!Y235","v":119187},82434.744238330837,{"$f":"IF($E235<>\"\",IFERROR(IF(AND(H$9>=$D235,H$9<=$E235),$F235/($E235+1-$D235),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D235,$F235*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E235<>\"\",IFERROR(IF(AND(I$9>=$D235,I$9<=$E235),$F235/($E235+1-$D235),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D235,$F235*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E235<>\"\",IFERROR(IF(AND(J$9>=$D235,J$9<=$E235),$F235/($E235+1-$D235),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D235,$F235*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E235<>\"\",IFERROR(IF(AND(K$9>=$D235,K$9<=$E235),$F235/($E235+1-$D235),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D235,$F235*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E235<>\"\",IFERROR(IF(AND(L$9>=$D235,L$9<=$E235),$F235/($E235+1-$D235),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D235,$F235*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E235<>\"\",IFERROR(IF(AND(M$9>=$D235,M$9<=$E235),$F235/($E235+1-$D235),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D235,$F235*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E235<>\"\",IFERROR(IF(AND(N$9>=$D235,N$9<=$E235),$F235/($E235+1-$D235),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D235,$F235*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":27362.318724792149},{"$f":"IF($E235<>\"\",IFERROR(IF(AND(O$9>=$D235,O$9<=$E235),$F235/($E235+1-$D235),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D235,$F235*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":27998.530170355538},{"$f":"IF($E235<>\"\",IFERROR(IF(AND(P$9>=$D235,P$9<=$E235),$F235/($E235+1-$D235),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D235,$F235*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":28649.534404773454},{"$f":"IF($E235<>\"\",IFERROR(IF(AND(Q$9>=$D235,Q$9<=$E235),$F235/($E235+1-$D235),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D235,$F235*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":29315.675380679273},{"$f":"IF($E235<>\"\",IFERROR(IF(AND(R$9>=$D235,R$9<=$E235),$F235/($E235+1-$D235),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D235,$F235*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":29997.305048076945},{"$f":"IF($E235<>\"\",IFERROR(IF(AND(S$9>=$D235,S$9<=$E235),$F235/($E235+1-$D235),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D235,$F235*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B236","v":"TR-L-323"},{"$f":"'Trans - Future Infrastructure'!G236","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M236","v":2022},{"$f":"'Trans - Future Infrastructure'!N236","v":2026},{"$f":"'Trans - Future Infrastructure'!Y236","v":103436},71540.689882587772,{"$f":"IF($E236<>\"\",IFERROR(IF(AND(H$9>=$D236,H$9<=$E236),$F236/($E236+1-$D236),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D236,$F236*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E236<>\"\",IFERROR(IF(AND(I$9>=$D236,I$9<=$E236),$F236/($E236+1-$D236),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D236,$F236*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E236<>\"\",IFERROR(IF(AND(J$9>=$D236,J$9<=$E236),$F236/($E236+1-$D236),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D236,$F236*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E236<>\"\",IFERROR(IF(AND(K$9>=$D236,K$9<=$E236),$F236/($E236+1-$D236),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D236,$F236*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E236<>\"\",IFERROR(IF(AND(L$9>=$D236,L$9<=$E236),$F236/($E236+1-$D236),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D236,$F236*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E236<>\"\",IFERROR(IF(AND(M$9>=$D236,M$9<=$E236),$F236/($E236+1-$D236),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D236,$F236*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E236<>\"\",IFERROR(IF(AND(N$9>=$D236,N$9<=$E236),$F236/($E236+1-$D236),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D236,$F236*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":23746.287763074837},{"$f":"IF($E236<>\"\",IFERROR(IF(AND(O$9>=$D236,O$9<=$E236),$F236/($E236+1-$D236),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D236,$F236*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":24298.421528362116},{"$f":"IF($E236<>\"\",IFERROR(IF(AND(P$9>=$D236,P$9<=$E236),$F236/($E236+1-$D236),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D236,$F236*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":24863.393161101016},{"$f":"IF($E236<>\"\",IFERROR(IF(AND(Q$9>=$D236,Q$9<=$E236),$F236/($E236+1-$D236),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D236,$F236*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":25441.501159320575},{"$f":"IF($E236<>\"\",IFERROR(IF(AND(R$9>=$D236,R$9<=$E236),$F236/($E236+1-$D236),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D236,$F236*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":26033.05096153848},{"$f":"IF($E236<>\"\",IFERROR(IF(AND(S$9>=$D236,S$9<=$E236),$F236/($E236+1-$D236),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D236,$F236*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B237","v":"TR-L-330"},{"$f":"'Trans - Future Infrastructure'!G237","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M237","v":2022},{"$f":"'Trans - Future Infrastructure'!N237","v":2026},{"$f":"'Trans - Future Infrastructure'!Y237","v":215428},148999.06937648516,{"$f":"IF($E237<>\"\",IFERROR(IF(AND(H$9>=$D237,H$9<=$E237),$F237/($E237+1-$D237),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D237,$F237*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E237<>\"\",IFERROR(IF(AND(I$9>=$D237,I$9<=$E237),$F237/($E237+1-$D237),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D237,$F237*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E237<>\"\",IFERROR(IF(AND(J$9>=$D237,J$9<=$E237),$F237/($E237+1-$D237),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D237,$F237*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E237<>\"\",IFERROR(IF(AND(K$9>=$D237,K$9<=$E237),$F237/($E237+1-$D237),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D237,$F237*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E237<>\"\",IFERROR(IF(AND(L$9>=$D237,L$9<=$E237),$F237/($E237+1-$D237),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D237,$F237*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E237<>\"\",IFERROR(IF(AND(M$9>=$D237,M$9<=$E237),$F237/($E237+1-$D237),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D237,$F237*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E237<>\"\",IFERROR(IF(AND(N$9>=$D237,N$9<=$E237),$F237/($E237+1-$D237),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D237,$F237*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":49456.816584396976},{"$f":"IF($E237<>\"\",IFERROR(IF(AND(O$9>=$D237,O$9<=$E237),$F237/($E237+1-$D237),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D237,$F237*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":50606.755414091742},{"$f":"IF($E237<>\"\",IFERROR(IF(AND(P$9>=$D237,P$9<=$E237),$F237/($E237+1-$D237),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D237,$F237*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":51783.431899045492},{"$f":"IF($E237<>\"\",IFERROR(IF(AND(Q$9>=$D237,Q$9<=$E237),$F237/($E237+1-$D237),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D237,$F237*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":52987.467726421288},{"$f":"IF($E237<>\"\",IFERROR(IF(AND(R$9>=$D237,R$9<=$E237),$F237/($E237+1-$D237),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D237,$F237*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":54219.499038461574},{"$f":"IF($E237<>\"\",IFERROR(IF(AND(S$9>=$D237,S$9<=$E237),$F237/($E237+1-$D237),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D237,$F237*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B238","v":"TR-L-332"},{"$f":"'Trans - Future Infrastructure'!G238","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M238","v":2022},{"$f":"'Trans - Future Infrastructure'!N238","v":2026},{"$f":"'Trans - Future Infrastructure'!Y238","v":17863},12354.802422489902,{"$f":"IF($E238<>\"\",IFERROR(IF(AND(H$9>=$D238,H$9<=$E238),$F238/($E238+1-$D238),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D238,$F238*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E238<>\"\",IFERROR(IF(AND(I$9>=$D238,I$9<=$E238),$F238/($E238+1-$D238),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D238,$F238*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E238<>\"\",IFERROR(IF(AND(J$9>=$D238,J$9<=$E238),$F238/($E238+1-$D238),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D238,$F238*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E238<>\"\",IFERROR(IF(AND(K$9>=$D238,K$9<=$E238),$F238/($E238+1-$D238),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D238,$F238*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E238<>\"\",IFERROR(IF(AND(L$9>=$D238,L$9<=$E238),$F238/($E238+1-$D238),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D238,$F238*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E238<>\"\",IFERROR(IF(AND(M$9>=$D238,M$9<=$E238),$F238/($E238+1-$D238),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D238,$F238*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E238<>\"\",IFERROR(IF(AND(N$9>=$D238,N$9<=$E238),$F238/($E238+1-$D238),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D238,$F238*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":4100.892709615664},{"$f":"IF($E238<>\"\",IFERROR(IF(AND(O$9>=$D238,O$9<=$E238),$F238/($E238+1-$D238),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D238,$F238*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":4196.2440906563716},{"$f":"IF($E238<>\"\",IFERROR(IF(AND(P$9>=$D238,P$9<=$E238),$F238/($E238+1-$D238),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D238,$F238*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":4293.812522107849},{"$f":"IF($E238<>\"\",IFERROR(IF(AND(Q$9>=$D238,Q$9<=$E238),$F238/($E238+1-$D238),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D238,$F238*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":4393.6495534334599},{"$f":"IF($E238<>\"\",IFERROR(IF(AND(R$9>=$D238,R$9<=$E238),$F238/($E238+1-$D238),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D238,$F238*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":4495.8079326923107},{"$f":"IF($E238<>\"\",IFERROR(IF(AND(S$9>=$D238,S$9<=$E238),$F238/($E238+1-$D238),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D238,$F238*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B239","v":"TR-L-333"},{"$f":"'Trans - Future Infrastructure'!G239","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M239","v":2022},{"$f":"'Trans - Future Infrastructure'!N239","v":2026},{"$f":"'Trans - Future Infrastructure'!Y239","v":152780},105669.0765329456,{"$f":"IF($E239<>\"\",IFERROR(IF(AND(H$9>=$D239,H$9<=$E239),$F239/($E239+1-$D239),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D239,$F239*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E239<>\"\",IFERROR(IF(AND(I$9>=$D239,I$9<=$E239),$F239/($E239+1-$D239),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D239,$F239*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E239<>\"\",IFERROR(IF(AND(J$9>=$D239,J$9<=$E239),$F239/($E239+1-$D239),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D239,$F239*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E239<>\"\",IFERROR(IF(AND(K$9>=$D239,K$9<=$E239),$F239/($E239+1-$D239),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D239,$F239*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E239<>\"\",IFERROR(IF(AND(L$9>=$D239,L$9<=$E239),$F239/($E239+1-$D239),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D239,$F239*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E239<>\"\",IFERROR(IF(AND(M$9>=$D239,M$9<=$E239),$F239/($E239+1-$D239),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D239,$F239*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E239<>\"\",IFERROR(IF(AND(N$9>=$D239,N$9<=$E239),$F239/($E239+1-$D239),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D239,$F239*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":35074.421327609089},{"$f":"IF($E239<>\"\",IFERROR(IF(AND(O$9>=$D239,O$9<=$E239),$F239/($E239+1-$D239),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D239,$F239*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":35889.949738032832},{"$f":"IF($E239<>\"\",IFERROR(IF(AND(P$9>=$D239,P$9<=$E239),$F239/($E239+1-$D239),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D239,$F239*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":36724.440302728384},{"$f":"IF($E239<>\"\",IFERROR(IF(AND(Q$9>=$D239,Q$9<=$E239),$F239/($E239+1-$D239),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D239,$F239*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":37578.333917794553},{"$f":"IF($E239<>\"\",IFERROR(IF(AND(R$9>=$D239,R$9<=$E239),$F239/($E239+1-$D239),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D239,$F239*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":38452.081730769256},{"$f":"IF($E239<>\"\",IFERROR(IF(AND(S$9>=$D239,S$9<=$E239),$F239/($E239+1-$D239),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D239,$F239*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B240","v":"TR-L-334"},{"$f":"'Trans - Future Infrastructure'!G240","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M240","v":2022},{"$f":"'Trans - Future Infrastructure'!N240","v":2026},{"$f":"'Trans - Future Infrastructure'!Y240","v":177743},122934.53770254843,{"$f":"IF($E240<>\"\",IFERROR(IF(AND(H$9>=$D240,H$9<=$E240),$F240/($E240+1-$D240),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D240,$F240*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E240<>\"\",IFERROR(IF(AND(I$9>=$D240,I$9<=$E240),$F240/($E240+1-$D240),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D240,$F240*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E240<>\"\",IFERROR(IF(AND(J$9>=$D240,J$9<=$E240),$F240/($E240+1-$D240),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D240,$F240*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E240<>\"\",IFERROR(IF(AND(K$9>=$D240,K$9<=$E240),$F240/($E240+1-$D240),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D240,$F240*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E240<>\"\",IFERROR(IF(AND(L$9>=$D240,L$9<=$E240),$F240/($E240+1-$D240),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D240,$F240*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E240<>\"\",IFERROR(IF(AND(M$9>=$D240,M$9<=$E240),$F240/($E240+1-$D240),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D240,$F240*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E240<>\"\",IFERROR(IF(AND(N$9>=$D240,N$9<=$E240),$F240/($E240+1-$D240),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D240,$F240*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":40805.294345026981},{"$f":"IF($E240<>\"\",IFERROR(IF(AND(O$9>=$D240,O$9<=$E240),$F240/($E240+1-$D240),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D240,$F240*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":41754.073414629987},{"$f":"IF($E240<>\"\",IFERROR(IF(AND(P$9>=$D240,P$9<=$E240),$F240/($E240+1-$D240),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D240,$F240*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":42724.912899121948},{"$f":"IF($E240<>\"\",IFERROR(IF(AND(Q$9>=$D240,Q$9<=$E240),$F240/($E240+1-$D240),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D240,$F240*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":43718.325733411155},{"$f":"IF($E240<>\"\",IFERROR(IF(AND(R$9>=$D240,R$9<=$E240),$F240/($E240+1-$D240),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D240,$F240*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":44734.836778846184},{"$f":"IF($E240<>\"\",IFERROR(IF(AND(S$9>=$D240,S$9<=$E240),$F240/($E240+1-$D240),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D240,$F240*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B241","v":"TR-L-336"},{"$f":"'Trans - Future Infrastructure'!G241","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M241","v":2022},{"$f":"'Trans - Future Infrastructure'!N241","v":2026},{"$f":"'Trans - Future Infrastructure'!Y241","v":191970},132774.52953285485,{"$f":"IF($E241<>\"\",IFERROR(IF(AND(H$9>=$D241,H$9<=$E241),$F241/($E241+1-$D241),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D241,$F241*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E241<>\"\",IFERROR(IF(AND(I$9>=$D241,I$9<=$E241),$F241/($E241+1-$D241),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D241,$F241*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E241<>\"\",IFERROR(IF(AND(J$9>=$D241,J$9<=$E241),$F241/($E241+1-$D241),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D241,$F241*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E241<>\"\",IFERROR(IF(AND(K$9>=$D241,K$9<=$E241),$F241/($E241+1-$D241),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D241,$F241*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E241<>\"\",IFERROR(IF(AND(L$9>=$D241,L$9<=$E241),$F241/($E241+1-$D241),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D241,$F241*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E241<>\"\",IFERROR(IF(AND(M$9>=$D241,M$9<=$E241),$F241/($E241+1-$D241),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D241,$F241*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E241<>\"\",IFERROR(IF(AND(N$9>=$D241,N$9<=$E241),$F241/($E241+1-$D241),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D241,$F241*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":44071.453477294912},{"$f":"IF($E241<>\"\",IFERROR(IF(AND(O$9>=$D241,O$9<=$E241),$F241/($E241+1-$D241),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D241,$F241*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":45096.175227190484},{"$f":"IF($E241<>\"\",IFERROR(IF(AND(P$9>=$D241,P$9<=$E241),$F241/($E241+1-$D241),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D241,$F241*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":46144.723163468829},{"$f":"IF($E241<>\"\",IFERROR(IF(AND(Q$9>=$D241,Q$9<=$E241),$F241/($E241+1-$D241),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D241,$F241*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":47217.651277647725},{"$f":"IF($E241<>\"\",IFERROR(IF(AND(R$9>=$D241,R$9<=$E241),$F241/($E241+1-$D241),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D241,$F241*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":48315.526442307724},{"$f":"IF($E241<>\"\",IFERROR(IF(AND(S$9>=$D241,S$9<=$E241),$F241/($E241+1-$D241),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D241,$F241*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B242","v":"TR-L-337"},{"$f":"'Trans - Future Infrastructure'!G242","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M242","v":2022},{"$f":"'Trans - Future Infrastructure'!N242","v":2026},{"$f":"'Trans - Future Infrastructure'!Y242","v":144047},99628.966273996703,{"$f":"IF($E242<>\"\",IFERROR(IF(AND(H$9>=$D242,H$9<=$E242),$F242/($E242+1-$D242),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D242,$F242*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E242<>\"\",IFERROR(IF(AND(I$9>=$D242,I$9<=$E242),$F242/($E242+1-$D242),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D242,$F242*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E242<>\"\",IFERROR(IF(AND(J$9>=$D242,J$9<=$E242),$F242/($E242+1-$D242),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D242,$F242*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E242<>\"\",IFERROR(IF(AND(K$9>=$D242,K$9<=$E242),$F242/($E242+1-$D242),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D242,$F242*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E242<>\"\",IFERROR(IF(AND(L$9>=$D242,L$9<=$E242),$F242/($E242+1-$D242),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D242,$F242*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E242<>\"\",IFERROR(IF(AND(M$9>=$D242,M$9<=$E242),$F242/($E242+1-$D242),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D242,$F242*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E242<>\"\",IFERROR(IF(AND(N$9>=$D242,N$9<=$E242),$F242/($E242+1-$D242),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D242,$F242*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":33069.54554901235},{"$f":"IF($E242<>\"\",IFERROR(IF(AND(O$9>=$D242,O$9<=$E242),$F242/($E242+1-$D242),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D242,$F242*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":33838.45784732567},{"$f":"IF($E242<>\"\",IFERROR(IF(AND(P$9>=$D242,P$9<=$E242),$F242/($E242+1-$D242),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D242,$F242*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":34625.248411356959},{"$f":"IF($E242<>\"\",IFERROR(IF(AND(Q$9>=$D242,Q$9<=$E242),$F242/($E242+1-$D242),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D242,$F242*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":35430.332935309278},{"$f":"IF($E242<>\"\",IFERROR(IF(AND(R$9>=$D242,R$9<=$E242),$F242/($E242+1-$D242),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D242,$F242*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":36254.136778846179},{"$f":"IF($E242<>\"\",IFERROR(IF(AND(S$9>=$D242,S$9<=$E242),$F242/($E242+1-$D242),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D242,$F242*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B243","v":"TR-L-338"},{"$f":"'Trans - Future Infrastructure'!G243","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M243","v":2022},{"$f":"'Trans - Future Infrastructure'!N243","v":2026},{"$f":"'Trans - Future Infrastructure'!Y243","v":80166},55446.178749444414,{"$f":"IF($E243<>\"\",IFERROR(IF(AND(H$9>=$D243,H$9<=$E243),$F243/($E243+1-$D243),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D243,$F243*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E243<>\"\",IFERROR(IF(AND(I$9>=$D243,I$9<=$E243),$F243/($E243+1-$D243),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D243,$F243*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E243<>\"\",IFERROR(IF(AND(J$9>=$D243,J$9<=$E243),$F243/($E243+1-$D243),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D243,$F243*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E243<>\"\",IFERROR(IF(AND(K$9>=$D243,K$9<=$E243),$F243/($E243+1-$D243),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D243,$F243*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E243<>\"\",IFERROR(IF(AND(L$9>=$D243,L$9<=$E243),$F243/($E243+1-$D243),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D243,$F243*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E243<>\"\",IFERROR(IF(AND(M$9>=$D243,M$9<=$E243),$F243/($E243+1-$D243),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D243,$F243*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E243<>\"\",IFERROR(IF(AND(N$9>=$D243,N$9<=$E243),$F243/($E243+1-$D243),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D243,$F243*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":18404.084697925842},{"$f":"IF($E243<>\"\",IFERROR(IF(AND(O$9>=$D243,O$9<=$E243),$F243/($E243+1-$D243),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D243,$F243*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":18832.004913595629},{"$f":"IF($E243<>\"\",IFERROR(IF(AND(P$9>=$D243,P$9<=$E243),$F243/($E243+1-$D243),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D243,$F243*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":19269.874861294174},{"$f":"IF($E243<>\"\",IFERROR(IF(AND(Q$9>=$D243,Q$9<=$E243),$F243/($E243+1-$D243),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D243,$F243*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":19717.925885940032},{"$f":"IF($E243<>\"\",IFERROR(IF(AND(R$9>=$D243,R$9<=$E243),$F243/($E243+1-$D243),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D243,$F243*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":20176.394711538476},{"$f":"IF($E243<>\"\",IFERROR(IF(AND(S$9>=$D243,S$9<=$E243),$F243/($E243+1-$D243),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D243,$F243*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B244","v":"TR-L-339"},{"$f":"'Trans - Future Infrastructure'!G244","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M244","v":2022},{"$f":"'Trans - Future Infrastructure'!N244","v":2026},{"$f":"'Trans - Future Infrastructure'!Y244","v":91360},63188.420160033449,{"$f":"IF($E244<>\"\",IFERROR(IF(AND(H$9>=$D244,H$9<=$E244),$F244/($E244+1-$D244),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D244,$F244*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E244<>\"\",IFERROR(IF(AND(I$9>=$D244,I$9<=$E244),$F244/($E244+1-$D244),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D244,$F244*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E244<>\"\",IFERROR(IF(AND(J$9>=$D244,J$9<=$E244),$F244/($E244+1-$D244),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D244,$F244*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E244<>\"\",IFERROR(IF(AND(K$9>=$D244,K$9<=$E244),$F244/($E244+1-$D244),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D244,$F244*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E244<>\"\",IFERROR(IF(AND(L$9>=$D244,L$9<=$E244),$F244/($E244+1-$D244),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D244,$F244*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E244<>\"\",IFERROR(IF(AND(M$9>=$D244,M$9<=$E244),$F244/($E244+1-$D244),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D244,$F244*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E244<>\"\",IFERROR(IF(AND(N$9>=$D244,N$9<=$E244),$F244/($E244+1-$D244),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D244,$F244*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":20973.943791663609},{"$f":"IF($E244<>\"\",IFERROR(IF(AND(O$9>=$D244,O$9<=$E244),$F244/($E244+1-$D244),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D244,$F244*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":21461.616756556352},{"$f":"IF($E244<>\"\",IFERROR(IF(AND(P$9>=$D244,P$9<=$E244),$F244/($E244+1-$D244),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D244,$F244*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":21960.6287868652},{"$f":"IF($E244<>\"\",IFERROR(IF(AND(Q$9>=$D244,Q$9<=$E244),$F244/($E244+1-$D244),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D244,$F244*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":22471.243531415828},{"$f":"IF($E244<>\"\",IFERROR(IF(AND(R$9>=$D244,R$9<=$E244),$F244/($E244+1-$D244),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D244,$F244*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":22993.730769230784},{"$f":"IF($E244<>\"\",IFERROR(IF(AND(S$9>=$D244,S$9<=$E244),$F244/($E244+1-$D244),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D244,$F244*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B245","v":"TR-L-340"},{"$f":"'Trans - Future Infrastructure'!G245","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M245","v":2022},{"$f":"'Trans - Future Infrastructure'!N245","v":2026},{"$f":"'Trans - Future Infrastructure'!Y245","v":81424},56316.264482383573,{"$f":"IF($E245<>\"\",IFERROR(IF(AND(H$9>=$D245,H$9<=$E245),$F245/($E245+1-$D245),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D245,$F245*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E245<>\"\",IFERROR(IF(AND(I$9>=$D245,I$9<=$E245),$F245/($E245+1-$D245),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D245,$F245*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E245<>\"\",IFERROR(IF(AND(J$9>=$D245,J$9<=$E245),$F245/($E245+1-$D245),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D245,$F245*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E245<>\"\",IFERROR(IF(AND(K$9>=$D245,K$9<=$E245),$F245/($E245+1-$D245),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D245,$F245*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E245<>\"\",IFERROR(IF(AND(L$9>=$D245,L$9<=$E245),$F245/($E245+1-$D245),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D245,$F245*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E245<>\"\",IFERROR(IF(AND(M$9>=$D245,M$9<=$E245),$F245/($E245+1-$D245),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D245,$F245*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E245<>\"\",IFERROR(IF(AND(N$9>=$D245,N$9<=$E245),$F245/($E245+1-$D245),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D245,$F245*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":18692.889659505447},{"$f":"IF($E245<>\"\",IFERROR(IF(AND(O$9>=$D245,O$9<=$E245),$F245/($E245+1-$D245),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D245,$F245*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":19127.524986710203},{"$f":"IF($E245<>\"\",IFERROR(IF(AND(P$9>=$D245,P$9<=$E245),$F245/($E245+1-$D245),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D245,$F245*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":19572.266181498599},{"$f":"IF($E245<>\"\",IFERROR(IF(AND(Q$9>=$D245,Q$9<=$E245),$F245/($E245+1-$D245),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D245,$F245*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":20027.348219155017},{"$f":"IF($E245<>\"\",IFERROR(IF(AND(R$9>=$D245,R$9<=$E245),$F245/($E245+1-$D245),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D245,$F245*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":20493.011538461549},{"$f":"IF($E245<>\"\",IFERROR(IF(AND(S$9>=$D245,S$9<=$E245),$F245/($E245+1-$D245),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D245,$F245*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B246","v":"TR-L-341"},{"$f":"'Trans - Future Infrastructure'!G246","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M246","v":2022},{"$f":"'Trans - Future Infrastructure'!N246","v":2026},{"$f":"'Trans - Future Infrastructure'!Y246","v":93336},64555.104904300373,{"$f":"IF($E246<>\"\",IFERROR(IF(AND(H$9>=$D246,H$9<=$E246),$F246/($E246+1-$D246),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D246,$F246*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E246<>\"\",IFERROR(IF(AND(I$9>=$D246,I$9<=$E246),$F246/($E246+1-$D246),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D246,$F246*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E246<>\"\",IFERROR(IF(AND(J$9>=$D246,J$9<=$E246),$F246/($E246+1-$D246),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D246,$F246*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E246<>\"\",IFERROR(IF(AND(K$9>=$D246,K$9<=$E246),$F246/($E246+1-$D246),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D246,$F246*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E246<>\"\",IFERROR(IF(AND(L$9>=$D246,L$9<=$E246),$F246/($E246+1-$D246),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D246,$F246*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E246<>\"\",IFERROR(IF(AND(M$9>=$D246,M$9<=$E246),$F246/($E246+1-$D246),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D246,$F246*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E246<>\"\",IFERROR(IF(AND(N$9>=$D246,N$9<=$E246),$F246/($E246+1-$D246),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D246,$F246*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":21427.583381553359},{"$f":"IF($E246<>\"\",IFERROR(IF(AND(O$9>=$D246,O$9<=$E246),$F246/($E246+1-$D246),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D246,$F246*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":21925.804089206915},{"$f":"IF($E246<>\"\",IFERROR(IF(AND(P$9>=$D246,P$9<=$E246),$F246/($E246+1-$D246),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D246,$F246*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":22435.609111764999},{"$f":"IF($E246<>\"\",IFERROR(IF(AND(Q$9>=$D246,Q$9<=$E246),$F246/($E246+1-$D246),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D246,$F246*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":22957.267800440321},{"$f":"IF($E246<>\"\",IFERROR(IF(AND(R$9>=$D246,R$9<=$E246),$F246/($E246+1-$D246),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D246,$F246*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":23491.055769230785},{"$f":"IF($E246<>\"\",IFERROR(IF(AND(S$9>=$D246,S$9<=$E246),$F246/($E246+1-$D246),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D246,$F246*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B247","v":"TR-L-342"},{"$f":"'Trans - Future Infrastructure'!G247","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M247","v":2022},{"$f":"'Trans - Future Infrastructure'!N247","v":2026},{"$f":"'Trans - Future Infrastructure'!Y247","v":75880},52481.800807173146,{"$f":"IF($E247<>\"\",IFERROR(IF(AND(H$9>=$D247,H$9<=$E247),$F247/($E247+1-$D247),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D247,$F247*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E247<>\"\",IFERROR(IF(AND(I$9>=$D247,I$9<=$E247),$F247/($E247+1-$D247),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D247,$F247*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E247<>\"\",IFERROR(IF(AND(J$9>=$D247,J$9<=$E247),$F247/($E247+1-$D247),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D247,$F247*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E247<>\"\",IFERROR(IF(AND(K$9>=$D247,K$9<=$E247),$F247/($E247+1-$D247),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D247,$F247*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E247<>\"\",IFERROR(IF(AND(L$9>=$D247,L$9<=$E247),$F247/($E247+1-$D247),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D247,$F247*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E247<>\"\",IFERROR(IF(AND(M$9>=$D247,M$9<=$E247),$F247/($E247+1-$D247),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D247,$F247*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E247<>\"\",IFERROR(IF(AND(N$9>=$D247,N$9<=$E247),$F247/($E247+1-$D247),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D247,$F247*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":17420.127571272271},{"$f":"IF($E247<>\"\",IFERROR(IF(AND(O$9>=$D247,O$9<=$E247),$F247/($E247+1-$D247),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D247,$F247*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":17825.169433969964},{"$f":"IF($E247<>\"\",IFERROR(IF(AND(P$9>=$D247,P$9<=$E247),$F247/($E247+1-$D247),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D247,$F247*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":18239.629075605641},{"$f":"IF($E247<>\"\",IFERROR(IF(AND(Q$9>=$D247,Q$9<=$E247),$F247/($E247+1-$D247),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D247,$F247*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":18663.725472458766},{"$f":"IF($E247<>\"\",IFERROR(IF(AND(R$9>=$D247,R$9<=$E247),$F247/($E247+1-$D247),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D247,$F247*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":19097.682692307706},{"$f":"IF($E247<>\"\",IFERROR(IF(AND(S$9>=$D247,S$9<=$E247),$F247/($E247+1-$D247),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D247,$F247*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B248","v":"TR-L-345"},{"$f":"'Trans - Future Infrastructure'!G248","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M248","v":2022},{"$f":"'Trans - Future Infrastructure'!N248","v":2026},{"$f":"'Trans - Future Infrastructure'!Y248","v":117142},81020.336190746923,{"$f":"IF($E248<>\"\",IFERROR(IF(AND(H$9>=$D248,H$9<=$E248),$F248/($E248+1-$D248),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D248,$F248*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E248<>\"\",IFERROR(IF(AND(I$9>=$D248,I$9<=$E248),$F248/($E248+1-$D248),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D248,$F248*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E248<>\"\",IFERROR(IF(AND(J$9>=$D248,J$9<=$E248),$F248/($E248+1-$D248),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D248,$F248*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E248<>\"\",IFERROR(IF(AND(K$9>=$D248,K$9<=$E248),$F248/($E248+1-$D248),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D248,$F248*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E248<>\"\",IFERROR(IF(AND(L$9>=$D248,L$9<=$E248),$F248/($E248+1-$D248),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D248,$F248*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E248<>\"\",IFERROR(IF(AND(M$9>=$D248,M$9<=$E248),$F248/($E248+1-$D248),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D248,$F248*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E248<>\"\",IFERROR(IF(AND(N$9>=$D248,N$9<=$E248),$F248/($E248+1-$D248),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D248,$F248*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":26892.838481206858},{"$f":"IF($E248<>\"\",IFERROR(IF(AND(O$9>=$D248,O$9<=$E248),$F248/($E248+1-$D248),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D248,$F248*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":27518.133867081044},{"$f":"IF($E248<>\"\",IFERROR(IF(AND(P$9>=$D248,P$9<=$E248),$F248/($E248+1-$D248),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D248,$F248*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":28157.968228447498},{"$f":"IF($E248<>\"\",IFERROR(IF(AND(Q$9>=$D248,Q$9<=$E248),$F248/($E248+1-$D248),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D248,$F248*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":28812.679616430745},{"$f":"IF($E248<>\"\",IFERROR(IF(AND(R$9>=$D248,R$9<=$E248),$F248/($E248+1-$D248),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D248,$F248*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":29482.613942307715},{"$f":"IF($E248<>\"\",IFERROR(IF(AND(S$9>=$D248,S$9<=$E248),$F248/($E248+1-$D248),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D248,$F248*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B249","v":"TR-L-346"},{"$f":"'Trans - Future Infrastructure'!G249","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M249","v":2022},{"$f":"'Trans - Future Infrastructure'!N249","v":2026},{"$f":"'Trans - Future Infrastructure'!Y249","v":14344},9920.9139533222406,{"$f":"IF($E249<>\"\",IFERROR(IF(AND(H$9>=$D249,H$9<=$E249),$F249/($E249+1-$D249),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D249,$F249*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E249<>\"\",IFERROR(IF(AND(I$9>=$D249,I$9<=$E249),$F249/($E249+1-$D249),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D249,$F249*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E249<>\"\",IFERROR(IF(AND(J$9>=$D249,J$9<=$E249),$F249/($E249+1-$D249),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D249,$F249*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E249<>\"\",IFERROR(IF(AND(K$9>=$D249,K$9<=$E249),$F249/($E249+1-$D249),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D249,$F249*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E249<>\"\",IFERROR(IF(AND(L$9>=$D249,L$9<=$E249),$F249/($E249+1-$D249),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D249,$F249*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E249<>\"\",IFERROR(IF(AND(M$9>=$D249,M$9<=$E249),$F249/($E249+1-$D249),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D249,$F249*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E249<>\"\",IFERROR(IF(AND(N$9>=$D249,N$9<=$E249),$F249/($E249+1-$D249),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D249,$F249*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3293.019371142982},{"$f":"IF($E249<>\"\",IFERROR(IF(AND(O$9>=$D249,O$9<=$E249),$F249/($E249+1-$D249),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D249,$F249*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3369.5865888358617},{"$f":"IF($E249<>\"\",IFERROR(IF(AND(P$9>=$D249,P$9<=$E249),$F249/($E249+1-$D249),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D249,$F249*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3447.9340993738447},{"$f":"IF($E249<>\"\",IFERROR(IF(AND(Q$9>=$D249,Q$9<=$E249),$F249/($E249+1-$D249),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D249,$F249*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3528.1032970077567},{"$f":"IF($E249<>\"\",IFERROR(IF(AND(R$9>=$D249,R$9<=$E249),$F249/($E249+1-$D249),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D249,$F249*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3610.136538461541},{"$f":"IF($E249<>\"\",IFERROR(IF(AND(S$9>=$D249,S$9<=$E249),$F249/($E249+1-$D249),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D249,$F249*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B250","v":"TR-L-347"},{"$f":"'Trans - Future Infrastructure'!G250","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M250","v":2017},{"$f":"'Trans - Future Infrastructure'!N250","v":2021},{"$f":"'Trans - Future Infrastructure'!Y250","v":18406},16050.845333234724,{"$f":"IF($E250<>\"\",IFERROR(IF(AND(H$9>=$D250,H$9<=$E250),$F250/($E250+1-$D250),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D250,$F250*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E250<>\"\",IFERROR(IF(AND(I$9>=$D250,I$9<=$E250),$F250/($E250+1-$D250),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D250,$F250*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3766.7929498140788},{"$f":"IF($E250<>\"\",IFERROR(IF(AND(J$9>=$D250,J$9<=$E250),$F250/($E250+1-$D250),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D250,$F250*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3854.3760531264393},{"$f":"IF($E250<>\"\",IFERROR(IF(AND(K$9>=$D250,K$9<=$E250),$F250/($E250+1-$D250),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D250,$F250*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3943.9955837359798},{"$f":"IF($E250<>\"\",IFERROR(IF(AND(L$9>=$D250,L$9<=$E250),$F250/($E250+1-$D250),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D250,$F250*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":4035.6988913708988},{"$f":"IF($E250<>\"\",IFERROR(IF(AND(M$9>=$D250,M$9<=$E250),$F250/($E250+1-$D250),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D250,$F250*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":4129.5344267055289},{"$f":"IF($E250<>\"\",IFERROR(IF(AND(N$9>=$D250,N$9<=$E250),$F250/($E250+1-$D250),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D250,$F250*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E250<>\"\",IFERROR(IF(AND(O$9>=$D250,O$9<=$E250),$F250/($E250+1-$D250),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D250,$F250*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E250<>\"\",IFERROR(IF(AND(P$9>=$D250,P$9<=$E250),$F250/($E250+1-$D250),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D250,$F250*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E250<>\"\",IFERROR(IF(AND(Q$9>=$D250,Q$9<=$E250),$F250/($E250+1-$D250),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D250,$F250*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E250<>\"\",IFERROR(IF(AND(R$9>=$D250,R$9<=$E250),$F250/($E250+1-$D250),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D250,$F250*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E250<>\"\",IFERROR(IF(AND(S$9>=$D250,S$9<=$E250),$F250/($E250+1-$D250),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D250,$F250*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B251","v":"TR-L-348"},{"$f":"'Trans - Future Infrastructure'!G251","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M251","v":2017},{"$f":"'Trans - Future Infrastructure'!N251","v":2021},{"$f":"'Trans - Future Infrastructure'!Y251","v":69945},60995.130763506611,{"$f":"IF($E251<>\"\",IFERROR(IF(AND(H$9>=$D251,H$9<=$E251),$F251/($E251+1-$D251),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D251,$F251*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E251<>\"\",IFERROR(IF(AND(I$9>=$D251,I$9<=$E251),$F251/($E251+1-$D251),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D251,$F251*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":14314.263439897086},{"$f":"IF($E251<>\"\",IFERROR(IF(AND(J$9>=$D251,J$9<=$E251),$F251/($E251+1-$D251),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D251,$F251*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":14647.089700963208},{"$f":"IF($E251<>\"\",IFERROR(IF(AND(K$9>=$D251,K$9<=$E251),$F251/($E251+1-$D251),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D251,$F251*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":14987.654629165116},{"$f":"IF($E251<>\"\",IFERROR(IF(AND(L$9>=$D251,L$9<=$E251),$F251/($E251+1-$D251),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D251,$F251*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":15336.138159129498},{"$f":"IF($E251<>\"\",IFERROR(IF(AND(M$9>=$D251,M$9<=$E251),$F251/($E251+1-$D251),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D251,$F251*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":15692.724409209944},{"$f":"IF($E251<>\"\",IFERROR(IF(AND(N$9>=$D251,N$9<=$E251),$F251/($E251+1-$D251),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D251,$F251*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E251<>\"\",IFERROR(IF(AND(O$9>=$D251,O$9<=$E251),$F251/($E251+1-$D251),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D251,$F251*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E251<>\"\",IFERROR(IF(AND(P$9>=$D251,P$9<=$E251),$F251/($E251+1-$D251),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D251,$F251*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E251<>\"\",IFERROR(IF(AND(Q$9>=$D251,Q$9<=$E251),$F251/($E251+1-$D251),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D251,$F251*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E251<>\"\",IFERROR(IF(AND(R$9>=$D251,R$9<=$E251),$F251/($E251+1-$D251),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D251,$F251*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E251<>\"\",IFERROR(IF(AND(S$9>=$D251,S$9<=$E251),$F251/($E251+1-$D251),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D251,$F251*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B252","v":"TR-L-349"},{"$f":"'Trans - Future Infrastructure'!G252","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M252","v":2017},{"$f":"'Trans - Future Infrastructure'!N252","v":2021},{"$f":"'Trans - Future Infrastructure'!Y252","v":16156},14088.745909145939,{"$f":"IF($E252<>\"\",IFERROR(IF(AND(H$9>=$D252,H$9<=$E252),$F252/($E252+1-$D252),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D252,$F252*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E252<>\"\",IFERROR(IF(AND(I$9>=$D252,I$9<=$E252),$F252/($E252+1-$D252),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D252,$F252*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3306.3298325109345},{"$f":"IF($E252<>\"\",IFERROR(IF(AND(J$9>=$D252,J$9<=$E252),$F252/($E252+1-$D252),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D252,$F252*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3383.2065366897073},{"$f":"IF($E252<>\"\",IFERROR(IF(AND(K$9>=$D252,K$9<=$E252),$F252/($E252+1-$D252),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D252,$F252*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3461.8707296989292},{"$f":"IF($E252<>\"\",IFERROR(IF(AND(L$9>=$D252,L$9<=$E252),$F252/($E252+1-$D252),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D252,$F252*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3542.3639731059566},{"$f":"IF($E252<>\"\",IFERROR(IF(AND(M$9>=$D252,M$9<=$E252),$F252/($E252+1-$D252),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D252,$F252*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3624.7287948416019},{"$f":"IF($E252<>\"\",IFERROR(IF(AND(N$9>=$D252,N$9<=$E252),$F252/($E252+1-$D252),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D252,$F252*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E252<>\"\",IFERROR(IF(AND(O$9>=$D252,O$9<=$E252),$F252/($E252+1-$D252),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D252,$F252*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E252<>\"\",IFERROR(IF(AND(P$9>=$D252,P$9<=$E252),$F252/($E252+1-$D252),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D252,$F252*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E252<>\"\",IFERROR(IF(AND(Q$9>=$D252,Q$9<=$E252),$F252/($E252+1-$D252),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D252,$F252*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E252<>\"\",IFERROR(IF(AND(R$9>=$D252,R$9<=$E252),$F252/($E252+1-$D252),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D252,$F252*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E252<>\"\",IFERROR(IF(AND(S$9>=$D252,S$9<=$E252),$F252/($E252+1-$D252),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D252,$F252*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B253","v":"TR-L-350"},{"$f":"'Trans - Future Infrastructure'!G253","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M253","v":2017},{"$f":"'Trans - Future Infrastructure'!N253","v":2021},{"$f":"'Trans - Future Infrastructure'!Y253","v":21830},19036.724634603608,{"$f":"IF($E253<>\"\",IFERROR(IF(AND(H$9>=$D253,H$9<=$E253),$F253/($E253+1-$D253),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D253,$F253*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E253<>\"\",IFERROR(IF(AND(I$9>=$D253,I$9<=$E253),$F253/($E253+1-$D253),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D253,$F253*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":4467.5154892122864},{"$f":"IF($E253<>\"\",IFERROR(IF(AND(J$9>=$D253,J$9<=$E253),$F253/($E253+1-$D253),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D253,$F253*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":4571.3913528061594},{"$f":"IF($E253<>\"\",IFERROR(IF(AND(K$9>=$D253,K$9<=$E253),$F253/($E253+1-$D253),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D253,$F253*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":4677.6824727239182},{"$f":"IF($E253<>\"\",IFERROR(IF(AND(L$9>=$D253,L$9<=$E253),$F253/($E253+1-$D253),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D253,$F253*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":4786.4450069883042},{"$f":"IF($E253<>\"\",IFERROR(IF(AND(M$9>=$D253,M$9<=$E253),$F253/($E253+1-$D253),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D253,$F253*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":4897.7364193731228},{"$f":"IF($E253<>\"\",IFERROR(IF(AND(N$9>=$D253,N$9<=$E253),$F253/($E253+1-$D253),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D253,$F253*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E253<>\"\",IFERROR(IF(AND(O$9>=$D253,O$9<=$E253),$F253/($E253+1-$D253),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D253,$F253*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E253<>\"\",IFERROR(IF(AND(P$9>=$D253,P$9<=$E253),$F253/($E253+1-$D253),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D253,$F253*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E253<>\"\",IFERROR(IF(AND(Q$9>=$D253,Q$9<=$E253),$F253/($E253+1-$D253),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D253,$F253*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E253<>\"\",IFERROR(IF(AND(R$9>=$D253,R$9<=$E253),$F253/($E253+1-$D253),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D253,$F253*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E253<>\"\",IFERROR(IF(AND(S$9>=$D253,S$9<=$E253),$F253/($E253+1-$D253),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D253,$F253*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B254","v":"TR-L-352"},{"$f":"'Trans - Future Infrastructure'!G254","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M254","v":2017},{"$f":"'Trans - Future Infrastructure'!N254","v":2021},{"$f":"'Trans - Future Infrastructure'!Y254","v":41433},36131.406861453564,{"$f":"IF($E254<>\"\",IFERROR(IF(AND(H$9>=$D254,H$9<=$E254),$F254/($E254+1-$D254),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D254,$F254*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E254<>\"\",IFERROR(IF(AND(I$9>=$D254,I$9<=$E254),$F254/($E254+1-$D254),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D254,$F254*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":8479.2748174316384},{"$f":"IF($E254<>\"\",IFERROR(IF(AND(J$9>=$D254,J$9<=$E254),$F254/($E254+1-$D254),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D254,$F254*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":8676.4295886769414},{"$f":"IF($E254<>\"\",IFERROR(IF(AND(K$9>=$D254,K$9<=$E254),$F254/($E254+1-$D254),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D254,$F254*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":8878.1684788076109},{"$f":"IF($E254<>\"\",IFERROR(IF(AND(L$9>=$D254,L$9<=$E254),$F254/($E254+1-$D254),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D254,$F254*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":9084.5980748761522},{"$f":"IF($E254<>\"\",IFERROR(IF(AND(M$9>=$D254,M$9<=$E254),$F254/($E254+1-$D254),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D254,$F254*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":9295.827442230262},{"$f":"IF($E254<>\"\",IFERROR(IF(AND(N$9>=$D254,N$9<=$E254),$F254/($E254+1-$D254),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D254,$F254*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E254<>\"\",IFERROR(IF(AND(O$9>=$D254,O$9<=$E254),$F254/($E254+1-$D254),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D254,$F254*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E254<>\"\",IFERROR(IF(AND(P$9>=$D254,P$9<=$E254),$F254/($E254+1-$D254),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D254,$F254*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E254<>\"\",IFERROR(IF(AND(Q$9>=$D254,Q$9<=$E254),$F254/($E254+1-$D254),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D254,$F254*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E254<>\"\",IFERROR(IF(AND(R$9>=$D254,R$9<=$E254),$F254/($E254+1-$D254),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D254,$F254*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E254<>\"\",IFERROR(IF(AND(S$9>=$D254,S$9<=$E254),$F254/($E254+1-$D254),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D254,$F254*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B255","v":"TR-L-353"},{"$f":"'Trans - Future Infrastructure'!G255","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M255","v":2017},{"$f":"'Trans - Future Infrastructure'!N255","v":2021},{"$f":"'Trans - Future Infrastructure'!Y255","v":55635},48516.178426301958,{"$f":"IF($E255<>\"\",IFERROR(IF(AND(H$9>=$D255,H$9<=$E255),$F255/($E255+1-$D255),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D255,$F255*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E255<>\"\",IFERROR(IF(AND(I$9>=$D255,I$9<=$E255),$F255/($E255+1-$D255),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D255,$F255*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":11385.718013849086},{"$f":"IF($E255<>\"\",IFERROR(IF(AND(J$9>=$D255,J$9<=$E255),$F255/($E255+1-$D255),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D255,$F255*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":11650.451576425592},{"$f":"IF($E255<>\"\",IFERROR(IF(AND(K$9>=$D255,K$9<=$E255),$F255/($E255+1-$D255),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D255,$F255*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":11921.340557489473},{"$f":"IF($E255<>\"\",IFERROR(IF(AND(L$9>=$D255,L$9<=$E255),$F255/($E255+1-$D255),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D255,$F255*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":12198.528078964466},{"$f":"IF($E255<>\"\",IFERROR(IF(AND(M$9>=$D255,M$9<=$E255),$F255/($E255+1-$D255),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D255,$F255*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":12482.160590555368},{"$f":"IF($E255<>\"\",IFERROR(IF(AND(N$9>=$D255,N$9<=$E255),$F255/($E255+1-$D255),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D255,$F255*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E255<>\"\",IFERROR(IF(AND(O$9>=$D255,O$9<=$E255),$F255/($E255+1-$D255),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D255,$F255*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E255<>\"\",IFERROR(IF(AND(P$9>=$D255,P$9<=$E255),$F255/($E255+1-$D255),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D255,$F255*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E255<>\"\",IFERROR(IF(AND(Q$9>=$D255,Q$9<=$E255),$F255/($E255+1-$D255),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D255,$F255*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E255<>\"\",IFERROR(IF(AND(R$9>=$D255,R$9<=$E255),$F255/($E255+1-$D255),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D255,$F255*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E255<>\"\",IFERROR(IF(AND(S$9>=$D255,S$9<=$E255),$F255/($E255+1-$D255),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D255,$F255*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B256","v":"TR-L-354"},{"$f":"'Trans - Future Infrastructure'!G256","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M256","v":2017},{"$f":"'Trans - Future Infrastructure'!N256","v":2021},{"$f":"'Trans - Future Infrastructure'!Y256","v":15533},13545.462379720468,{"$f":"IF($E256<>\"\",IFERROR(IF(AND(H$9>=$D256,H$9<=$E256),$F256/($E256+1-$D256),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D256,$F256*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E256<>\"\",IFERROR(IF(AND(I$9>=$D256,I$9<=$E256),$F256/($E256+1-$D256),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D256,$F256*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3178.8327115865527},{"$f":"IF($E256<>\"\",IFERROR(IF(AND(J$9>=$D256,J$9<=$E256),$F256/($E256+1-$D256),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D256,$F256*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3252.7449328052257},{"$f":"IF($E256<>\"\",IFERROR(IF(AND(K$9>=$D256,K$9<=$E256),$F256/($E256+1-$D256),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D256,$F256*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3328.3757145588925},{"$f":"IF($E256<>\"\",IFERROR(IF(AND(L$9>=$D256,L$9<=$E256),$F256/($E256+1-$D256),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D256,$F256*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3405.765015737486},{"$f":"IF($E256<>\"\",IFERROR(IF(AND(M$9>=$D256,M$9<=$E256),$F256/($E256+1-$D256),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D256,$F256*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3484.9537243299455},{"$f":"IF($E256<>\"\",IFERROR(IF(AND(N$9>=$D256,N$9<=$E256),$F256/($E256+1-$D256),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D256,$F256*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E256<>\"\",IFERROR(IF(AND(O$9>=$D256,O$9<=$E256),$F256/($E256+1-$D256),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D256,$F256*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E256<>\"\",IFERROR(IF(AND(P$9>=$D256,P$9<=$E256),$F256/($E256+1-$D256),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D256,$F256*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E256<>\"\",IFERROR(IF(AND(Q$9>=$D256,Q$9<=$E256),$F256/($E256+1-$D256),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D256,$F256*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E256<>\"\",IFERROR(IF(AND(R$9>=$D256,R$9<=$E256),$F256/($E256+1-$D256),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D256,$F256*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E256<>\"\",IFERROR(IF(AND(S$9>=$D256,S$9<=$E256),$F256/($E256+1-$D256),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D256,$F256*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B257","v":"TR-L-356"},{"$f":"'Trans - Future Infrastructure'!G257","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M257","v":2017},{"$f":"'Trans - Future Infrastructure'!N257","v":2021},{"$f":"'Trans - Future Infrastructure'!Y257","v":58724},51209.922924528728,{"$f":"IF($E257<>\"\",IFERROR(IF(AND(H$9>=$D257,H$9<=$E257),$F257/($E257+1-$D257),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D257,$F257*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E257<>\"\",IFERROR(IF(AND(I$9>=$D257,I$9<=$E257),$F257/($E257+1-$D257),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D257,$F257*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":12017.882711337714},{"$f":"IF($E257<>\"\",IFERROR(IF(AND(J$9>=$D257,J$9<=$E257),$F257/($E257+1-$D257),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D257,$F257*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":12297.314970324733},{"$f":"IF($E257<>\"\",IFERROR(IF(AND(K$9>=$D257,K$9<=$E257),$F257/($E257+1-$D257),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D257,$F257*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":12583.244412654118},{"$f":"IF($E257<>\"\",IFERROR(IF(AND(L$9>=$D257,L$9<=$E257),$F257/($E257+1-$D257),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D257,$F257*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":12875.822106751311},{"$f":"IF($E257<>\"\",IFERROR(IF(AND(M$9>=$D257,M$9<=$E257),$F257/($E257+1-$D257),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D257,$F257*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":13175.202633589888},{"$f":"IF($E257<>\"\",IFERROR(IF(AND(N$9>=$D257,N$9<=$E257),$F257/($E257+1-$D257),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D257,$F257*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E257<>\"\",IFERROR(IF(AND(O$9>=$D257,O$9<=$E257),$F257/($E257+1-$D257),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D257,$F257*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E257<>\"\",IFERROR(IF(AND(P$9>=$D257,P$9<=$E257),$F257/($E257+1-$D257),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D257,$F257*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E257<>\"\",IFERROR(IF(AND(Q$9>=$D257,Q$9<=$E257),$F257/($E257+1-$D257),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D257,$F257*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E257<>\"\",IFERROR(IF(AND(R$9>=$D257,R$9<=$E257),$F257/($E257+1-$D257),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D257,$F257*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E257<>\"\",IFERROR(IF(AND(S$9>=$D257,S$9<=$E257),$F257/($E257+1-$D257),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D257,$F257*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B258","v":"TR-L-357"},{"$f":"'Trans - Future Infrastructure'!G258","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M258","v":2017},{"$f":"'Trans - Future Infrastructure'!N258","v":2021},{"$f":"'Trans - Future Infrastructure'!Y258","v":31753},27690.019116929379,{"$f":"IF($E258<>\"\",IFERROR(IF(AND(H$9>=$D258,H$9<=$E258),$F258/($E258+1-$D258),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D258,$F258*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E258<>\"\",IFERROR(IF(AND(I$9>=$D258,I$9<=$E258),$F258/($E258+1-$D258),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D258,$F258*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":6498.2601616563325},{"$f":"IF($E258<>\"\",IFERROR(IF(AND(J$9>=$D258,J$9<=$E258),$F258/($E258+1-$D258),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D258,$F258*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":6649.3536246291342},{"$f":"IF($E258<>\"\",IFERROR(IF(AND(K$9>=$D258,K$9<=$E258),$F258/($E258+1-$D258),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D258,$F258*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":6803.9602178837649},{"$f":"IF($E258<>\"\",IFERROR(IF(AND(L$9>=$D258,L$9<=$E258),$F258/($E258+1-$D258),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D258,$F258*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":6962.1616265185348},{"$f":"IF($E258<>\"\",IFERROR(IF(AND(M$9>=$D258,M$9<=$E258),$F258/($E258+1-$D258),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D258,$F258*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":7124.0414349223447},{"$f":"IF($E258<>\"\",IFERROR(IF(AND(N$9>=$D258,N$9<=$E258),$F258/($E258+1-$D258),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D258,$F258*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E258<>\"\",IFERROR(IF(AND(O$9>=$D258,O$9<=$E258),$F258/($E258+1-$D258),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D258,$F258*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E258<>\"\",IFERROR(IF(AND(P$9>=$D258,P$9<=$E258),$F258/($E258+1-$D258),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D258,$F258*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E258<>\"\",IFERROR(IF(AND(Q$9>=$D258,Q$9<=$E258),$F258/($E258+1-$D258),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D258,$F258*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E258<>\"\",IFERROR(IF(AND(R$9>=$D258,R$9<=$E258),$F258/($E258+1-$D258),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D258,$F258*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E258<>\"\",IFERROR(IF(AND(S$9>=$D258,S$9<=$E258),$F258/($E258+1-$D258),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D258,$F258*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B259","v":"TR-L-358"},{"$f":"'Trans - Future Infrastructure'!G259","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M259","v":2022},{"$f":"'Trans - Future Infrastructure'!N259","v":2026},{"$f":"'Trans - Future Infrastructure'!Y259","v":21815},15088.171911023748,{"$f":"IF($E259<>\"\",IFERROR(IF(AND(H$9>=$D259,H$9<=$E259),$F259/($E259+1-$D259),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D259,$F259*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E259<>\"\",IFERROR(IF(AND(I$9>=$D259,I$9<=$E259),$F259/($E259+1-$D259),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D259,$F259*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E259<>\"\",IFERROR(IF(AND(J$9>=$D259,J$9<=$E259),$F259/($E259+1-$D259),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D259,$F259*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E259<>\"\",IFERROR(IF(AND(K$9>=$D259,K$9<=$E259),$F259/($E259+1-$D259),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D259,$F259*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E259<>\"\",IFERROR(IF(AND(L$9>=$D259,L$9<=$E259),$F259/($E259+1-$D259),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D259,$F259*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E259<>\"\",IFERROR(IF(AND(M$9>=$D259,M$9<=$E259),$F259/($E259+1-$D259),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D259,$F259*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E259<>\"\",IFERROR(IF(AND(N$9>=$D259,N$9<=$E259),$F259/($E259+1-$D259),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D259,$F259*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":5008.1718893951584},{"$f":"IF($E259<>\"\",IFERROR(IF(AND(O$9>=$D259,O$9<=$E259),$F259/($E259+1-$D259),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D259,$F259*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":5124.6187559574955},{"$f":"IF($E259<>\"\",IFERROR(IF(AND(P$9>=$D259,P$9<=$E259),$F259/($E259+1-$D259),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D259,$F259*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":5243.7731719074463},{"$f":"IF($E259<>\"\",IFERROR(IF(AND(Q$9>=$D259,Q$9<=$E259),$F259/($E259+1-$D259),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D259,$F259*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":5365.6980914824462},{"$f":"IF($E259<>\"\",IFERROR(IF(AND(R$9>=$D259,R$9<=$E259),$F259/($E259+1-$D259),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D259,$F259*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":5490.4579326923113},{"$f":"IF($E259<>\"\",IFERROR(IF(AND(S$9>=$D259,S$9<=$E259),$F259/($E259+1-$D259),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D259,$F259*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B260","v":"TR-L-359"},{"$f":"'Trans - Future Infrastructure'!G260","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M260","v":2022},{"$f":"'Trans - Future Infrastructure'!N260","v":2026},{"$f":"'Trans - Future Infrastructure'!Y260","v":44989},31116.285404769533,{"$f":"IF($E260<>\"\",IFERROR(IF(AND(H$9>=$D260,H$9<=$E260),$F260/($E260+1-$D260),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D260,$F260*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E260<>\"\",IFERROR(IF(AND(I$9>=$D260,I$9<=$E260),$F260/($E260+1-$D260),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D260,$F260*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E260<>\"\",IFERROR(IF(AND(J$9>=$D260,J$9<=$E260),$F260/($E260+1-$D260),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D260,$F260*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E260<>\"\",IFERROR(IF(AND(K$9>=$D260,K$9<=$E260),$F260/($E260+1-$D260),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D260,$F260*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E260<>\"\",IFERROR(IF(AND(L$9>=$D260,L$9<=$E260),$F260/($E260+1-$D260),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D260,$F260*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E260<>\"\",IFERROR(IF(AND(M$9>=$D260,M$9<=$E260),$F260/($E260+1-$D260),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D260,$F260*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E260<>\"\",IFERROR(IF(AND(N$9>=$D260,N$9<=$E260),$F260/($E260+1-$D260),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D260,$F260*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":10328.335784185136},{"$f":"IF($E260<>\"\",IFERROR(IF(AND(O$9>=$D260,O$9<=$E260),$F260/($E260+1-$D260),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D260,$F260*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":10568.48375942112},{"$f":"IF($E260<>\"\",IFERROR(IF(AND(P$9>=$D260,P$9<=$E260),$F260/($E260+1-$D260),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D260,$F260*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":10814.21550451268},{"$f":"IF($E260<>\"\",IFERROR(IF(AND(Q$9>=$D260,Q$9<=$E260),$F260/($E260+1-$D260),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D260,$F260*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":11065.660849768679},{"$f":"IF($E260<>\"\",IFERROR(IF(AND(R$9>=$D260,R$9<=$E260),$F260/($E260+1-$D260),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D260,$F260*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":11322.952644230776},{"$f":"IF($E260<>\"\",IFERROR(IF(AND(S$9>=$D260,S$9<=$E260),$F260/($E260+1-$D260),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D260,$F260*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B261","v":"TR-L-361"},{"$f":"'Trans - Future Infrastructure'!G261","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M261","v":2022},{"$f":"'Trans - Future Infrastructure'!N261","v":2026},{"$f":"'Trans - Future Infrastructure'!Y261","v":23846},16492.896969528869,{"$f":"IF($E261<>\"\",IFERROR(IF(AND(H$9>=$D261,H$9<=$E261),$F261/($E261+1-$D261),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D261,$F261*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E261<>\"\",IFERROR(IF(AND(I$9>=$D261,I$9<=$E261),$F261/($E261+1-$D261),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D261,$F261*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E261<>\"\",IFERROR(IF(AND(J$9>=$D261,J$9<=$E261),$F261/($E261+1-$D261),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D261,$F261*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E261<>\"\",IFERROR(IF(AND(K$9>=$D261,K$9<=$E261),$F261/($E261+1-$D261),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D261,$F261*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E261<>\"\",IFERROR(IF(AND(L$9>=$D261,L$9<=$E261),$F261/($E261+1-$D261),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D261,$F261*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E261<>\"\",IFERROR(IF(AND(M$9>=$D261,M$9<=$E261),$F261/($E261+1-$D261),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D261,$F261*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E261<>\"\",IFERROR(IF(AND(N$9>=$D261,N$9<=$E261),$F261/($E261+1-$D261),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D261,$F261*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":5474.4380873030914},{"$f":"IF($E261<>\"\",IFERROR(IF(AND(O$9>=$D261,O$9<=$E261),$F261/($E261+1-$D261),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D261,$F261*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":5601.7262825836551},{"$f":"IF($E261<>\"\",IFERROR(IF(AND(P$9>=$D261,P$9<=$E261),$F261/($E261+1-$D261),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D261,$F261*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":5731.9741030165014},{"$f":"IF($E261<>\"\",IFERROR(IF(AND(Q$9>=$D261,Q$9<=$E261),$F261/($E261+1-$D261),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D261,$F261*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":5865.2503639463857},{"$f":"IF($E261<>\"\",IFERROR(IF(AND(R$9>=$D261,R$9<=$E261),$F261/($E261+1-$D261),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D261,$F261*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":6001.6254807692339},{"$f":"IF($E261<>\"\",IFERROR(IF(AND(S$9>=$D261,S$9<=$E261),$F261/($E261+1-$D261),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D261,$F261*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B262","v":"TR-L-362"},{"$f":"'Trans - Future Infrastructure'!G262","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M262","v":2022},{"$f":"'Trans - Future Infrastructure'!N262","v":2026},{"$f":"'Trans - Future Infrastructure'!Y262","v":73914},51122.032483676798,{"$f":"IF($E262<>\"\",IFERROR(IF(AND(H$9>=$D262,H$9<=$E262),$F262/($E262+1-$D262),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D262,$F262*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E262<>\"\",IFERROR(IF(AND(I$9>=$D262,I$9<=$E262),$F262/($E262+1-$D262),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D262,$F262*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E262<>\"\",IFERROR(IF(AND(J$9>=$D262,J$9<=$E262),$F262/($E262+1-$D262),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D262,$F262*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E262<>\"\",IFERROR(IF(AND(K$9>=$D262,K$9<=$E262),$F262/($E262+1-$D262),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D262,$F262*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E262<>\"\",IFERROR(IF(AND(L$9>=$D262,L$9<=$E262),$F262/($E262+1-$D262),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D262,$F262*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E262<>\"\",IFERROR(IF(AND(M$9>=$D262,M$9<=$E262),$F262/($E262+1-$D262),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D262,$F262*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E262<>\"\",IFERROR(IF(AND(N$9>=$D262,N$9<=$E262),$F262/($E262+1-$D262),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D262,$F262*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":16968.783728294922},{"$f":"IF($E262<>\"\",IFERROR(IF(AND(O$9>=$D262,O$9<=$E262),$F262/($E262+1-$D262),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D262,$F262*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":17363.331227496783},{"$f":"IF($E262<>\"\",IFERROR(IF(AND(P$9>=$D262,P$9<=$E262),$F262/($E262+1-$D262),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D262,$F262*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":17767.052497289344},{"$f":"IF($E262<>\"\",IFERROR(IF(AND(Q$9>=$D262,Q$9<=$E262),$F262/($E262+1-$D262),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D262,$F262*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":18180.160840423265},{"$f":"IF($E262<>\"\",IFERROR(IF(AND(R$9>=$D262,R$9<=$E262),$F262/($E262+1-$D262),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D262,$F262*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":18602.87451923078},{"$f":"IF($E262<>\"\",IFERROR(IF(AND(S$9>=$D262,S$9<=$E262),$F262/($E262+1-$D262),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D262,$F262*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B263","v":"TR-L-363"},{"$f":"'Trans - Future Infrastructure'!G263","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M263","v":2022},{"$f":"'Trans - Future Infrastructure'!N263","v":2026},{"$f":"'Trans - Future Infrastructure'!Y263","v":17493},12098.894853978381,{"$f":"IF($E263<>\"\",IFERROR(IF(AND(H$9>=$D263,H$9<=$E263),$F263/($E263+1-$D263),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D263,$F263*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E263<>\"\",IFERROR(IF(AND(I$9>=$D263,I$9<=$E263),$F263/($E263+1-$D263),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D263,$F263*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E263<>\"\",IFERROR(IF(AND(J$9>=$D263,J$9<=$E263),$F263/($E263+1-$D263),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D263,$F263*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E263<>\"\",IFERROR(IF(AND(K$9>=$D263,K$9<=$E263),$F263/($E263+1-$D263),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D263,$F263*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E263<>\"\",IFERROR(IF(AND(L$9>=$D263,L$9<=$E263),$F263/($E263+1-$D263),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D263,$F263*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E263<>\"\",IFERROR(IF(AND(M$9>=$D263,M$9<=$E263),$F263/($E263+1-$D263),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D263,$F263*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E263<>\"\",IFERROR(IF(AND(N$9>=$D263,N$9<=$E263),$F263/($E263+1-$D263),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D263,$F263*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":4015.9500738569559},{"$f":"IF($E263<>\"\",IFERROR(IF(AND(O$9>=$D263,O$9<=$E263),$F263/($E263+1-$D263),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D263,$F263*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":4109.3264220932597},{"$f":"IF($E263<>\"\",IFERROR(IF(AND(P$9>=$D263,P$9<=$E263),$F263/($E263+1-$D263),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D263,$F263*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":4204.8738985183118},{"$f":"IF($E263<>\"\",IFERROR(IF(AND(Q$9>=$D263,Q$9<=$E263),$F263/($E263+1-$D263),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D263,$F263*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":4302.642984840817},{"$f":"IF($E263<>\"\",IFERROR(IF(AND(R$9>=$D263,R$9<=$E263),$F263/($E263+1-$D263),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D263,$F263*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":4402.6853365384641},{"$f":"IF($E263<>\"\",IFERROR(IF(AND(S$9>=$D263,S$9<=$E263),$F263/($E263+1-$D263),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D263,$F263*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B264","v":"TR-L-365"},{"$f":"'Trans - Future Infrastructure'!G264","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M264","v":2022},{"$f":"'Trans - Future Infrastructure'!N264","v":2026},{"$f":"'Trans - Future Infrastructure'!Y264","v":257759},178276.9701404341,{"$f":"IF($E264<>\"\",IFERROR(IF(AND(H$9>=$D264,H$9<=$E264),$F264/($E264+1-$D264),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D264,$F264*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E264<>\"\",IFERROR(IF(AND(I$9>=$D264,I$9<=$E264),$F264/($E264+1-$D264),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D264,$F264*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E264<>\"\",IFERROR(IF(AND(J$9>=$D264,J$9<=$E264),$F264/($E264+1-$D264),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D264,$F264*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E264<>\"\",IFERROR(IF(AND(K$9>=$D264,K$9<=$E264),$F264/($E264+1-$D264),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D264,$F264*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E264<>\"\",IFERROR(IF(AND(L$9>=$D264,L$9<=$E264),$F264/($E264+1-$D264),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D264,$F264*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E264<>\"\",IFERROR(IF(AND(M$9>=$D264,M$9<=$E264),$F264/($E264+1-$D264),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D264,$F264*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E264<>\"\",IFERROR(IF(AND(N$9>=$D264,N$9<=$E264),$F264/($E264+1-$D264),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D264,$F264*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":59174.942839266863},{"$f":"IF($E264<>\"\",IFERROR(IF(AND(O$9>=$D264,O$9<=$E264),$F264/($E264+1-$D264),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D264,$F264*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":60550.841435564893},{"$f":"IF($E264<>\"\",IFERROR(IF(AND(P$9>=$D264,P$9<=$E264),$F264/($E264+1-$D264),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D264,$F264*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":61958.731561663612},{"$f":"IF($E264<>\"\",IFERROR(IF(AND(Q$9>=$D264,Q$9<=$E264),$F264/($E264+1-$D264),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D264,$F264*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":63399.357064516335},{"$f":"IF($E264<>\"\",IFERROR(IF(AND(R$9>=$D264,R$9<=$E264),$F264/($E264+1-$D264),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D264,$F264*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":64873.479086538508},{"$f":"IF($E264<>\"\",IFERROR(IF(AND(S$9>=$D264,S$9<=$E264),$F264/($E264+1-$D264),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D264,$F264*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B265","v":"TR-L-366"},{"$f":"'Trans - Future Infrastructure'!G265","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M265","v":2022},{"$f":"'Trans - Future Infrastructure'!N265","v":2026},{"$f":"'Trans - Future Infrastructure'!Y265","v":72212},49944.857668523808,{"$f":"IF($E265<>\"\",IFERROR(IF(AND(H$9>=$D265,H$9<=$E265),$F265/($E265+1-$D265),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D265,$F265*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E265<>\"\",IFERROR(IF(AND(I$9>=$D265,I$9<=$E265),$F265/($E265+1-$D265),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D265,$F265*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E265<>\"\",IFERROR(IF(AND(J$9>=$D265,J$9<=$E265),$F265/($E265+1-$D265),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D265,$F265*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E265<>\"\",IFERROR(IF(AND(K$9>=$D265,K$9<=$E265),$F265/($E265+1-$D265),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D265,$F265*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E265<>\"\",IFERROR(IF(AND(L$9>=$D265,L$9<=$E265),$F265/($E265+1-$D265),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D265,$F265*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E265<>\"\",IFERROR(IF(AND(M$9>=$D265,M$9<=$E265),$F265/($E265+1-$D265),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D265,$F265*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E265<>\"\",IFERROR(IF(AND(N$9>=$D265,N$9<=$E265),$F265/($E265+1-$D265),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D265,$F265*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":16578.047603804866},{"$f":"IF($E265<>\"\",IFERROR(IF(AND(O$9>=$D265,O$9<=$E265),$F265/($E265+1-$D265),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D265,$F265*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":16963.509952106469},{"$f":"IF($E265<>\"\",IFERROR(IF(AND(P$9>=$D265,P$9<=$E265),$F265/($E265+1-$D265),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D265,$F265*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":17357.93482877747},{"$f":"IF($E265<>\"\",IFERROR(IF(AND(Q$9>=$D265,Q$9<=$E265),$F265/($E265+1-$D265),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D265,$F265*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":17761.530624897106},{"$f":"IF($E265<>\"\",IFERROR(IF(AND(R$9>=$D265,R$9<=$E265),$F265/($E265+1-$D265),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D265,$F265*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":18174.510576923087},{"$f":"IF($E265<>\"\",IFERROR(IF(AND(S$9>=$D265,S$9<=$E265),$F265/($E265+1-$D265),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D265,$F265*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B266","v":"TR-L-367"},{"$f":"'Trans - Future Infrastructure'!G266","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M266","v":2022},{"$f":"'Trans - Future Infrastructure'!N266","v":2026},{"$f":"'Trans - Future Infrastructure'!Y266","v":262653},{"$f":"NPV(Trans_ADR,I266:VR266)+H266","v":181661.86646555676},{"$f":"IF($E266<>\"\",IFERROR(IF(AND(H$9>=$D266,H$9<=$E266),$F266/($E266+1-$D266),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D266,$F266*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E266<>\"\",IFERROR(IF(AND(I$9>=$D266,I$9<=$E266),$F266/($E266+1-$D266),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D266,$F266*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E266<>\"\",IFERROR(IF(AND(J$9>=$D266,J$9<=$E266),$F266/($E266+1-$D266),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D266,$F266*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E266<>\"\",IFERROR(IF(AND(K$9>=$D266,K$9<=$E266),$F266/($E266+1-$D266),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D266,$F266*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E266<>\"\",IFERROR(IF(AND(L$9>=$D266,L$9<=$E266),$F266/($E266+1-$D266),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D266,$F266*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E266<>\"\",IFERROR(IF(AND(M$9>=$D266,M$9<=$E266),$F266/($E266+1-$D266),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D266,$F266*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E266<>\"\",IFERROR(IF(AND(N$9>=$D266,N$9<=$E266),$F266/($E266+1-$D266),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D266,$F266*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":60298.481378194199},{"$f":"IF($E266<>\"\",IFERROR(IF(AND(O$9>=$D266,O$9<=$E266),$F266/($E266+1-$D266),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D266,$F266*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":61700.503786775342},{"$f":"IF($E266<>\"\",IFERROR(IF(AND(P$9>=$D266,P$9<=$E266),$F266/($E266+1-$D266),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D266,$F266*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":63135.125139628995},{"$f":"IF($E266<>\"\",IFERROR(IF(AND(Q$9>=$D266,Q$9<=$E266),$F266/($E266+1-$D266),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D266,$F266*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":64603.10340692821},{"$f":"IF($E266<>\"\",IFERROR(IF(AND(R$9>=$D266,R$9<=$E266),$F266/($E266+1-$D266),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D266,$F266*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":66105.214182692347},{"$f":"IF($E266<>\"\",IFERROR(IF(AND(S$9>=$D266,S$9<=$E266),$F266/($E266+1-$D266),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D266,$F266*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B267","v":"TR-L-368"},{"$f":"'Trans - Future Infrastructure'!G267","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M267","v":2022},{"$f":"'Trans - Future Infrastructure'!N267","v":2026},{"$f":"'Trans - Future Infrastructure'!Y267","v":391340},270667.21043594013,{"$f":"IF($E267<>\"\",IFERROR(IF(AND(H$9>=$D267,H$9<=$E267),$F267/($E267+1-$D267),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D267,$F267*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E267<>\"\",IFERROR(IF(AND(I$9>=$D267,I$9<=$E267),$F267/($E267+1-$D267),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D267,$F267*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E267<>\"\",IFERROR(IF(AND(J$9>=$D267,J$9<=$E267),$F267/($E267+1-$D267),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D267,$F267*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E267<>\"\",IFERROR(IF(AND(K$9>=$D267,K$9<=$E267),$F267/($E267+1-$D267),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D267,$F267*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E267<>\"\",IFERROR(IF(AND(L$9>=$D267,L$9<=$E267),$F267/($E267+1-$D267),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D267,$F267*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E267<>\"\",IFERROR(IF(AND(M$9>=$D267,M$9<=$E267),$F267/($E267+1-$D267),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D267,$F267*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E267<>\"\",IFERROR(IF(AND(N$9>=$D267,N$9<=$E267),$F267/($E267+1-$D267),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D267,$F267*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":89841.759669763982},{"$f":"IF($E267<>\"\",IFERROR(IF(AND(O$9>=$D267,O$9<=$E267),$F267/($E267+1-$D267),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D267,$F267*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":91930.703825643199},{"$f":"IF($E267<>\"\",IFERROR(IF(AND(P$9>=$D267,P$9<=$E267),$F267/($E267+1-$D267),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D267,$F267*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":94068.218798728412},{"$f":"IF($E267<>\"\",IFERROR(IF(AND(Q$9>=$D267,Q$9<=$E267),$F267/($E267+1-$D267),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D267,$F267*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":96255.433927148319},{"$f":"IF($E267<>\"\",IFERROR(IF(AND(R$9>=$D267,R$9<=$E267),$F267/($E267+1-$D267),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D267,$F267*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":98493.50480769237},{"$f":"IF($E267<>\"\",IFERROR(IF(AND(S$9>=$D267,S$9<=$E267),$F267/($E267+1-$D267),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D267,$F267*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B268","v":"TR-L-369"},{"$f":"'Trans - Future Infrastructure'!G268","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M268","v":2022},{"$f":"'Trans - Future Infrastructure'!N268","v":2026},{"$f":"'Trans - Future Infrastructure'!Y268","v":307063},212377.6911077096,{"$f":"IF($E268<>\"\",IFERROR(IF(AND(H$9>=$D268,H$9<=$E268),$F268/($E268+1-$D268),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D268,$F268*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E268<>\"\",IFERROR(IF(AND(I$9>=$D268,I$9<=$E268),$F268/($E268+1-$D268),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D268,$F268*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E268<>\"\",IFERROR(IF(AND(J$9>=$D268,J$9<=$E268),$F268/($E268+1-$D268),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D268,$F268*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E268<>\"\",IFERROR(IF(AND(K$9>=$D268,K$9<=$E268),$F268/($E268+1-$D268),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D268,$F268*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E268<>\"\",IFERROR(IF(AND(L$9>=$D268,L$9<=$E268),$F268/($E268+1-$D268),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D268,$F268*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E268<>\"\",IFERROR(IF(AND(M$9>=$D268,M$9<=$E268),$F268/($E268+1-$D268),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D268,$F268*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E268<>\"\",IFERROR(IF(AND(N$9>=$D268,N$9<=$E268),$F268/($E268+1-$D268),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D268,$F268*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":70493.893416151521},{"$f":"IF($E268<>\"\",IFERROR(IF(AND(O$9>=$D268,O$9<=$E268),$F268/($E268+1-$D268),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D268,$F268*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":72132.973140526083},{"$f":"IF($E268<>\"\",IFERROR(IF(AND(P$9>=$D268,P$9<=$E268),$F268/($E268+1-$D268),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D268,$F268*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":73810.163716956973},{"$f":"IF($E268<>\"\",IFERROR(IF(AND(Q$9>=$D268,Q$9<=$E268),$F268/($E268+1-$D268),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D268,$F268*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":75526.351275034351},{"$f":"IF($E268<>\"\",IFERROR(IF(AND(R$9>=$D268,R$9<=$E268),$F268/($E268+1-$D268),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D268,$F268*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":77282.442548076971},{"$f":"IF($E268<>\"\",IFERROR(IF(AND(S$9>=$D268,S$9<=$E268),$F268/($E268+1-$D268),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D268,$F268*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B269","v":"TR-L-370"},{"$f":"'Trans - Future Infrastructure'!G269","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M269","v":2017},{"$f":"'Trans - Future Infrastructure'!N269","v":2021},{"$f":"'Trans - Future Infrastructure'!Y269","v":220730},192486.31372405196,{"$f":"IF($E269<>\"\",IFERROR(IF(AND(H$9>=$D269,H$9<=$E269),$F269/($E269+1-$D269),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D269,$F269*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E269<>\"\",IFERROR(IF(AND(I$9>=$D269,I$9<=$E269),$F269/($E269+1-$D269),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D269,$F269*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":45172.455058810257},{"$f":"IF($E269<>\"\",IFERROR(IF(AND(J$9>=$D269,J$9<=$E269),$F269/($E269+1-$D269),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D269,$F269*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":46222.776605813269},{"$f":"IF($E269<>\"\",IFERROR(IF(AND(K$9>=$D269,K$9<=$E269),$F269/($E269+1-$D269),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D269,$F269*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":47297.519569599201},{"$f":"IF($E269<>\"\",IFERROR(IF(AND(L$9>=$D269,L$9<=$E269),$F269/($E269+1-$D269),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D269,$F269*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":48397.251781609179},{"$f":"IF($E269<>\"\",IFERROR(IF(AND(M$9>=$D269,M$9<=$E269),$F269/($E269+1-$D269),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D269,$F269*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":49522.55427614427},{"$f":"IF($E269<>\"\",IFERROR(IF(AND(N$9>=$D269,N$9<=$E269),$F269/($E269+1-$D269),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D269,$F269*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E269<>\"\",IFERROR(IF(AND(O$9>=$D269,O$9<=$E269),$F269/($E269+1-$D269),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D269,$F269*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E269<>\"\",IFERROR(IF(AND(P$9>=$D269,P$9<=$E269),$F269/($E269+1-$D269),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D269,$F269*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E269<>\"\",IFERROR(IF(AND(Q$9>=$D269,Q$9<=$E269),$F269/($E269+1-$D269),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D269,$F269*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E269<>\"\",IFERROR(IF(AND(R$9>=$D269,R$9<=$E269),$F269/($E269+1-$D269),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D269,$F269*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E269<>\"\",IFERROR(IF(AND(S$9>=$D269,S$9<=$E269),$F269/($E269+1-$D269),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D269,$F269*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B270","v":"TR-L-371"},{"$f":"'Trans - Future Infrastructure'!G270","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M270","v":2017},{"$f":"'Trans - Future Infrastructure'!N270","v":2021},{"$f":"'Trans - Future Infrastructure'!Y270","v":79379},69221.995637663756,{"$f":"IF($E270<>\"\",IFERROR(IF(AND(H$9>=$D270,H$9<=$E270),$F270/($E270+1-$D270),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D270,$F270*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E270<>\"\",IFERROR(IF(AND(I$9>=$D270,I$9<=$E270),$F270/($E270+1-$D270),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D270,$F270*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":16244.934128180581},{"$f":"IF($E270<>\"\",IFERROR(IF(AND(J$9>=$D270,J$9<=$E270),$F270/($E270+1-$D270),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D270,$F270*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":16622.65113121393},{"$f":"IF($E270<>\"\",IFERROR(IF(AND(K$9>=$D270,K$9<=$E270),$F270/($E270+1-$D270),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D270,$F270*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":17009.150572714243},{"$f":"IF($E270<>\"\",IFERROR(IF(AND(L$9>=$D270,L$9<=$E270),$F270/($E270+1-$D270),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D270,$F270*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":17404.636656423481},{"$f":"IF($E270<>\"\",IFERROR(IF(AND(M$9>=$D270,M$9<=$E270),$F270/($E270+1-$D270),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D270,$F270*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":17809.318334100739},{"$f":"IF($E270<>\"\",IFERROR(IF(AND(N$9>=$D270,N$9<=$E270),$F270/($E270+1-$D270),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D270,$F270*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E270<>\"\",IFERROR(IF(AND(O$9>=$D270,O$9<=$E270),$F270/($E270+1-$D270),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D270,$F270*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E270<>\"\",IFERROR(IF(AND(P$9>=$D270,P$9<=$E270),$F270/($E270+1-$D270),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D270,$F270*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E270<>\"\",IFERROR(IF(AND(Q$9>=$D270,Q$9<=$E270),$F270/($E270+1-$D270),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D270,$F270*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E270<>\"\",IFERROR(IF(AND(R$9>=$D270,R$9<=$E270),$F270/($E270+1-$D270),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D270,$F270*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E270<>\"\",IFERROR(IF(AND(S$9>=$D270,S$9<=$E270),$F270/($E270+1-$D270),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D270,$F270*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B271","v":"TR-L-372"},{"$f":"'Trans - Future Infrastructure'!G271","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M271","v":2017},{"$f":"'Trans - Future Infrastructure'!N271","v":2021},{"$f":"'Trans - Future Infrastructure'!Y271","v":354628},309251.28647366964,{"$f":"IF($E271<>\"\",IFERROR(IF(AND(H$9>=$D271,H$9<=$E271),$F271/($E271+1-$D271),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D271,$F271*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E271<>\"\",IFERROR(IF(AND(I$9>=$D271,I$9<=$E271),$F271/($E271+1-$D271),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D271,$F271*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":72574.717494657569},{"$f":"IF($E271<>\"\",IFERROR(IF(AND(J$9>=$D271,J$9<=$E271),$F271/($E271+1-$D271),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D271,$F271*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":74262.179233300179},{"$f":"IF($E271<>\"\",IFERROR(IF(AND(K$9>=$D271,K$9<=$E271),$F271/($E271+1-$D271),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D271,$F271*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":75988.876772200543},{"$f":"IF($E271<>\"\",IFERROR(IF(AND(L$9>=$D271,L$9<=$E271),$F271/($E271+1-$D271),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D271,$F271*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":77755.722397537713},{"$f":"IF($E271<>\"\",IFERROR(IF(AND(M$9>=$D271,M$9<=$E271),$F271/($E271+1-$D271),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D271,$F271*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":79563.64960739587},{"$f":"IF($E271<>\"\",IFERROR(IF(AND(N$9>=$D271,N$9<=$E271),$F271/($E271+1-$D271),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D271,$F271*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E271<>\"\",IFERROR(IF(AND(O$9>=$D271,O$9<=$E271),$F271/($E271+1-$D271),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D271,$F271*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E271<>\"\",IFERROR(IF(AND(P$9>=$D271,P$9<=$E271),$F271/($E271+1-$D271),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D271,$F271*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E271<>\"\",IFERROR(IF(AND(Q$9>=$D271,Q$9<=$E271),$F271/($E271+1-$D271),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D271,$F271*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E271<>\"\",IFERROR(IF(AND(R$9>=$D271,R$9<=$E271),$F271/($E271+1-$D271),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D271,$F271*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E271<>\"\",IFERROR(IF(AND(S$9>=$D271,S$9<=$E271),$F271/($E271+1-$D271),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D271,$F271*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B272","v":"TR-L-373"},{"$f":"'Trans - Future Infrastructure'!G272","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M272","v":2022},{"$f":"'Trans - Future Infrastructure'!N272","v":2026},{"$f":"'Trans - Future Infrastructure'!Y272","v":137951},95412.716172250148,{"$f":"IF($E272<>\"\",IFERROR(IF(AND(H$9>=$D272,H$9<=$E272),$F272/($E272+1-$D272),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D272,$F272*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E272<>\"\",IFERROR(IF(AND(I$9>=$D272,I$9<=$E272),$F272/($E272+1-$D272),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D272,$F272*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E272<>\"\",IFERROR(IF(AND(J$9>=$D272,J$9<=$E272),$F272/($E272+1-$D272),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D272,$F272*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E272<>\"\",IFERROR(IF(AND(K$9>=$D272,K$9<=$E272),$F272/($E272+1-$D272),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D272,$F272*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E272<>\"\",IFERROR(IF(AND(L$9>=$D272,L$9<=$E272),$F272/($E272+1-$D272),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D272,$F272*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E272<>\"\",IFERROR(IF(AND(M$9>=$D272,M$9<=$E272),$F272/($E272+1-$D272),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D272,$F272*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E272<>\"\",IFERROR(IF(AND(N$9>=$D272,N$9<=$E272),$F272/($E272+1-$D272),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D272,$F272*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":31670.058231214829},{"$f":"IF($E272<>\"\",IFERROR(IF(AND(O$9>=$D272,O$9<=$E272),$F272/($E272+1-$D272),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D272,$F272*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":32406.430529593974},{"$f":"IF($E272<>\"\",IFERROR(IF(AND(P$9>=$D272,P$9<=$E272),$F272/($E272+1-$D272),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D272,$F272*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":33159.924494054743},{"$f":"IF($E272<>\"\",IFERROR(IF(AND(Q$9>=$D272,Q$9<=$E272),$F272/($E272+1-$D272),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D272,$F272*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":33930.938226820763},{"$f":"IF($E272<>\"\",IFERROR(IF(AND(R$9>=$D272,R$9<=$E272),$F272/($E272+1-$D272),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D272,$F272*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":34719.879086538487},{"$f":"IF($E272<>\"\",IFERROR(IF(AND(S$9>=$D272,S$9<=$E272),$F272/($E272+1-$D272),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D272,$F272*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B273","v":"TR-L-374"},{"$f":"'Trans - Future Infrastructure'!G273","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M273","v":2022},{"$f":"'Trans - Future Infrastructure'!N273","v":2026},{"$f":"'Trans - Future Infrastructure'!Y273","v":166768},115343.76590683513,{"$f":"IF($E273<>\"\",IFERROR(IF(AND(H$9>=$D273,H$9<=$E273),$F273/($E273+1-$D273),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D273,$F273*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E273<>\"\",IFERROR(IF(AND(I$9>=$D273,I$9<=$E273),$F273/($E273+1-$D273),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D273,$F273*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E273<>\"\",IFERROR(IF(AND(J$9>=$D273,J$9<=$E273),$F273/($E273+1-$D273),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D273,$F273*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E273<>\"\",IFERROR(IF(AND(K$9>=$D273,K$9<=$E273),$F273/($E273+1-$D273),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D273,$F273*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E273<>\"\",IFERROR(IF(AND(L$9>=$D273,L$9<=$E273),$F273/($E273+1-$D273),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D273,$F273*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E273<>\"\",IFERROR(IF(AND(M$9>=$D273,M$9<=$E273),$F273/($E273+1-$D273),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D273,$F273*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E273<>\"\",IFERROR(IF(AND(N$9>=$D273,N$9<=$E273),$F273/($E273+1-$D273),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D273,$F273*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":38285.712108670719},{"$f":"IF($E273<>\"\",IFERROR(IF(AND(O$9>=$D273,O$9<=$E273),$F273/($E273+1-$D273),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D273,$F273*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":39175.907434953915},{"$f":"IF($E273<>\"\",IFERROR(IF(AND(P$9>=$D273,P$9<=$E273),$F273/($E273+1-$D273),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D273,$F273*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":40086.801023729589},{"$f":"IF($E273<>\"\",IFERROR(IF(AND(Q$9>=$D273,Q$9<=$E273),$F273/($E273+1-$D273),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D273,$F273*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":41018.874137994251},{"$f":"IF($E273<>\"\",IFERROR(IF(AND(R$9>=$D273,R$9<=$E273),$F273/($E273+1-$D273),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D273,$F273*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":41972.619230769255},{"$f":"IF($E273<>\"\",IFERROR(IF(AND(S$9>=$D273,S$9<=$E273),$F273/($E273+1-$D273),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D273,$F273*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B274","v":"TR-L-375"},{"$f":"'Trans - Future Infrastructure'!G274","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M274","v":2022},{"$f":"'Trans - Future Infrastructure'!N274","v":2026},{"$f":"'Trans - Future Infrastructure'!Y274","v":146279},101172.71138999049,{"$f":"IF($E274<>\"\",IFERROR(IF(AND(H$9>=$D274,H$9<=$E274),$F274/($E274+1-$D274),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D274,$F274*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E274<>\"\",IFERROR(IF(AND(I$9>=$D274,I$9<=$E274),$F274/($E274+1-$D274),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D274,$F274*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E274<>\"\",IFERROR(IF(AND(J$9>=$D274,J$9<=$E274),$F274/($E274+1-$D274),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D274,$F274*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E274<>\"\",IFERROR(IF(AND(K$9>=$D274,K$9<=$E274),$F274/($E274+1-$D274),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D274,$F274*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E274<>\"\",IFERROR(IF(AND(L$9>=$D274,L$9<=$E274),$F274/($E274+1-$D274),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D274,$F274*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E274<>\"\",IFERROR(IF(AND(M$9>=$D274,M$9<=$E274),$F274/($E274+1-$D274),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D274,$F274*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E274<>\"\",IFERROR(IF(AND(N$9>=$D274,N$9<=$E274),$F274/($E274+1-$D274),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D274,$F274*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":33581.956259859471},{"$f":"IF($E274<>\"\",IFERROR(IF(AND(O$9>=$D274,O$9<=$E274),$F274/($E274+1-$D274),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D274,$F274*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":34362.782810117191},{"$f":"IF($E274<>\"\",IFERROR(IF(AND(P$9>=$D274,P$9<=$E274),$F274/($E274+1-$D274),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D274,$F274*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":35161.764648794378},{"$f":"IF($E274<>\"\",IFERROR(IF(AND(Q$9>=$D274,Q$9<=$E274),$F274/($E274+1-$D274),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D274,$F274*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":35979.323911251922},{"$f":"IF($E274<>\"\",IFERROR(IF(AND(R$9>=$D274,R$9<=$E274),$F274/($E274+1-$D274),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D274,$F274*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":36815.892548076947},{"$f":"IF($E274<>\"\",IFERROR(IF(AND(S$9>=$D274,S$9<=$E274),$F274/($E274+1-$D274),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D274,$F274*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B275","v":"TR-L-376"},{"$f":"'Trans - Future Infrastructure'!G275","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M275","v":2022},{"$f":"'Trans - Future Infrastructure'!N275","v":2026},{"$f":"'Trans - Future Infrastructure'!Y275","v":646598},447214.38374165178,{"$f":"IF($E275<>\"\",IFERROR(IF(AND(H$9>=$D275,H$9<=$E275),$F275/($E275+1-$D275),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D275,$F275*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E275<>\"\",IFERROR(IF(AND(I$9>=$D275,I$9<=$E275),$F275/($E275+1-$D275),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D275,$F275*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E275<>\"\",IFERROR(IF(AND(J$9>=$D275,J$9<=$E275),$F275/($E275+1-$D275),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D275,$F275*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E275<>\"\",IFERROR(IF(AND(K$9>=$D275,K$9<=$E275),$F275/($E275+1-$D275),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D275,$F275*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E275<>\"\",IFERROR(IF(AND(L$9>=$D275,L$9<=$E275),$F275/($E275+1-$D275),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D275,$F275*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E275<>\"\",IFERROR(IF(AND(M$9>=$D275,M$9<=$E275),$F275/($E275+1-$D275),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D275,$F275*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E275<>\"\",IFERROR(IF(AND(N$9>=$D275,N$9<=$E275),$F275/($E275+1-$D275),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D275,$F275*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":148442.53620624021},{"$f":"IF($E275<>\"\",IFERROR(IF(AND(O$9>=$D275,O$9<=$E275),$F275/($E275+1-$D275),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D275,$F275*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":151894.028804245},{"$f":"IF($E275<>\"\",IFERROR(IF(AND(P$9>=$D275,P$9<=$E275),$F275/($E275+1-$D275),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D275,$F275*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":155425.77333985842},{"$f":"IF($E275<>\"\",IFERROR(IF(AND(Q$9>=$D275,Q$9<=$E275),$F275/($E275+1-$D275),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D275,$F275*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":159039.63578071818},{"$f":"IF($E275<>\"\",IFERROR(IF(AND(R$9>=$D275,R$9<=$E275),$F275/($E275+1-$D275),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D275,$F275*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":162737.52548076934},{"$f":"IF($E275<>\"\",IFERROR(IF(AND(S$9>=$D275,S$9<=$E275),$F275/($E275+1-$D275),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D275,$F275*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B276","v":"TR-L-377"},{"$f":"'Trans - Future Infrastructure'!G276","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M276","v":2022},{"$f":"'Trans - Future Infrastructure'!N276","v":2026},{"$f":"'Trans - Future Infrastructure'!Y276","v":263296},182106.59232110516,{"$f":"IF($E276<>\"\",IFERROR(IF(AND(H$9>=$D276,H$9<=$E276),$F276/($E276+1-$D276),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D276,$F276*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E276<>\"\",IFERROR(IF(AND(I$9>=$D276,I$9<=$E276),$F276/($E276+1-$D276),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D276,$F276*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E276<>\"\",IFERROR(IF(AND(J$9>=$D276,J$9<=$E276),$F276/($E276+1-$D276),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D276,$F276*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E276<>\"\",IFERROR(IF(AND(K$9>=$D276,K$9<=$E276),$F276/($E276+1-$D276),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D276,$F276*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E276<>\"\",IFERROR(IF(AND(L$9>=$D276,L$9<=$E276),$F276/($E276+1-$D276),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D276,$F276*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E276<>\"\",IFERROR(IF(AND(M$9>=$D276,M$9<=$E276),$F276/($E276+1-$D276),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D276,$F276*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E276<>\"\",IFERROR(IF(AND(N$9>=$D276,N$9<=$E276),$F276/($E276+1-$D276),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D276,$F276*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":60446.097904661357},{"$f":"IF($E276<>\"\",IFERROR(IF(AND(O$9>=$D276,O$9<=$E276),$F276/($E276+1-$D276),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D276,$F276*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":61851.552599980962},{"$f":"IF($E276<>\"\",IFERROR(IF(AND(P$9>=$D276,P$9<=$E276),$F276/($E276+1-$D276),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D276,$F276*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":63289.68604494811},{"$f":"IF($E276<>\"\",IFERROR(IF(AND(Q$9>=$D276,Q$9<=$E276),$F276/($E276+1-$D276),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D276,$F276*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":64761.258065320289},{"$f":"IF($E276<>\"\",IFERROR(IF(AND(R$9>=$D276,R$9<=$E276),$F276/($E276+1-$D276),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D276,$F276*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":66267.046153846197},{"$f":"IF($E276<>\"\",IFERROR(IF(AND(S$9>=$D276,S$9<=$E276),$F276/($E276+1-$D276),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D276,$F276*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B277","v":"TR-L-379"},{"$f":"'Trans - Future Infrastructure'!G277","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M277","v":2022},{"$f":"'Trans - Future Infrastructure'!N277","v":2026},{"$f":"'Trans - Future Infrastructure'!Y277","v":107740},74517.517382246093,{"$f":"IF($E277<>\"\",IFERROR(IF(AND(H$9>=$D277,H$9<=$E277),$F277/($E277+1-$D277),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D277,$F277*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E277<>\"\",IFERROR(IF(AND(I$9>=$D277,I$9<=$E277),$F277/($E277+1-$D277),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D277,$F277*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E277<>\"\",IFERROR(IF(AND(J$9>=$D277,J$9<=$E277),$F277/($E277+1-$D277),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D277,$F277*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E277<>\"\",IFERROR(IF(AND(K$9>=$D277,K$9<=$E277),$F277/($E277+1-$D277),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D277,$F277*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E277<>\"\",IFERROR(IF(AND(L$9>=$D277,L$9<=$E277),$F277/($E277+1-$D277),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D277,$F277*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E277<>\"\",IFERROR(IF(AND(M$9>=$D277,M$9<=$E277),$F277/($E277+1-$D277),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D277,$F277*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E277<>\"\",IFERROR(IF(AND(N$9>=$D277,N$9<=$E277),$F277/($E277+1-$D277),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D277,$F277*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":24734.377234170723},{"$f":"IF($E277<>\"\",IFERROR(IF(AND(O$9>=$D277,O$9<=$E277),$F277/($E277+1-$D277),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D277,$F277*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":25309.485435107064},{"$f":"IF($E277<>\"\",IFERROR(IF(AND(P$9>=$D277,P$9<=$E277),$F277/($E277+1-$D277),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D277,$F277*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":25897.965690639849},{"$f":"IF($E277<>\"\",IFERROR(IF(AND(Q$9>=$D277,Q$9<=$E277),$F277/($E277+1-$D277),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D277,$F277*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":26500.128919382019},{"$f":"IF($E277<>\"\",IFERROR(IF(AND(R$9>=$D277,R$9<=$E277),$F277/($E277+1-$D277),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D277,$F277*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":27116.293269230788},{"$f":"IF($E277<>\"\",IFERROR(IF(AND(S$9>=$D277,S$9<=$E277),$F277/($E277+1-$D277),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D277,$F277*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B278","v":"TR-L-382"},{"$f":"'Trans - Future Infrastructure'!G278","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M278","v":2022},{"$f":"'Trans - Future Infrastructure'!N278","v":2026},{"$f":"'Trans - Future Infrastructure'!Y278","v":316475},218887.42633698104,{"$f":"IF($E278<>\"\",IFERROR(IF(AND(H$9>=$D278,H$9<=$E278),$F278/($E278+1-$D278),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D278,$F278*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E278<>\"\",IFERROR(IF(AND(I$9>=$D278,I$9<=$E278),$F278/($E278+1-$D278),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D278,$F278*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E278<>\"\",IFERROR(IF(AND(J$9>=$D278,J$9<=$E278),$F278/($E278+1-$D278),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D278,$F278*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E278<>\"\",IFERROR(IF(AND(K$9>=$D278,K$9<=$E278),$F278/($E278+1-$D278),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D278,$F278*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E278<>\"\",IFERROR(IF(AND(L$9>=$D278,L$9<=$E278),$F278/($E278+1-$D278),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D278,$F278*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E278<>\"\",IFERROR(IF(AND(M$9>=$D278,M$9<=$E278),$F278/($E278+1-$D278),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D278,$F278*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E278<>\"\",IFERROR(IF(AND(N$9>=$D278,N$9<=$E278),$F278/($E278+1-$D278),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D278,$F278*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":72654.650410100046},{"$f":"IF($E278<>\"\",IFERROR(IF(AND(O$9>=$D278,O$9<=$E278),$F278/($E278+1-$D278),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D278,$F278*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":74343.97069867744},{"$f":"IF($E278<>\"\",IFERROR(IF(AND(P$9>=$D278,P$9<=$E278),$F278/($E278+1-$D278),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D278,$F278*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":76072.570001348126},{"$f":"IF($E278<>\"\",IFERROR(IF(AND(Q$9>=$D278,Q$9<=$E278),$F278/($E278+1-$D278),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D278,$F278*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":77841.361609072061},{"$f":"IF($E278<>\"\",IFERROR(IF(AND(R$9>=$D278,R$9<=$E278),$F278/($E278+1-$D278),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D278,$F278*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":79651.28004807698},{"$f":"IF($E278<>\"\",IFERROR(IF(AND(S$9>=$D278,S$9<=$E278),$F278/($E278+1-$D278),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D278,$F278*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B279","v":"TR-L-383"},{"$f":"'Trans - Future Infrastructure'!G279","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M279","v":2022},{"$f":"'Trans - Future Infrastructure'!N279","v":2026},{"$f":"'Trans - Future Infrastructure'!Y279","v":192856},133387.3244131284,{"$f":"IF($E279<>\"\",IFERROR(IF(AND(H$9>=$D279,H$9<=$E279),$F279/($E279+1-$D279),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D279,$F279*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E279<>\"\",IFERROR(IF(AND(I$9>=$D279,I$9<=$E279),$F279/($E279+1-$D279),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D279,$F279*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E279<>\"\",IFERROR(IF(AND(J$9>=$D279,J$9<=$E279),$F279/($E279+1-$D279),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D279,$F279*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E279<>\"\",IFERROR(IF(AND(K$9>=$D279,K$9<=$E279),$F279/($E279+1-$D279),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D279,$F279*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E279<>\"\",IFERROR(IF(AND(L$9>=$D279,L$9<=$E279),$F279/($E279+1-$D279),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D279,$F279*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E279<>\"\",IFERROR(IF(AND(M$9>=$D279,M$9<=$E279),$F279/($E279+1-$D279),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D279,$F279*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E279<>\"\",IFERROR(IF(AND(N$9>=$D279,N$9<=$E279),$F279/($E279+1-$D279),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D279,$F279*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":44274.856653733324},{"$f":"IF($E279<>\"\",IFERROR(IF(AND(O$9>=$D279,O$9<=$E279),$F279/($E279+1-$D279),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D279,$F279*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":45304.307806506476},{"$f":"IF($E279<>\"\",IFERROR(IF(AND(P$9>=$D279,P$9<=$E279),$F279/($E279+1-$D279),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D279,$F279*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":46357.695110767017},{"$f":"IF($E279<>\"\",IFERROR(IF(AND(Q$9>=$D279,Q$9<=$E279),$F279/($E279+1-$D279),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D279,$F279*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":47435.57511487227},{"$f":"IF($E279<>\"\",IFERROR(IF(AND(R$9>=$D279,R$9<=$E279),$F279/($E279+1-$D279),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D279,$F279*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":48538.517307692338},{"$f":"IF($E279<>\"\",IFERROR(IF(AND(S$9>=$D279,S$9<=$E279),$F279/($E279+1-$D279),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D279,$F279*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B280","v":"TR-L-384"},{"$f":"'Trans - Future Infrastructure'!G280","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M280","v":2022},{"$f":"'Trans - Future Infrastructure'!N280","v":2026},{"$f":"'Trans - Future Infrastructure'!Y280","v":204065},141139.94045487329,{"$f":"IF($E280<>\"\",IFERROR(IF(AND(H$9>=$D280,H$9<=$E280),$F280/($E280+1-$D280),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D280,$F280*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E280<>\"\",IFERROR(IF(AND(I$9>=$D280,I$9<=$E280),$F280/($E280+1-$D280),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D280,$F280*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E280<>\"\",IFERROR(IF(AND(J$9>=$D280,J$9<=$E280),$F280/($E280+1-$D280),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D280,$F280*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E280<>\"\",IFERROR(IF(AND(K$9>=$D280,K$9<=$E280),$F280/($E280+1-$D280),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D280,$F280*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E280<>\"\",IFERROR(IF(AND(L$9>=$D280,L$9<=$E280),$F280/($E280+1-$D280),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D280,$F280*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E280<>\"\",IFERROR(IF(AND(M$9>=$D280,M$9<=$E280),$F280/($E280+1-$D280),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D280,$F280*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E280<>\"\",IFERROR(IF(AND(N$9>=$D280,N$9<=$E280),$F280/($E280+1-$D280),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D280,$F280*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":46848.159367839697},{"$f":"IF($E280<>\"\",IFERROR(IF(AND(O$9>=$D280,O$9<=$E280),$F280/($E280+1-$D280),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D280,$F280*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":47937.443338733276},{"$f":"IF($E280<>\"\",IFERROR(IF(AND(P$9>=$D280,P$9<=$E280),$F280/($E280+1-$D280),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D280,$F280*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":49052.054656213302},{"$f":"IF($E280<>\"\",IFERROR(IF(AND(Q$9>=$D280,Q$9<=$E280),$F280/($E280+1-$D280),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D280,$F280*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":50192.582215831557},{"$f":"IF($E280<>\"\",IFERROR(IF(AND(R$9>=$D280,R$9<=$E280),$F280/($E280+1-$D280),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D280,$F280*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":51359.628605769263},{"$f":"IF($E280<>\"\",IFERROR(IF(AND(S$9>=$D280,S$9<=$E280),$F280/($E280+1-$D280),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D280,$F280*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B281","v":"TR-L-385"},{"$f":"'Trans - Future Infrastructure'!G281","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M281","v":2022},{"$f":"'Trans - Future Infrastructure'!N281","v":2026},{"$f":"'Trans - Future Infrastructure'!Y281","v":66169},45765.264596861351,{"$f":"IF($E281<>\"\",IFERROR(IF(AND(H$9>=$D281,H$9<=$E281),$F281/($E281+1-$D281),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D281,$F281*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E281<>\"\",IFERROR(IF(AND(I$9>=$D281,I$9<=$E281),$F281/($E281+1-$D281),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D281,$F281*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E281<>\"\",IFERROR(IF(AND(J$9>=$D281,J$9<=$E281),$F281/($E281+1-$D281),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D281,$F281*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E281<>\"\",IFERROR(IF(AND(K$9>=$D281,K$9<=$E281),$F281/($E281+1-$D281),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D281,$F281*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E281<>\"\",IFERROR(IF(AND(L$9>=$D281,L$9<=$E281),$F281/($E281+1-$D281),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D281,$F281*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E281<>\"\",IFERROR(IF(AND(M$9>=$D281,M$9<=$E281),$F281/($E281+1-$D281),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D281,$F281*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E281<>\"\",IFERROR(IF(AND(N$9>=$D281,N$9<=$E281),$F281/($E281+1-$D281),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D281,$F281*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":15190.727744643053},{"$f":"IF($E281<>\"\",IFERROR(IF(AND(O$9>=$D281,O$9<=$E281),$F281/($E281+1-$D281),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D281,$F281*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":15543.933003114898},{"$f":"IF($E281<>\"\",IFERROR(IF(AND(P$9>=$D281,P$9<=$E281),$F281/($E281+1-$D281),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D281,$F281*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":15905.350768367813},{"$f":"IF($E281<>\"\",IFERROR(IF(AND(Q$9>=$D281,Q$9<=$E281),$F281/($E281+1-$D281),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D281,$F281*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":16275.171992450239},{"$f":"IF($E281<>\"\",IFERROR(IF(AND(R$9>=$D281,R$9<=$E281),$F281/($E281+1-$D281),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D281,$F281*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":16653.592067307702},{"$f":"IF($E281<>\"\",IFERROR(IF(AND(S$9>=$D281,S$9<=$E281),$F281/($E281+1-$D281),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D281,$F281*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B282","v":"TR-L-386"},{"$f":"'Trans - Future Infrastructure'!G282","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M282","v":2022},{"$f":"'Trans - Future Infrastructure'!N282","v":2026},{"$f":"'Trans - Future Infrastructure'!Y282","v":71103},49177.826605066308,{"$f":"IF($E282<>\"\",IFERROR(IF(AND(H$9>=$D282,H$9<=$E282),$F282/($E282+1-$D282),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D282,$F282*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E282<>\"\",IFERROR(IF(AND(I$9>=$D282,I$9<=$E282),$F282/($E282+1-$D282),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D282,$F282*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E282<>\"\",IFERROR(IF(AND(J$9>=$D282,J$9<=$E282),$F282/($E282+1-$D282),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D282,$F282*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E282<>\"\",IFERROR(IF(AND(K$9>=$D282,K$9<=$E282),$F282/($E282+1-$D282),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D282,$F282*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E282<>\"\",IFERROR(IF(AND(L$9>=$D282,L$9<=$E282),$F282/($E282+1-$D282),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D282,$F282*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E282<>\"\",IFERROR(IF(AND(M$9>=$D282,M$9<=$E282),$F282/($E282+1-$D282),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D282,$F282*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E282<>\"\",IFERROR(IF(AND(N$9>=$D282,N$9<=$E282),$F282/($E282+1-$D282),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D282,$F282*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":16323.449271219983},{"$f":"IF($E282<>\"\",IFERROR(IF(AND(O$9>=$D282,O$9<=$E282),$F282/($E282+1-$D282),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D282,$F282*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":16702.991859034875},{"$f":"IF($E282<>\"\",IFERROR(IF(AND(P$9>=$D282,P$9<=$E282),$F282/($E282+1-$D282),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D282,$F282*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":17091.359332667209},{"$f":"IF($E282<>\"\",IFERROR(IF(AND(Q$9>=$D282,Q$9<=$E282),$F282/($E282+1-$D282),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D282,$F282*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":17488.756882818077},{"$f":"IF($E282<>\"\",IFERROR(IF(AND(R$9>=$D282,R$9<=$E282),$F282/($E282+1-$D282),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D282,$F282*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":17895.394471153857},{"$f":"IF($E282<>\"\",IFERROR(IF(AND(S$9>=$D282,S$9<=$E282),$F282/($E282+1-$D282),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D282,$F282*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B283","v":"TR-L-387"},{"$f":"'Trans - Future Infrastructure'!G283","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M283","v":2017},{"$f":"'Trans - Future Infrastructure'!N283","v":2021},{"$f":"'Trans - Future Infrastructure'!Y283","v":199459},173937.06179081084,{"$f":"IF($E283<>\"\",IFERROR(IF(AND(H$9>=$D283,H$9<=$E283),$F283/($E283+1-$D283),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D283,$F283*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E283<>\"\",IFERROR(IF(AND(I$9>=$D283,I$9<=$E283),$F283/($E283+1-$D283),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D283,$F283*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":40819.339072963514},{"$f":"IF($E283<>\"\",IFERROR(IF(AND(J$9>=$D283,J$9<=$E283),$F283/($E283+1-$D283),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D283,$F283*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":41768.444701757391},{"$f":"IF($E283<>\"\",IFERROR(IF(AND(K$9>=$D283,K$9<=$E283),$F283/($E283+1-$D283),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D283,$F283*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":42739.61833838938},{"$f":"IF($E283<>\"\",IFERROR(IF(AND(L$9>=$D283,L$9<=$E283),$F283/($E283+1-$D283),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D283,$F283*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":43733.373094314258},{"$f":"IF($E283<>\"\",IFERROR(IF(AND(M$9>=$D283,M$9<=$E283),$F283/($E283+1-$D283),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D283,$F283*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":44750.234011532011},{"$f":"IF($E283<>\"\",IFERROR(IF(AND(N$9>=$D283,N$9<=$E283),$F283/($E283+1-$D283),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D283,$F283*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E283<>\"\",IFERROR(IF(AND(O$9>=$D283,O$9<=$E283),$F283/($E283+1-$D283),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D283,$F283*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E283<>\"\",IFERROR(IF(AND(P$9>=$D283,P$9<=$E283),$F283/($E283+1-$D283),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D283,$F283*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E283<>\"\",IFERROR(IF(AND(Q$9>=$D283,Q$9<=$E283),$F283/($E283+1-$D283),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D283,$F283*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E283<>\"\",IFERROR(IF(AND(R$9>=$D283,R$9<=$E283),$F283/($E283+1-$D283),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D283,$F283*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E283<>\"\",IFERROR(IF(AND(S$9>=$D283,S$9<=$E283),$F283/($E283+1-$D283),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D283,$F283*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B284","v":"TR-L-388"},{"$f":"'Trans - Future Infrastructure'!G284","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M284","v":2017},{"$f":"'Trans - Future Infrastructure'!N284","v":2021},{"$f":"'Trans - Future Infrastructure'!Y284","v":351650},306654.33888036455,{"$f":"IF($E284<>\"\",IFERROR(IF(AND(H$9>=$D284,H$9<=$E284),$F284/($E284+1-$D284),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D284,$F284*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E284<>\"\",IFERROR(IF(AND(I$9>=$D284,I$9<=$E284),$F284/($E284+1-$D284),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D284,$F284*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":71965.26897762256},{"$f":"IF($E284<>\"\",IFERROR(IF(AND(J$9>=$D284,J$9<=$E284),$F284/($E284+1-$D284),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D284,$F284*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":73638.560202211913},{"$f":"IF($E284<>\"\",IFERROR(IF(AND(K$9>=$D284,K$9<=$E284),$F284/($E284+1-$D284),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D284,$F284*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":75350.757743168389},{"$f":"IF($E284<>\"\",IFERROR(IF(AND(L$9>=$D284,L$9<=$E284),$F284/($E284+1-$D284),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D284,$F284*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":77102.766225718602},{"$f":"IF($E284<>\"\",IFERROR(IF(AND(M$9>=$D284,M$9<=$E284),$F284/($E284+1-$D284),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D284,$F284*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":78895.51130886664},{"$f":"IF($E284<>\"\",IFERROR(IF(AND(N$9>=$D284,N$9<=$E284),$F284/($E284+1-$D284),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D284,$F284*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E284<>\"\",IFERROR(IF(AND(O$9>=$D284,O$9<=$E284),$F284/($E284+1-$D284),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D284,$F284*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E284<>\"\",IFERROR(IF(AND(P$9>=$D284,P$9<=$E284),$F284/($E284+1-$D284),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D284,$F284*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E284<>\"\",IFERROR(IF(AND(Q$9>=$D284,Q$9<=$E284),$F284/($E284+1-$D284),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D284,$F284*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E284<>\"\",IFERROR(IF(AND(R$9>=$D284,R$9<=$E284),$F284/($E284+1-$D284),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D284,$F284*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E284<>\"\",IFERROR(IF(AND(S$9>=$D284,S$9<=$E284),$F284/($E284+1-$D284),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D284,$F284*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B285","v":"TR-L-389"},{"$f":"'Trans - Future Infrastructure'!G285","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M285","v":2017},{"$f":"'Trans - Future Infrastructure'!N285","v":2021},{"$f":"'Trans - Future Infrastructure'!Y285","v":168399},146851.36929650084,{"$f":"IF($E285<>\"\",IFERROR(IF(AND(H$9>=$D285,H$9<=$E285),$F285/($E285+1-$D285),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D285,$F285*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E285<>\"\",IFERROR(IF(AND(I$9>=$D285,I$9<=$E285),$F285/($E285+1-$D285),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D285,$F285*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":34462.901551436553},{"$f":"IF($E285<>\"\",IFERROR(IF(AND(J$9>=$D285,J$9<=$E285),$F285/($E285+1-$D285),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D285,$F285*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":35264.211288190774},{"$f":"IF($E285<>\"\",IFERROR(IF(AND(K$9>=$D285,K$9<=$E285),$F285/($E285+1-$D285),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D285,$F285*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":36084.152575549022},{"$f":"IF($E285<>\"\",IFERROR(IF(AND(L$9>=$D285,L$9<=$E285),$F285/($E285+1-$D285),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D285,$F285*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":36923.158622621326},{"$f":"IF($E285<>\"\",IFERROR(IF(AND(M$9>=$D285,M$9<=$E285),$F285/($E285+1-$D285),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D285,$F285*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":37781.672711223757},{"$f":"IF($E285<>\"\",IFERROR(IF(AND(N$9>=$D285,N$9<=$E285),$F285/($E285+1-$D285),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D285,$F285*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E285<>\"\",IFERROR(IF(AND(O$9>=$D285,O$9<=$E285),$F285/($E285+1-$D285),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D285,$F285*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E285<>\"\",IFERROR(IF(AND(P$9>=$D285,P$9<=$E285),$F285/($E285+1-$D285),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D285,$F285*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E285<>\"\",IFERROR(IF(AND(Q$9>=$D285,Q$9<=$E285),$F285/($E285+1-$D285),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D285,$F285*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E285<>\"\",IFERROR(IF(AND(R$9>=$D285,R$9<=$E285),$F285/($E285+1-$D285),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D285,$F285*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E285<>\"\",IFERROR(IF(AND(S$9>=$D285,S$9<=$E285),$F285/($E285+1-$D285),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D285,$F285*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B286","v":"TR-L-390"},{"$f":"'Trans - Future Infrastructure'!G286","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M286","v":2017},{"$f":"'Trans - Future Infrastructure'!N286","v":2021},{"$f":"'Trans - Future Infrastructure'!Y286","v":40114},34981.18057684329,{"$f":"IF($E286<>\"\",IFERROR(IF(AND(H$9>=$D286,H$9<=$E286),$F286/($E286+1-$D286),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D286,$F286*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E286<>\"\",IFERROR(IF(AND(I$9>=$D286,I$9<=$E286),$F286/($E286+1-$D286),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D286,$F286*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":8209.3411055548167},{"$f":"IF($E286<>\"\",IFERROR(IF(AND(J$9>=$D286,J$9<=$E286),$F286/($E286+1-$D286),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D286,$F286*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":8400.2195477080295},{"$f":"IF($E286<>\"\",IFERROR(IF(AND(K$9>=$D286,K$9<=$E286),$F286/($E286+1-$D286),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D286,$F286*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":8595.5361754854457},{"$f":"IF($E286<>\"\",IFERROR(IF(AND(L$9>=$D286,L$9<=$E286),$F286/($E286+1-$D286),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D286,$F286*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":8795.3941827910603},{"$f":"IF($E286<>\"\",IFERROR(IF(AND(M$9>=$D286,M$9<=$E286),$F286/($E286+1-$D286),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D286,$F286*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":8999.8991629286975},{"$f":"IF($E286<>\"\",IFERROR(IF(AND(N$9>=$D286,N$9<=$E286),$F286/($E286+1-$D286),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D286,$F286*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E286<>\"\",IFERROR(IF(AND(O$9>=$D286,O$9<=$E286),$F286/($E286+1-$D286),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D286,$F286*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E286<>\"\",IFERROR(IF(AND(P$9>=$D286,P$9<=$E286),$F286/($E286+1-$D286),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D286,$F286*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E286<>\"\",IFERROR(IF(AND(Q$9>=$D286,Q$9<=$E286),$F286/($E286+1-$D286),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D286,$F286*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E286<>\"\",IFERROR(IF(AND(R$9>=$D286,R$9<=$E286),$F286/($E286+1-$D286),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D286,$F286*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E286<>\"\",IFERROR(IF(AND(S$9>=$D286,S$9<=$E286),$F286/($E286+1-$D286),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D286,$F286*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B287","v":"TR-L-391"},{"$f":"'Trans - Future Infrastructure'!G287","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M287","v":2022},{"$f":"'Trans - Future Infrastructure'!N287","v":2026},{"$f":"'Trans - Future Infrastructure'!Y287","v":293369},202906.34450447522,{"$f":"IF($E287<>\"\",IFERROR(IF(AND(H$9>=$D287,H$9<=$E287),$F287/($E287+1-$D287),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D287,$F287*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E287<>\"\",IFERROR(IF(AND(I$9>=$D287,I$9<=$E287),$F287/($E287+1-$D287),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D287,$F287*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E287<>\"\",IFERROR(IF(AND(J$9>=$D287,J$9<=$E287),$F287/($E287+1-$D287),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D287,$F287*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E287<>\"\",IFERROR(IF(AND(K$9>=$D287,K$9<=$E287),$F287/($E287+1-$D287),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D287,$F287*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E287<>\"\",IFERROR(IF(AND(L$9>=$D287,L$9<=$E287),$F287/($E287+1-$D287),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D287,$F287*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E287<>\"\",IFERROR(IF(AND(M$9>=$D287,M$9<=$E287),$F287/($E287+1-$D287),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D287,$F287*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E287<>\"\",IFERROR(IF(AND(N$9>=$D287,N$9<=$E287),$F287/($E287+1-$D287),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D287,$F287*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":67350.097594314386},{"$f":"IF($E287<>\"\",IFERROR(IF(AND(O$9>=$D287,O$9<=$E287),$F287/($E287+1-$D287),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D287,$F287*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":68916.079753220009},{"$f":"IF($E287<>\"\",IFERROR(IF(AND(P$9>=$D287,P$9<=$E287),$F287/($E287+1-$D287),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D287,$F287*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":70518.473145510696},{"$f":"IF($E287<>\"\",IFERROR(IF(AND(Q$9>=$D287,Q$9<=$E287),$F287/($E287+1-$D287),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D287,$F287*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":72158.124382310969},{"$f":"IF($E287<>\"\",IFERROR(IF(AND(R$9>=$D287,R$9<=$E287),$F287/($E287+1-$D287),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D287,$F287*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":73835.899759615437},{"$f":"IF($E287<>\"\",IFERROR(IF(AND(S$9>=$D287,S$9<=$E287),$F287/($E287+1-$D287),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D287,$F287*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B288","v":"TR-L-392"},{"$f":"'Trans - Future Infrastructure'!G288","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M288","v":2017},{"$f":"'Trans - Future Infrastructure'!N288","v":2021},{"$f":"'Trans - Future Infrastructure'!Y288","v":270096},235535.6471327483,{"$f":"IF($E288<>\"\",IFERROR(IF(AND(H$9>=$D288,H$9<=$E288),$F288/($E288+1-$D288),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D288,$F288*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E288<>\"\",IFERROR(IF(AND(I$9>=$D288,I$9<=$E288),$F288/($E288+1-$D288),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D288,$F288*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":55275.220502715601},{"$f":"IF($E288<>\"\",IFERROR(IF(AND(J$9>=$D288,J$9<=$E288),$F288/($E288+1-$D288),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D288,$F288*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":56560.445205109136},{"$f":"IF($E288<>\"\",IFERROR(IF(AND(K$9>=$D288,K$9<=$E288),$F288/($E288+1-$D288),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D288,$F288*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":57875.553144884994},{"$f":"IF($E288<>\"\",IFERROR(IF(AND(L$9>=$D288,L$9<=$E288),$F288/($E288+1-$D288),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D288,$F288*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":59221.239148305678},{"$f":"IF($E288<>\"\",IFERROR(IF(AND(M$9>=$D288,M$9<=$E288),$F288/($E288+1-$D288),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D288,$F288*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":60598.214197297435},{"$f":"IF($E288<>\"\",IFERROR(IF(AND(N$9>=$D288,N$9<=$E288),$F288/($E288+1-$D288),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D288,$F288*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E288<>\"\",IFERROR(IF(AND(O$9>=$D288,O$9<=$E288),$F288/($E288+1-$D288),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D288,$F288*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E288<>\"\",IFERROR(IF(AND(P$9>=$D288,P$9<=$E288),$F288/($E288+1-$D288),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D288,$F288*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E288<>\"\",IFERROR(IF(AND(Q$9>=$D288,Q$9<=$E288),$F288/($E288+1-$D288),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D288,$F288*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E288<>\"\",IFERROR(IF(AND(R$9>=$D288,R$9<=$E288),$F288/($E288+1-$D288),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D288,$F288*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E288<>\"\",IFERROR(IF(AND(S$9>=$D288,S$9<=$E288),$F288/($E288+1-$D288),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D288,$F288*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B289","v":"TR-L-393"},{"$f":"'Trans - Future Infrastructure'!G289","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M289","v":2017},{"$f":"'Trans - Future Infrastructure'!N289","v":2021},{"$f":"'Trans - Future Infrastructure'!Y289","v":180906},157758.02596186899,{"$f":"IF($E289<>\"\",IFERROR(IF(AND(H$9>=$D289,H$9<=$E289),$F289/($E289+1-$D289),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D289,$F289*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E289<>\"\",IFERROR(IF(AND(I$9>=$D289,I$9<=$E289),$F289/($E289+1-$D289),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D289,$F289*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":37022.462532818958},{"$f":"IF($E289<>\"\",IFERROR(IF(AND(J$9>=$D289,J$9<=$E289),$F289/($E289+1-$D289),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D289,$F289*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":37883.285573557077},{"$f":"IF($E289<>\"\",IFERROR(IF(AND(K$9>=$D289,K$9<=$E289),$F289/($E289+1-$D289),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D289,$F289*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":38764.123930856302},{"$f":"IF($E289<>\"\",IFERROR(IF(AND(L$9>=$D289,L$9<=$E289),$F289/($E289+1-$D289),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D289,$F289*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":39665.442988283372},{"$f":"IF($E289<>\"\",IFERROR(IF(AND(M$9>=$D289,M$9<=$E289),$F289/($E289+1-$D289),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D289,$F289*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":40587.718950211369},{"$f":"IF($E289<>\"\",IFERROR(IF(AND(N$9>=$D289,N$9<=$E289),$F289/($E289+1-$D289),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D289,$F289*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E289<>\"\",IFERROR(IF(AND(O$9>=$D289,O$9<=$E289),$F289/($E289+1-$D289),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D289,$F289*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E289<>\"\",IFERROR(IF(AND(P$9>=$D289,P$9<=$E289),$F289/($E289+1-$D289),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D289,$F289*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E289<>\"\",IFERROR(IF(AND(Q$9>=$D289,Q$9<=$E289),$F289/($E289+1-$D289),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D289,$F289*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E289<>\"\",IFERROR(IF(AND(R$9>=$D289,R$9<=$E289),$F289/($E289+1-$D289),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D289,$F289*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E289<>\"\",IFERROR(IF(AND(S$9>=$D289,S$9<=$E289),$F289/($E289+1-$D289),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D289,$F289*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B290","v":"TR-L-394"},{"$f":"'Trans - Future Infrastructure'!G290","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M290","v":2017},{"$f":"'Trans - Future Infrastructure'!N290","v":2021},{"$f":"'Trans - Future Infrastructure'!Y290","v":253110},220723.10454716074,{"$f":"IF($E290<>\"\",IFERROR(IF(AND(H$9>=$D290,H$9<=$E290),$F290/($E290+1-$D290),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D290,$F290*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E290<>\"\",IFERROR(IF(AND(I$9>=$D290,I$9<=$E290),$F290/($E290+1-$D290),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D290,$F290*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":51799.030942488404},{"$f":"IF($E290<>\"\",IFERROR(IF(AND(J$9>=$D290,J$9<=$E290),$F290/($E290+1-$D290),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D290,$F290*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":53003.429469022769},{"$f":"IF($E290<>\"\",IFERROR(IF(AND(K$9>=$D290,K$9<=$E290),$F290/($E290+1-$D290),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D290,$F290*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":54235.83191347462},{"$f":"IF($E290<>\"\",IFERROR(IF(AND(L$9>=$D290,L$9<=$E290),$F290/($E290+1-$D290),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D290,$F290*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":55496.889405350877},{"$f":"IF($E290<>\"\",IFERROR(IF(AND(M$9>=$D290,M$9<=$E290),$F290/($E290+1-$D290),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D290,$F290*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":56787.268213812698},{"$f":"IF($E290<>\"\",IFERROR(IF(AND(N$9>=$D290,N$9<=$E290),$F290/($E290+1-$D290),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D290,$F290*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E290<>\"\",IFERROR(IF(AND(O$9>=$D290,O$9<=$E290),$F290/($E290+1-$D290),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D290,$F290*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E290<>\"\",IFERROR(IF(AND(P$9>=$D290,P$9<=$E290),$F290/($E290+1-$D290),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D290,$F290*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E290<>\"\",IFERROR(IF(AND(Q$9>=$D290,Q$9<=$E290),$F290/($E290+1-$D290),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D290,$F290*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E290<>\"\",IFERROR(IF(AND(R$9>=$D290,R$9<=$E290),$F290/($E290+1-$D290),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D290,$F290*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E290<>\"\",IFERROR(IF(AND(S$9>=$D290,S$9<=$E290),$F290/($E290+1-$D290),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D290,$F290*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B291","v":"TR-L-395"},{"$f":"'Trans - Future Infrastructure'!G291","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M291","v":2022},{"$f":"'Trans - Future Infrastructure'!N291","v":2026},{"$f":"'Trans - Future Infrastructure'!Y291","v":325776},225320.38929569896,{"$f":"IF($E291<>\"\",IFERROR(IF(AND(H$9>=$D291,H$9<=$E291),$F291/($E291+1-$D291),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D291,$F291*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E291<>\"\",IFERROR(IF(AND(I$9>=$D291,I$9<=$E291),$F291/($E291+1-$D291),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D291,$F291*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E291<>\"\",IFERROR(IF(AND(J$9>=$D291,J$9<=$E291),$F291/($E291+1-$D291),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D291,$F291*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E291<>\"\",IFERROR(IF(AND(K$9>=$D291,K$9<=$E291),$F291/($E291+1-$D291),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D291,$F291*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E291<>\"\",IFERROR(IF(AND(L$9>=$D291,L$9<=$E291),$F291/($E291+1-$D291),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D291,$F291*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E291<>\"\",IFERROR(IF(AND(M$9>=$D291,M$9<=$E291),$F291/($E291+1-$D291),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D291,$F291*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E291<>\"\",IFERROR(IF(AND(N$9>=$D291,N$9<=$E291),$F291/($E291+1-$D291),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D291,$F291*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":74789.924613320967},{"$f":"IF($E291<>\"\",IFERROR(IF(AND(O$9>=$D291,O$9<=$E291),$F291/($E291+1-$D291),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D291,$F291*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":76528.892956259864},{"$f":"IF($E291<>\"\",IFERROR(IF(AND(P$9>=$D291,P$9<=$E291),$F291/($E291+1-$D291),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D291,$F291*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":78308.294698662401},{"$f":"IF($E291<>\"\",IFERROR(IF(AND(Q$9>=$D291,Q$9<=$E291),$F291/($E291+1-$D291),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D291,$F291*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":80129.069972531986},{"$f":"IF($E291<>\"\",IFERROR(IF(AND(R$9>=$D291,R$9<=$E291),$F291/($E291+1-$D291),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D291,$F291*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":81992.180769230821},{"$f":"IF($E291<>\"\",IFERROR(IF(AND(S$9>=$D291,S$9<=$E291),$F291/($E291+1-$D291),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D291,$F291*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B292","v":"TR-L-396"},{"$f":"'Trans - Future Infrastructure'!G292","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M292","v":2022},{"$f":"'Trans - Future Infrastructure'!N292","v":2026},{"$f":"'Trans - Future Infrastructure'!Y292","v":298047},206141.84614095325,{"$f":"IF($E292<>\"\",IFERROR(IF(AND(H$9>=$D292,H$9<=$E292),$F292/($E292+1-$D292),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D292,$F292*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E292<>\"\",IFERROR(IF(AND(I$9>=$D292,I$9<=$E292),$F292/($E292+1-$D292),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D292,$F292*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E292<>\"\",IFERROR(IF(AND(J$9>=$D292,J$9<=$E292),$F292/($E292+1-$D292),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D292,$F292*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E292<>\"\",IFERROR(IF(AND(K$9>=$D292,K$9<=$E292),$F292/($E292+1-$D292),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D292,$F292*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E292<>\"\",IFERROR(IF(AND(L$9>=$D292,L$9<=$E292),$F292/($E292+1-$D292),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D292,$F292*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E292<>\"\",IFERROR(IF(AND(M$9>=$D292,M$9<=$E292),$F292/($E292+1-$D292),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D292,$F292*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E292<>\"\",IFERROR(IF(AND(N$9>=$D292,N$9<=$E292),$F292/($E292+1-$D292),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D292,$F292*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":68424.04799993393},{"$f":"IF($E292<>\"\",IFERROR(IF(AND(O$9>=$D292,O$9<=$E292),$F292/($E292+1-$D292),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D292,$F292*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":70015.000978999029},{"$f":"IF($E292<>\"\",IFERROR(IF(AND(P$9>=$D292,P$9<=$E292),$F292/($E292+1-$D292),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D292,$F292*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":71642.945797272463},{"$f":"IF($E292<>\"\",IFERROR(IF(AND(Q$9>=$D292,Q$9<=$E292),$F292/($E292+1-$D292),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D292,$F292*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":73308.742565760651},{"$f":"IF($E292<>\"\",IFERROR(IF(AND(R$9>=$D292,R$9<=$E292),$F292/($E292+1-$D292),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D292,$F292*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":75013.271394230818},{"$f":"IF($E292<>\"\",IFERROR(IF(AND(S$9>=$D292,S$9<=$E292),$F292/($E292+1-$D292),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D292,$F292*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B293","v":"TR-L-397"},{"$f":"'Trans - Future Infrastructure'!G293","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M293","v":2022},{"$f":"'Trans - Future Infrastructure'!N293","v":2026},{"$f":"'Trans - Future Infrastructure'!Y293","v":2855},1974.6381300010453,{"$f":"IF($E293<>\"\",IFERROR(IF(AND(H$9>=$D293,H$9<=$E293),$F293/($E293+1-$D293),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D293,$F293*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E293<>\"\",IFERROR(IF(AND(I$9>=$D293,I$9<=$E293),$F293/($E293+1-$D293),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D293,$F293*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E293<>\"\",IFERROR(IF(AND(J$9>=$D293,J$9<=$E293),$F293/($E293+1-$D293),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D293,$F293*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E293<>\"\",IFERROR(IF(AND(K$9>=$D293,K$9<=$E293),$F293/($E293+1-$D293),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D293,$F293*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E293<>\"\",IFERROR(IF(AND(L$9>=$D293,L$9<=$E293),$F293/($E293+1-$D293),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D293,$F293*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E293<>\"\",IFERROR(IF(AND(M$9>=$D293,M$9<=$E293),$F293/($E293+1-$D293),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D293,$F293*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E293<>\"\",IFERROR(IF(AND(N$9>=$D293,N$9<=$E293),$F293/($E293+1-$D293),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D293,$F293*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":655.43574348948778},{"$f":"IF($E293<>\"\",IFERROR(IF(AND(O$9>=$D293,O$9<=$E293),$F293/($E293+1-$D293),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D293,$F293*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":670.675523642386},{"$f":"IF($E293<>\"\",IFERROR(IF(AND(P$9>=$D293,P$9<=$E293),$F293/($E293+1-$D293),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D293,$F293*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":686.26964958953749},{"$f":"IF($E293<>\"\",IFERROR(IF(AND(Q$9>=$D293,Q$9<=$E293),$F293/($E293+1-$D293),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D293,$F293*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":702.22636035674464},{"$f":"IF($E293<>\"\",IFERROR(IF(AND(R$9>=$D293,R$9<=$E293),$F293/($E293+1-$D293),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D293,$F293*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":718.554086538462},{"$f":"IF($E293<>\"\",IFERROR(IF(AND(S$9>=$D293,S$9<=$E293),$F293/($E293+1-$D293),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D293,$F293*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B294","v":"TR-L-398"},{"$f":"'Trans - Future Infrastructure'!G294","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M294","v":2022},{"$f":"'Trans - Future Infrastructure'!N294","v":2026},{"$f":"'Trans - Future Infrastructure'!Y294","v":28042},19395.027124864908,{"$f":"IF($E294<>\"\",IFERROR(IF(AND(H$9>=$D294,H$9<=$E294),$F294/($E294+1-$D294),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D294,$F294*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E294<>\"\",IFERROR(IF(AND(I$9>=$D294,I$9<=$E294),$F294/($E294+1-$D294),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D294,$F294*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E294<>\"\",IFERROR(IF(AND(J$9>=$D294,J$9<=$E294),$F294/($E294+1-$D294),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D294,$F294*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E294<>\"\",IFERROR(IF(AND(K$9>=$D294,K$9<=$E294),$F294/($E294+1-$D294),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D294,$F294*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E294<>\"\",IFERROR(IF(AND(L$9>=$D294,L$9<=$E294),$F294/($E294+1-$D294),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D294,$F294*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E294<>\"\",IFERROR(IF(AND(M$9>=$D294,M$9<=$E294),$F294/($E294+1-$D294),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D294,$F294*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E294<>\"\",IFERROR(IF(AND(N$9>=$D294,N$9<=$E294),$F294/($E294+1-$D294),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D294,$F294*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":6437.7334917450844},{"$f":"IF($E294<>\"\",IFERROR(IF(AND(O$9>=$D294,O$9<=$E294),$F294/($E294+1-$D294),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D294,$F294*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":6587.4196266128847},{"$f":"IF($E294<>\"\",IFERROR(IF(AND(P$9>=$D294,P$9<=$E294),$F294/($E294+1-$D294),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D294,$F294*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":6740.5861694535233},{"$f":"IF($E294<>\"\",IFERROR(IF(AND(Q$9>=$D294,Q$9<=$E294),$F294/($E294+1-$D294),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D294,$F294*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":6897.3140445267363},{"$f":"IF($E294<>\"\",IFERROR(IF(AND(R$9>=$D294,R$9<=$E294),$F294/($E294+1-$D294),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D294,$F294*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":7057.6860576923118},{"$f":"IF($E294<>\"\",IFERROR(IF(AND(S$9>=$D294,S$9<=$E294),$F294/($E294+1-$D294),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D294,$F294*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B295","v":"TR-L-399"},{"$f":"'Trans - Future Infrastructure'!G295","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M295","v":2022},{"$f":"'Trans - Future Infrastructure'!N295","v":2026},{"$f":"'Trans - Future Infrastructure'!Y295","v":7589},5248.8717227943725,{"$f":"IF($E295<>\"\",IFERROR(IF(AND(H$9>=$D295,H$9<=$E295),$F295/($E295+1-$D295),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D295,$F295*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E295<>\"\",IFERROR(IF(AND(I$9>=$D295,I$9<=$E295),$F295/($E295+1-$D295),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D295,$F295*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E295<>\"\",IFERROR(IF(AND(J$9>=$D295,J$9<=$E295),$F295/($E295+1-$D295),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D295,$F295*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E295<>\"\",IFERROR(IF(AND(K$9>=$D295,K$9<=$E295),$F295/($E295+1-$D295),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D295,$F295*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E295<>\"\",IFERROR(IF(AND(L$9>=$D295,L$9<=$E295),$F295/($E295+1-$D295),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D295,$F295*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E295<>\"\",IFERROR(IF(AND(M$9>=$D295,M$9<=$E295),$F295/($E295+1-$D295),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D295,$F295*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E295<>\"\",IFERROR(IF(AND(N$9>=$D295,N$9<=$E295),$F295/($E295+1-$D295),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D295,$F295*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1742.2423318184667},{"$f":"IF($E295<>\"\",IFERROR(IF(AND(O$9>=$D295,O$9<=$E295),$F295/($E295+1-$D295),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D295,$F295*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1782.7518560147346},{"$f":"IF($E295<>\"\",IFERROR(IF(AND(P$9>=$D295,P$9<=$E295),$F295/($E295+1-$D295),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D295,$F295*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1824.2032822189142},{"$f":"IF($E295<>\"\",IFERROR(IF(AND(Q$9>=$D295,Q$9<=$E295),$F295/($E295+1-$D295),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D295,$F295*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1866.6185109447756},{"$f":"IF($E295<>\"\",IFERROR(IF(AND(R$9>=$D295,R$9<=$E295),$F295/($E295+1-$D295),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D295,$F295*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1910.019951923078},{"$f":"IF($E295<>\"\",IFERROR(IF(AND(S$9>=$D295,S$9<=$E295),$F295/($E295+1-$D295),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D295,$F295*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B296","v":"TR-L-400"},{"$f":"'Trans - Future Infrastructure'!G296","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M296","v":2017},{"$f":"'Trans - Future Infrastructure'!N296","v":2021},{"$f":"'Trans - Future Infrastructure'!Y296","v":17143},14949.453523179553,{"$f":"IF($E296<>\"\",IFERROR(IF(AND(H$9>=$D296,H$9<=$E296),$F296/($E296+1-$D296),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D296,$F296*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E296<>\"\",IFERROR(IF(AND(I$9>=$D296,I$9<=$E296),$F296/($E296+1-$D296),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D296,$F296*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3508.3196533012469},{"$f":"IF($E296<>\"\",IFERROR(IF(AND(J$9>=$D296,J$9<=$E296),$F296/($E296+1-$D296),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D296,$F296*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3589.8928978999538},{"$f":"IF($E296<>\"\",IFERROR(IF(AND(K$9>=$D296,K$9<=$E296),$F296/($E296+1-$D296),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D296,$F296*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3673.3628323365156},{"$f":"IF($E296<>\"\",IFERROR(IF(AND(L$9>=$D296,L$9<=$E296),$F296/($E296+1-$D296),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D296,$F296*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3758.7735572515112},{"$f":"IF($E296<>\"\",IFERROR(IF(AND(M$9>=$D296,M$9<=$E296),$F296/($E296+1-$D296),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D296,$F296*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3846.1701986859111},{"$f":"IF($E296<>\"\",IFERROR(IF(AND(N$9>=$D296,N$9<=$E296),$F296/($E296+1-$D296),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D296,$F296*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E296<>\"\",IFERROR(IF(AND(O$9>=$D296,O$9<=$E296),$F296/($E296+1-$D296),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D296,$F296*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E296<>\"\",IFERROR(IF(AND(P$9>=$D296,P$9<=$E296),$F296/($E296+1-$D296),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D296,$F296*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E296<>\"\",IFERROR(IF(AND(Q$9>=$D296,Q$9<=$E296),$F296/($E296+1-$D296),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D296,$F296*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E296<>\"\",IFERROR(IF(AND(R$9>=$D296,R$9<=$E296),$F296/($E296+1-$D296),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D296,$F296*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E296<>\"\",IFERROR(IF(AND(S$9>=$D296,S$9<=$E296),$F296/($E296+1-$D296),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D296,$F296*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B297","v":"TR-L-401"},{"$f":"'Trans - Future Infrastructure'!G297","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M297","v":2017},{"$f":"'Trans - Future Infrastructure'!N297","v":2021},{"$f":"'Trans - Future Infrastructure'!Y297","v":10381},9052.690720651397,{"$f":"IF($E297<>\"\",IFERROR(IF(AND(H$9>=$D297,H$9<=$E297),$F297/($E297+1-$D297),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D297,$F297*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E297<>\"\",IFERROR(IF(AND(I$9>=$D297,I$9<=$E297),$F297/($E297+1-$D297),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D297,$F297*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":2124.4744980995301},{"$f":"IF($E297<>\"\",IFERROR(IF(AND(J$9>=$D297,J$9<=$E297),$F297/($E297+1-$D297),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D297,$F297*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":2173.8714445020951},{"$f":"IF($E297<>\"\",IFERROR(IF(AND(K$9>=$D297,K$9<=$E297),$F297/($E297+1-$D297),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D297,$F297*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":2224.416937670499},{"$f":"IF($E297<>\"\",IFERROR(IF(AND(L$9>=$D297,L$9<=$E297),$F297/($E297+1-$D297),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D297,$F297*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":2276.1376828926054},{"$f":"IF($E297<>\"\",IFERROR(IF(AND(M$9>=$D297,M$9<=$E297),$F297/($E297+1-$D297),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D297,$F297*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":2329.0610063908557},{"$f":"IF($E297<>\"\",IFERROR(IF(AND(N$9>=$D297,N$9<=$E297),$F297/($E297+1-$D297),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D297,$F297*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E297<>\"\",IFERROR(IF(AND(O$9>=$D297,O$9<=$E297),$F297/($E297+1-$D297),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D297,$F297*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E297<>\"\",IFERROR(IF(AND(P$9>=$D297,P$9<=$E297),$F297/($E297+1-$D297),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D297,$F297*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E297<>\"\",IFERROR(IF(AND(Q$9>=$D297,Q$9<=$E297),$F297/($E297+1-$D297),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D297,$F297*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E297<>\"\",IFERROR(IF(AND(R$9>=$D297,R$9<=$E297),$F297/($E297+1-$D297),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D297,$F297*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E297<>\"\",IFERROR(IF(AND(S$9>=$D297,S$9<=$E297),$F297/($E297+1-$D297),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D297,$F297*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B298","v":"TR-L-402"},{"$f":"'Trans - Future Infrastructure'!G298","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M298","v":2017},{"$f":"'Trans - Future Infrastructure'!N298","v":2021},{"$f":"'Trans - Future Infrastructure'!Y298","v":9954},8680.3278521687735,{"$f":"IF($E298<>\"\",IFERROR(IF(AND(H$9>=$D298,H$9<=$E298),$F298/($E298+1-$D298),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D298,$F298*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E298<>\"\",IFERROR(IF(AND(I$9>=$D298,I$9<=$E298),$F298/($E298+1-$D298),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D298,$F298*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":2037.0888309491113},{"$f":"IF($E298<>\"\",IFERROR(IF(AND(J$9>=$D298,J$9<=$E298),$F298/($E298+1-$D298),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D298,$F298*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":2084.4539407161024},{"$f":"IF($E298<>\"\",IFERROR(IF(AND(K$9>=$D298,K$9<=$E298),$F298/($E298+1-$D298),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D298,$F298*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":2132.9203542599121},{"$f":"IF($E298<>\"\",IFERROR(IF(AND(L$9>=$D298,L$9<=$E298),$F298/($E298+1-$D298),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D298,$F298*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":2182.5136784041033},{"$f":"IF($E298<>\"\",IFERROR(IF(AND(M$9>=$D298,M$9<=$E298),$F298/($E298+1-$D298),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D298,$F298*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":2233.260115366013},{"$f":"IF($E298<>\"\",IFERROR(IF(AND(N$9>=$D298,N$9<=$E298),$F298/($E298+1-$D298),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D298,$F298*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E298<>\"\",IFERROR(IF(AND(O$9>=$D298,O$9<=$E298),$F298/($E298+1-$D298),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D298,$F298*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E298<>\"\",IFERROR(IF(AND(P$9>=$D298,P$9<=$E298),$F298/($E298+1-$D298),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D298,$F298*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E298<>\"\",IFERROR(IF(AND(Q$9>=$D298,Q$9<=$E298),$F298/($E298+1-$D298),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D298,$F298*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E298<>\"\",IFERROR(IF(AND(R$9>=$D298,R$9<=$E298),$F298/($E298+1-$D298),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D298,$F298*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E298<>\"\",IFERROR(IF(AND(S$9>=$D298,S$9<=$E298),$F298/($E298+1-$D298),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D298,$F298*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B299","v":"TR-L-403"},{"$f":"'Trans - Future Infrastructure'!G299","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M299","v":2017},{"$f":"'Trans - Future Infrastructure'!N299","v":2021},{"$f":"'Trans - Future Infrastructure'!Y299","v":17911},15619.18345993519,{"$f":"IF($E299<>\"\",IFERROR(IF(AND(H$9>=$D299,H$9<=$E299),$F299/($E299+1-$D299),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D299,$F299*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E299<>\"\",IFERROR(IF(AND(I$9>=$D299,I$9<=$E299),$F299/($E299+1-$D299),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D299,$F299*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3665.4910640073872},{"$f":"IF($E299<>\"\",IFERROR(IF(AND(J$9>=$D299,J$9<=$E299),$F299/($E299+1-$D299),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D299,$F299*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3750.7187595103583},{"$f":"IF($E299<>\"\",IFERROR(IF(AND(K$9>=$D299,K$9<=$E299),$F299/($E299+1-$D299),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D299,$F299*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3837.9281158478288},{"$f":"IF($E299<>\"\",IFERROR(IF(AND(L$9>=$D299,L$9<=$E299),$F299/($E299+1-$D299),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D299,$F299*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3927.1652093526113},{"$f":"IF($E299<>\"\",IFERROR(IF(AND(M$9>=$D299,M$9<=$E299),$F299/($E299+1-$D299),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D299,$F299*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":4018.4771876954651},{"$f":"IF($E299<>\"\",IFERROR(IF(AND(N$9>=$D299,N$9<=$E299),$F299/($E299+1-$D299),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D299,$F299*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E299<>\"\",IFERROR(IF(AND(O$9>=$D299,O$9<=$E299),$F299/($E299+1-$D299),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D299,$F299*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E299<>\"\",IFERROR(IF(AND(P$9>=$D299,P$9<=$E299),$F299/($E299+1-$D299),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D299,$F299*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E299<>\"\",IFERROR(IF(AND(Q$9>=$D299,Q$9<=$E299),$F299/($E299+1-$D299),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D299,$F299*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E299<>\"\",IFERROR(IF(AND(R$9>=$D299,R$9<=$E299),$F299/($E299+1-$D299),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D299,$F299*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E299<>\"\",IFERROR(IF(AND(S$9>=$D299,S$9<=$E299),$F299/($E299+1-$D299),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D299,$F299*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B300","v":"TR-L-404"},{"$f":"'Trans - Future Infrastructure'!G300","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M300","v":2022},{"$f":"'Trans - Future Infrastructure'!N300","v":2026},{"$f":"'Trans - Future Infrastructure'!Y300","v":2306},1594.9266296961159,{"$f":"IF($E300<>\"\",IFERROR(IF(AND(H$9>=$D300,H$9<=$E300),$F300/($E300+1-$D300),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D300,$F300*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E300<>\"\",IFERROR(IF(AND(I$9>=$D300,I$9<=$E300),$F300/($E300+1-$D300),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D300,$F300*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E300<>\"\",IFERROR(IF(AND(J$9>=$D300,J$9<=$E300),$F300/($E300+1-$D300),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D300,$F300*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E300<>\"\",IFERROR(IF(AND(K$9>=$D300,K$9<=$E300),$F300/($E300+1-$D300),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D300,$F300*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E300<>\"\",IFERROR(IF(AND(L$9>=$D300,L$9<=$E300),$F300/($E300+1-$D300),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D300,$F300*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E300<>\"\",IFERROR(IF(AND(M$9>=$D300,M$9<=$E300),$F300/($E300+1-$D300),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D300,$F300*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E300<>\"\",IFERROR(IF(AND(N$9>=$D300,N$9<=$E300),$F300/($E300+1-$D300),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D300,$F300*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":529.39923799886469},{"$f":"IF($E300<>\"\",IFERROR(IF(AND(O$9>=$D300,O$9<=$E300),$F300/($E300+1-$D300),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D300,$F300*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":541.70849650414777},{"$f":"IF($E300<>\"\",IFERROR(IF(AND(P$9>=$D300,P$9<=$E300),$F300/($E300+1-$D300),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D300,$F300*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":554.30396215533221},{"$f":"IF($E300<>\"\",IFERROR(IF(AND(Q$9>=$D300,Q$9<=$E300),$F300/($E300+1-$D300),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D300,$F300*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":567.19228966117441},{"$f":"IF($E300<>\"\",IFERROR(IF(AND(R$9>=$D300,R$9<=$E300),$F300/($E300+1-$D300),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D300,$F300*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":580.38028846153884},{"$f":"IF($E300<>\"\",IFERROR(IF(AND(S$9>=$D300,S$9<=$E300),$F300/($E300+1-$D300),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D300,$F300*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B301","v":"TR-L-405"},{"$f":"'Trans - Future Infrastructure'!G301","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M301","v":2022},{"$f":"'Trans - Future Infrastructure'!N301","v":2026},{"$f":"'Trans - Future Infrastructure'!Y301","v":1935},1338.3274191075386,{"$f":"IF($E301<>\"\",IFERROR(IF(AND(H$9>=$D301,H$9<=$E301),$F301/($E301+1-$D301),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D301,$F301*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E301<>\"\",IFERROR(IF(AND(I$9>=$D301,I$9<=$E301),$F301/($E301+1-$D301),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D301,$F301*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E301<>\"\",IFERROR(IF(AND(J$9>=$D301,J$9<=$E301),$F301/($E301+1-$D301),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D301,$F301*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E301<>\"\",IFERROR(IF(AND(K$9>=$D301,K$9<=$E301),$F301/($E301+1-$D301),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D301,$F301*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E301<>\"\",IFERROR(IF(AND(L$9>=$D301,L$9<=$E301),$F301/($E301+1-$D301),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D301,$F301*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E301<>\"\",IFERROR(IF(AND(M$9>=$D301,M$9<=$E301),$F301/($E301+1-$D301),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D301,$F301*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E301<>\"\",IFERROR(IF(AND(N$9>=$D301,N$9<=$E301),$F301/($E301+1-$D301),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D301,$F301*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":444.22702754891731},{"$f":"IF($E301<>\"\",IFERROR(IF(AND(O$9>=$D301,O$9<=$E301),$F301/($E301+1-$D301),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D301,$F301*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":454.55591532329839},{"$f":"IF($E301<>\"\",IFERROR(IF(AND(P$9>=$D301,P$9<=$E301),$F301/($E301+1-$D301),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D301,$F301*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":465.12496390744485},{"$f":"IF($E301<>\"\",IFERROR(IF(AND(Q$9>=$D301,Q$9<=$E301),$F301/($E301+1-$D301),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D301,$F301*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":475.9397573696325},{"$f":"IF($E301<>\"\",IFERROR(IF(AND(R$9>=$D301,R$9<=$E301),$F301/($E301+1-$D301),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D301,$F301*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":487.00600961538493},{"$f":"IF($E301<>\"\",IFERROR(IF(AND(S$9>=$D301,S$9<=$E301),$F301/($E301+1-$D301),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D301,$F301*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B302","v":"TR-L-407"},{"$f":"'Trans - Future Infrastructure'!G302","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M302","v":2022},{"$f":"'Trans - Future Infrastructure'!N302","v":2026},{"$f":"'Trans - Future Infrastructure'!Y302","v":2973},2056.2518950939079,{"$f":"IF($E302<>\"\",IFERROR(IF(AND(H$9>=$D302,H$9<=$E302),$F302/($E302+1-$D302),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D302,$F302*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E302<>\"\",IFERROR(IF(AND(I$9>=$D302,I$9<=$E302),$F302/($E302+1-$D302),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D302,$F302*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E302<>\"\",IFERROR(IF(AND(J$9>=$D302,J$9<=$E302),$F302/($E302+1-$D302),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D302,$F302*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E302<>\"\",IFERROR(IF(AND(K$9>=$D302,K$9<=$E302),$F302/($E302+1-$D302),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D302,$F302*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E302<>\"\",IFERROR(IF(AND(L$9>=$D302,L$9<=$E302),$F302/($E302+1-$D302),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D302,$F302*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E302<>\"\",IFERROR(IF(AND(M$9>=$D302,M$9<=$E302),$F302/($E302+1-$D302),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D302,$F302*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E302<>\"\",IFERROR(IF(AND(N$9>=$D302,N$9<=$E302),$F302/($E302+1-$D302),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D302,$F302*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":682.52555705577834},{"$f":"IF($E302<>\"\",IFERROR(IF(AND(O$9>=$D302,O$9<=$E302),$F302/($E302+1-$D302),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D302,$F302*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":698.39521253548639},{"$f":"IF($E302<>\"\",IFERROR(IF(AND(P$9>=$D302,P$9<=$E302),$F302/($E302+1-$D302),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D302,$F302*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":714.63385927484944},{"$f":"IF($E302<>\"\",IFERROR(IF(AND(Q$9>=$D302,Q$9<=$E302),$F302/($E302+1-$D302),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D302,$F302*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":731.25007682683076},{"$f":"IF($E302<>\"\",IFERROR(IF(AND(R$9>=$D302,R$9<=$E302),$F302/($E302+1-$D302),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D302,$F302*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":748.25264423076976},{"$f":"IF($E302<>\"\",IFERROR(IF(AND(S$9>=$D302,S$9<=$E302),$F302/($E302+1-$D302),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D302,$F302*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B303","v":"TR-L-408"},{"$f":"'Trans - Future Infrastructure'!G303","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M303","v":2022},{"$f":"'Trans - Future Infrastructure'!N303","v":2026},{"$f":"'Trans - Future Infrastructure'!Y303","v":6395},4423.0510827869293,{"$f":"IF($E303<>\"\",IFERROR(IF(AND(H$9>=$D303,H$9<=$E303),$F303/($E303+1-$D303),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D303,$F303*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E303<>\"\",IFERROR(IF(AND(I$9>=$D303,I$9<=$E303),$F303/($E303+1-$D303),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D303,$F303*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E303<>\"\",IFERROR(IF(AND(J$9>=$D303,J$9<=$E303),$F303/($E303+1-$D303),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D303,$F303*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E303<>\"\",IFERROR(IF(AND(K$9>=$D303,K$9<=$E303),$F303/($E303+1-$D303),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D303,$F303*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E303<>\"\",IFERROR(IF(AND(L$9>=$D303,L$9<=$E303),$F303/($E303+1-$D303),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D303,$F303*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E303<>\"\",IFERROR(IF(AND(M$9>=$D303,M$9<=$E303),$F303/($E303+1-$D303),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D303,$F303*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E303<>\"\",IFERROR(IF(AND(N$9>=$D303,N$9<=$E303),$F303/($E303+1-$D303),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D303,$F303*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1468.1301504782048},{"$f":"IF($E303<>\"\",IFERROR(IF(AND(O$9>=$D303,O$9<=$E303),$F303/($E303+1-$D303),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D303,$F303*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1502.266190435397},{"$f":"IF($E303<>\"\",IFERROR(IF(AND(P$9>=$D303,P$9<=$E303),$F303/($E303+1-$D303),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D303,$F303*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1537.1959401488939},{"$f":"IF($E303<>\"\",IFERROR(IF(AND(Q$9>=$D303,Q$9<=$E303),$F303/($E303+1-$D303),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D303,$F303*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1572.937854459328},{"$f":"IF($E303<>\"\",IFERROR(IF(AND(R$9>=$D303,R$9<=$E303),$F303/($E303+1-$D303),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D303,$F303*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1609.5108173076933},{"$f":"IF($E303<>\"\",IFERROR(IF(AND(S$9>=$D303,S$9<=$E303),$F303/($E303+1-$D303),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D303,$F303*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B304","v":"TR-L-409"},{"$f":"'Trans - Future Infrastructure'!G304","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M304","v":2022},{"$f":"'Trans - Future Infrastructure'!N304","v":2026},{"$f":"'Trans - Future Infrastructure'!Y304","v":4356},3012.7928876653427,{"$f":"IF($E304<>\"\",IFERROR(IF(AND(H$9>=$D304,H$9<=$E304),$F304/($E304+1-$D304),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D304,$F304*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E304<>\"\",IFERROR(IF(AND(I$9>=$D304,I$9<=$E304),$F304/($E304+1-$D304),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D304,$F304*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E304<>\"\",IFERROR(IF(AND(J$9>=$D304,J$9<=$E304),$F304/($E304+1-$D304),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D304,$F304*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E304<>\"\",IFERROR(IF(AND(K$9>=$D304,K$9<=$E304),$F304/($E304+1-$D304),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D304,$F304*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E304<>\"\",IFERROR(IF(AND(L$9>=$D304,L$9<=$E304),$F304/($E304+1-$D304),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D304,$F304*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E304<>\"\",IFERROR(IF(AND(M$9>=$D304,M$9<=$E304),$F304/($E304+1-$D304),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D304,$F304*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E304<>\"\",IFERROR(IF(AND(N$9>=$D304,N$9<=$E304),$F304/($E304+1-$D304),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D304,$F304*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1000.0273550403534},{"$f":"IF($E304<>\"\",IFERROR(IF(AND(O$9>=$D304,O$9<=$E304),$F304/($E304+1-$D304),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D304,$F304*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1023.2793628673322},{"$f":"IF($E304<>\"\",IFERROR(IF(AND(P$9>=$D304,P$9<=$E304),$F304/($E304+1-$D304),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D304,$F304*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1047.0720117730386},{"$f":"IF($E304<>\"\",IFERROR(IF(AND(Q$9>=$D304,Q$9<=$E304),$F304/($E304+1-$D304),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D304,$F304*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1071.417872404196},{"$f":"IF($E304<>\"\",IFERROR(IF(AND(R$9>=$D304,R$9<=$E304),$F304/($E304+1-$D304),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D304,$F304*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1096.3298076923083},{"$f":"IF($E304<>\"\",IFERROR(IF(AND(S$9>=$D304,S$9<=$E304),$F304/($E304+1-$D304),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D304,$F304*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B305","v":"TR-L-410"},{"$f":"'Trans - Future Infrastructure'!G305","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M305","v":2022},{"$f":"'Trans - Future Infrastructure'!N305","v":2026},{"$f":"'Trans - Future Infrastructure'!Y305","v":1404},971.0654761896559,{"$f":"IF($E305<>\"\",IFERROR(IF(AND(H$9>=$D305,H$9<=$E305),$F305/($E305+1-$D305),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D305,$F305*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E305<>\"\",IFERROR(IF(AND(I$9>=$D305,I$9<=$E305),$F305/($E305+1-$D305),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D305,$F305*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E305<>\"\",IFERROR(IF(AND(J$9>=$D305,J$9<=$E305),$F305/($E305+1-$D305),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D305,$F305*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E305<>\"\",IFERROR(IF(AND(K$9>=$D305,K$9<=$E305),$F305/($E305+1-$D305),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D305,$F305*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E305<>\"\",IFERROR(IF(AND(L$9>=$D305,L$9<=$E305),$F305/($E305+1-$D305),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D305,$F305*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E305<>\"\",IFERROR(IF(AND(M$9>=$D305,M$9<=$E305),$F305/($E305+1-$D305),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D305,$F305*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E305<>\"\",IFERROR(IF(AND(N$9>=$D305,N$9<=$E305),$F305/($E305+1-$D305),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D305,$F305*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":322.32286650060979},{"$f":"IF($E305<>\"\",IFERROR(IF(AND(O$9>=$D305,O$9<=$E305),$F305/($E305+1-$D305),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D305,$F305*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":329.81731530434672},{"$f":"IF($E305<>\"\",IFERROR(IF(AND(P$9>=$D305,P$9<=$E305),$F305/($E305+1-$D305),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D305,$F305*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":337.48602032354142},{"$f":"IF($E305<>\"\",IFERROR(IF(AND(Q$9>=$D305,Q$9<=$E305),$F305/($E305+1-$D305),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D305,$F305*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":345.33303325424498},{"$f":"IF($E305<>\"\",IFERROR(IF(AND(R$9>=$D305,R$9<=$E305),$F305/($E305+1-$D305),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D305,$F305*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":353.36250000000024},{"$f":"IF($E305<>\"\",IFERROR(IF(AND(S$9>=$D305,S$9<=$E305),$F305/($E305+1-$D305),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D305,$F305*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B306","v":"TR-L-411"},{"$f":"'Trans - Future Infrastructure'!G306","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M306","v":2022},{"$f":"'Trans - Future Infrastructure'!N306","v":2026},{"$f":"'Trans - Future Infrastructure'!Y306","v":1496},1034.6965472790064,{"$f":"IF($E306<>\"\",IFERROR(IF(AND(H$9>=$D306,H$9<=$E306),$F306/($E306+1-$D306),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D306,$F306*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E306<>\"\",IFERROR(IF(AND(I$9>=$D306,I$9<=$E306),$F306/($E306+1-$D306),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D306,$F306*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E306<>\"\",IFERROR(IF(AND(J$9>=$D306,J$9<=$E306),$F306/($E306+1-$D306),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D306,$F306*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E306<>\"\",IFERROR(IF(AND(K$9>=$D306,K$9<=$E306),$F306/($E306+1-$D306),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D306,$F306*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E306<>\"\",IFERROR(IF(AND(L$9>=$D306,L$9<=$E306),$F306/($E306+1-$D306),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D306,$F306*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E306<>\"\",IFERROR(IF(AND(M$9>=$D306,M$9<=$E306),$F306/($E306+1-$D306),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D306,$F306*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E306<>\"\",IFERROR(IF(AND(N$9>=$D306,N$9<=$E306),$F306/($E306+1-$D306),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D306,$F306*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":343.4437380946668},{"$f":"IF($E306<>\"\",IFERROR(IF(AND(O$9>=$D306,O$9<=$E306),$F306/($E306+1-$D306),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D306,$F306*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":351.42927613625545},{"$f":"IF($E306<>\"\",IFERROR(IF(AND(P$9>=$D306,P$9<=$E306),$F306/($E306+1-$D306),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D306,$F306*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":359.60048889175062},{"$f":"IF($E306<>\"\",IFERROR(IF(AND(Q$9>=$D306,Q$9<=$E306),$F306/($E306+1-$D306),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D306,$F306*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":367.96169355295621},{"$f":"IF($E306<>\"\",IFERROR(IF(AND(R$9>=$D306,R$9<=$E306),$F306/($E306+1-$D306),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D306,$F306*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":376.5173076923079},{"$f":"IF($E306<>\"\",IFERROR(IF(AND(S$9>=$D306,S$9<=$E306),$F306/($E306+1-$D306),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D306,$F306*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B307","v":"TR-L-412"},{"$f":"'Trans - Future Infrastructure'!G307","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M307","v":2022},{"$f":"'Trans - Future Infrastructure'!N307","v":2026},{"$f":"'Trans - Future Infrastructure'!Y307","v":8956},6194.3464421328763,{"$f":"IF($E307<>\"\",IFERROR(IF(AND(H$9>=$D307,H$9<=$E307),$F307/($E307+1-$D307),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D307,$F307*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E307<>\"\",IFERROR(IF(AND(I$9>=$D307,I$9<=$E307),$F307/($E307+1-$D307),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D307,$F307*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E307<>\"\",IFERROR(IF(AND(J$9>=$D307,J$9<=$E307),$F307/($E307+1-$D307),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D307,$F307*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E307<>\"\",IFERROR(IF(AND(K$9>=$D307,K$9<=$E307),$F307/($E307+1-$D307),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D307,$F307*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E307<>\"\",IFERROR(IF(AND(L$9>=$D307,L$9<=$E307),$F307/($E307+1-$D307),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D307,$F307*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E307<>\"\",IFERROR(IF(AND(M$9>=$D307,M$9<=$E307),$F307/($E307+1-$D307),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D307,$F307*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E307<>\"\",IFERROR(IF(AND(N$9>=$D307,N$9<=$E307),$F307/($E307+1-$D307),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D307,$F307*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":2056.0709347432057},{"$f":"IF($E307<>\"\",IFERROR(IF(AND(O$9>=$D307,O$9<=$E307),$F307/($E307+1-$D307),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D307,$F307*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":2103.8774044627703},{"$f":"IF($E307<>\"\",IFERROR(IF(AND(P$9>=$D307,P$9<=$E307),$F307/($E307+1-$D307),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D307,$F307*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":2152.7954401835018},{"$f":"IF($E307<>\"\",IFERROR(IF(AND(Q$9>=$D307,Q$9<=$E307),$F307/($E307+1-$D307),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D307,$F307*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":2202.8508873397564},{"$f":"IF($E307<>\"\",IFERROR(IF(AND(R$9>=$D307,R$9<=$E307),$F307/($E307+1-$D307),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D307,$F307*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":2254.070192307694},{"$f":"IF($E307<>\"\",IFERROR(IF(AND(S$9>=$D307,S$9<=$E307),$F307/($E307+1-$D307),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D307,$F307*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B308","v":"TR-L-413"},{"$f":"'Trans - Future Infrastructure'!G308","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M308","v":2022},{"$f":"'Trans - Future Infrastructure'!N308","v":2026},{"$f":"'Trans - Future Infrastructure'!Y308","v":3838},2654.5222917492156,{"$f":"IF($E308<>\"\",IFERROR(IF(AND(H$9>=$D308,H$9<=$E308),$F308/($E308+1-$D308),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D308,$F308*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E308<>\"\",IFERROR(IF(AND(I$9>=$D308,I$9<=$E308),$F308/($E308+1-$D308),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D308,$F308*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E308<>\"\",IFERROR(IF(AND(J$9>=$D308,J$9<=$E308),$F308/($E308+1-$D308),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D308,$F308*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E308<>\"\",IFERROR(IF(AND(K$9>=$D308,K$9<=$E308),$F308/($E308+1-$D308),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D308,$F308*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E308<>\"\",IFERROR(IF(AND(L$9>=$D308,L$9<=$E308),$F308/($E308+1-$D308),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D308,$F308*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E308<>\"\",IFERROR(IF(AND(M$9>=$D308,M$9<=$E308),$F308/($E308+1-$D308),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D308,$F308*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E308<>\"\",IFERROR(IF(AND(N$9>=$D308,N$9<=$E308),$F308/($E308+1-$D308),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D308,$F308*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":881.10766497816257},{"$f":"IF($E308<>\"\",IFERROR(IF(AND(O$9>=$D308,O$9<=$E308),$F308/($E308+1-$D308),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D308,$F308*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":901.59462687897633},{"$f":"IF($E308<>\"\",IFERROR(IF(AND(P$9>=$D308,P$9<=$E308),$F308/($E308+1-$D308),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D308,$F308*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":922.55793874768653},{"$f":"IF($E308<>\"\",IFERROR(IF(AND(Q$9>=$D308,Q$9<=$E308),$F308/($E308+1-$D308),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D308,$F308*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":944.00867637449596},{"$f":"IF($E308<>\"\",IFERROR(IF(AND(R$9>=$D308,R$9<=$E308),$F308/($E308+1-$D308),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D308,$F308*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":965.95817307692369},{"$f":"IF($E308<>\"\",IFERROR(IF(AND(S$9>=$D308,S$9<=$E308),$F308/($E308+1-$D308),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D308,$F308*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B309","v":"TR-L-414"},{"$f":"'Trans - Future Infrastructure'!G309","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M309","v":2022},{"$f":"'Trans - Future Infrastructure'!N309","v":2026},{"$f":"'Trans - Future Infrastructure'!Y309","v":15566},10766.10057148731,{"$f":"IF($E309<>\"\",IFERROR(IF(AND(H$9>=$D309,H$9<=$E309),$F309/($E309+1-$D309),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D309,$F309*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E309<>\"\",IFERROR(IF(AND(I$9>=$D309,I$9<=$E309),$F309/($E309+1-$D309),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D309,$F309*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E309<>\"\",IFERROR(IF(AND(J$9>=$D309,J$9<=$E309),$F309/($E309+1-$D309),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D309,$F309*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E309<>\"\",IFERROR(IF(AND(K$9>=$D309,K$9<=$E309),$F309/($E309+1-$D309),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D309,$F309*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E309<>\"\",IFERROR(IF(AND(L$9>=$D309,L$9<=$E309),$F309/($E309+1-$D309),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D309,$F309*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E309<>\"\",IFERROR(IF(AND(M$9>=$D309,M$9<=$E309),$F309/($E309+1-$D309),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D309,$F309*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E309<>\"\",IFERROR(IF(AND(N$9>=$D309,N$9<=$E309),$F309/($E309+1-$D309),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D309,$F309*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3573.5596438379566},{"$f":"IF($E309<>\"\",IFERROR(IF(AND(O$9>=$D309,O$9<=$E309),$F309/($E309+1-$D309),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D309,$F309*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3656.6498077118667},{"$f":"IF($E309<>\"\",IFERROR(IF(AND(P$9>=$D309,P$9<=$E309),$F309/($E309+1-$D309),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D309,$F309*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3741.6719318776672},{"$f":"IF($E309<>\"\",IFERROR(IF(AND(Q$9>=$D309,Q$9<=$E309),$F309/($E309+1-$D309),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D309,$F309*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3828.6709370623767},{"$f":"IF($E309<>\"\",IFERROR(IF(AND(R$9>=$D309,R$9<=$E309),$F309/($E309+1-$D309),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D309,$F309*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3917.6927884615407},{"$f":"IF($E309<>\"\",IFERROR(IF(AND(S$9>=$D309,S$9<=$E309),$F309/($E309+1-$D309),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D309,$F309*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B310","v":"TR-L-415"},{"$f":"'Trans - Future Infrastructure'!G310","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M310","v":2022},{"$f":"'Trans - Future Infrastructure'!N310","v":2026},{"$f":"'Trans - Future Infrastructure'!Y310","v":180067},124541.9138896316,{"$f":"IF($E310<>\"\",IFERROR(IF(AND(H$9>=$D310,H$9<=$E310),$F310/($E310+1-$D310),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D310,$F310*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E310<>\"\",IFERROR(IF(AND(I$9>=$D310,I$9<=$E310),$F310/($E310+1-$D310),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D310,$F310*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E310<>\"\",IFERROR(IF(AND(J$9>=$D310,J$9<=$E310),$F310/($E310+1-$D310),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D310,$F310*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E310<>\"\",IFERROR(IF(AND(K$9>=$D310,K$9<=$E310),$F310/($E310+1-$D310),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D310,$F310*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E310<>\"\",IFERROR(IF(AND(L$9>=$D310,L$9<=$E310),$F310/($E310+1-$D310),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D310,$F310*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E310<>\"\",IFERROR(IF(AND(M$9>=$D310,M$9<=$E310),$F310/($E310+1-$D310),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D310,$F310*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E310<>\"\",IFERROR(IF(AND(N$9>=$D310,N$9<=$E310),$F310/($E310+1-$D310),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D310,$F310*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":41338.825927468162},{"$f":"IF($E310<>\"\",IFERROR(IF(AND(O$9>=$D310,O$9<=$E310),$F310/($E310+1-$D310),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D310,$F310*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":42300.010338253422},{"$f":"IF($E310<>\"\",IFERROR(IF(AND(P$9>=$D310,P$9<=$E310),$F310/($E310+1-$D310),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D310,$F310*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":43283.543605127583},{"$f":"IF($E310<>\"\",IFERROR(IF(AND(Q$9>=$D310,Q$9<=$E310),$F310/($E310+1-$D310),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D310,$F310*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":44289.945369652516},{"$f":"IF($E310<>\"\",IFERROR(IF(AND(R$9>=$D310,R$9<=$E310),$F310/($E310+1-$D310),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D310,$F310*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":45319.747355769265},{"$f":"IF($E310<>\"\",IFERROR(IF(AND(S$9>=$D310,S$9<=$E310),$F310/($E310+1-$D310),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D310,$F310*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B311","v":"TR-L-416"},{"$f":"'Trans - Future Infrastructure'!G311","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M311","v":2017},{"$f":"'Trans - Future Infrastructure'!N311","v":2021},{"$f":"'Trans - Future Infrastructure'!Y311","v":9446},8237.3294044189497,{"$f":"IF($E311<>\"\",IFERROR(IF(AND(H$9>=$D311,H$9<=$E311),$F311/($E311+1-$D311),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D311,$F311*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E311<>\"\",IFERROR(IF(AND(I$9>=$D311,I$9<=$E311),$F311/($E311+1-$D311),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D311,$F311*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1933.126491575779},{"$f":"IF($E311<>\"\",IFERROR(IF(AND(J$9>=$D311,J$9<=$E311),$F311/($E311+1-$D311),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D311,$F311*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1978.0743343383867},{"$f":"IF($E311<>\"\",IFERROR(IF(AND(K$9>=$D311,K$9<=$E311),$F311/($E311+1-$D311),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D311,$F311*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":2024.0672761039916},{"$f":"IF($E311<>\"\",IFERROR(IF(AND(L$9>=$D311,L$9<=$E311),$F311/($E311+1-$D311),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D311,$F311*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":2071.1296168580634},{"$f":"IF($E311<>\"\",IFERROR(IF(AND(M$9>=$D311,M$9<=$E311),$F311/($E311+1-$D311),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D311,$F311*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":2119.2862215940686},{"$f":"IF($E311<>\"\",IFERROR(IF(AND(N$9>=$D311,N$9<=$E311),$F311/($E311+1-$D311),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D311,$F311*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E311<>\"\",IFERROR(IF(AND(O$9>=$D311,O$9<=$E311),$F311/($E311+1-$D311),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D311,$F311*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E311<>\"\",IFERROR(IF(AND(P$9>=$D311,P$9<=$E311),$F311/($E311+1-$D311),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D311,$F311*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E311<>\"\",IFERROR(IF(AND(Q$9>=$D311,Q$9<=$E311),$F311/($E311+1-$D311),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D311,$F311*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E311<>\"\",IFERROR(IF(AND(R$9>=$D311,R$9<=$E311),$F311/($E311+1-$D311),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D311,$F311*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E311<>\"\",IFERROR(IF(AND(S$9>=$D311,S$9<=$E311),$F311/($E311+1-$D311),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D311,$F311*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B312","v":"TR-L-417"},{"$f":"'Trans - Future Infrastructure'!G312","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M312","v":2017},{"$f":"'Trans - Future Infrastructure'!N312","v":2021},{"$f":"'Trans - Future Infrastructure'!Y312","v":8186},7138.5537269292317,{"$f":"IF($E312<>\"\",IFERROR(IF(AND(H$9>=$D312,H$9<=$E312),$F312/($E312+1-$D312),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D312,$F312*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E312<>\"\",IFERROR(IF(AND(I$9>=$D312,I$9<=$E312),$F312/($E312+1-$D312),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D312,$F312*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1675.2671458860182},{"$f":"IF($E312<>\"\",IFERROR(IF(AND(J$9>=$D312,J$9<=$E312),$F312/($E312+1-$D312),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D312,$F312*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1714.219405133817},{"$f":"IF($E312<>\"\",IFERROR(IF(AND(K$9>=$D312,K$9<=$E312),$F312/($E312+1-$D312),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D312,$F312*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1754.0773578432431},{"$f":"IF($E312<>\"\",IFERROR(IF(AND(L$9>=$D312,L$9<=$E312),$F312/($E312+1-$D312),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D312,$F312*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1794.8620626296956},{"$f":"IF($E312<>\"\",IFERROR(IF(AND(M$9>=$D312,M$9<=$E312),$F312/($E312+1-$D312),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D312,$F312*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1836.5950677502697},{"$f":"IF($E312<>\"\",IFERROR(IF(AND(N$9>=$D312,N$9<=$E312),$F312/($E312+1-$D312),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D312,$F312*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E312<>\"\",IFERROR(IF(AND(O$9>=$D312,O$9<=$E312),$F312/($E312+1-$D312),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D312,$F312*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E312<>\"\",IFERROR(IF(AND(P$9>=$D312,P$9<=$E312),$F312/($E312+1-$D312),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D312,$F312*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E312<>\"\",IFERROR(IF(AND(Q$9>=$D312,Q$9<=$E312),$F312/($E312+1-$D312),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D312,$F312*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E312<>\"\",IFERROR(IF(AND(R$9>=$D312,R$9<=$E312),$F312/($E312+1-$D312),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D312,$F312*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E312<>\"\",IFERROR(IF(AND(S$9>=$D312,S$9<=$E312),$F312/($E312+1-$D312),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D312,$F312*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B313","v":"TR-L-418"},{"$f":"'Trans - Future Infrastructure'!G313","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M313","v":2017},{"$f":"'Trans - Future Infrastructure'!N313","v":2021},{"$f":"'Trans - Future Infrastructure'!Y313","v":6730},5868.8573884966681,{"$f":"IF($E313<>\"\",IFERROR(IF(AND(H$9>=$D313,H$9<=$E313),$F313/($E313+1-$D313),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D313,$F313*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E313<>\"\",IFERROR(IF(AND(I$9>=$D313,I$9<=$E313),$F313/($E313+1-$D313),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D313,$F313*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1377.2963464222944},{"$f":"IF($E313<>\"\",IFERROR(IF(AND(J$9>=$D313,J$9<=$E313),$F313/($E313+1-$D313),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D313,$F313*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1409.3203758307584},{"$f":"IF($E313<>\"\",IFERROR(IF(AND(K$9>=$D313,K$9<=$E313),$F313/($E313+1-$D313),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D313,$F313*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1442.0890078530449},{"$f":"IF($E313<>\"\",IFERROR(IF(AND(L$9>=$D313,L$9<=$E313),$F313/($E313+1-$D313),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D313,$F313*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1475.6195555213599},{"$f":"IF($E313<>\"\",IFERROR(IF(AND(M$9>=$D313,M$9<=$E313),$F313/($E313+1-$D313),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D313,$F313*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1509.9297344196573},{"$f":"IF($E313<>\"\",IFERROR(IF(AND(N$9>=$D313,N$9<=$E313),$F313/($E313+1-$D313),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D313,$F313*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E313<>\"\",IFERROR(IF(AND(O$9>=$D313,O$9<=$E313),$F313/($E313+1-$D313),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D313,$F313*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E313<>\"\",IFERROR(IF(AND(P$9>=$D313,P$9<=$E313),$F313/($E313+1-$D313),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D313,$F313*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E313<>\"\",IFERROR(IF(AND(Q$9>=$D313,Q$9<=$E313),$F313/($E313+1-$D313),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D313,$F313*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E313<>\"\",IFERROR(IF(AND(R$9>=$D313,R$9<=$E313),$F313/($E313+1-$D313),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D313,$F313*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E313<>\"\",IFERROR(IF(AND(S$9>=$D313,S$9<=$E313),$F313/($E313+1-$D313),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D313,$F313*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B314","v":"TR-L-419"},{"$f":"'Trans - Future Infrastructure'!G314","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M314","v":2017},{"$f":"'Trans - Future Infrastructure'!N314","v":2021},{"$f":"'Trans - Future Infrastructure'!Y314","v":1560},1360.3889340348887,{"$f":"IF($E314<>\"\",IFERROR(IF(AND(H$9>=$D314,H$9<=$E314),$F314/($E314+1-$D314),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D314,$F314*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E314<>\"\",IFERROR(IF(AND(I$9>=$D314,I$9<=$E314),$F314/($E314+1-$D314),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D314,$F314*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":319.25442799684686},{"$f":"IF($E314<>\"\",IFERROR(IF(AND(J$9>=$D314,J$9<=$E314),$F314/($E314+1-$D314),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D314,$F314*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":326.67753139613416},{"$f":"IF($E314<>\"\",IFERROR(IF(AND(K$9>=$D314,K$9<=$E314),$F314/($E314+1-$D314),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D314,$F314*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":334.27323213235513},{"$f":"IF($E314<>\"\",IFERROR(IF(AND(L$9>=$D314,L$9<=$E314),$F314/($E314+1-$D314),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D314,$F314*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":342.04554333035981},{"$f":"IF($E314<>\"\",IFERROR(IF(AND(M$9>=$D314,M$9<=$E314),$F314/($E314+1-$D314),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D314,$F314*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":349.99857142565605},{"$f":"IF($E314<>\"\",IFERROR(IF(AND(N$9>=$D314,N$9<=$E314),$F314/($E314+1-$D314),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D314,$F314*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E314<>\"\",IFERROR(IF(AND(O$9>=$D314,O$9<=$E314),$F314/($E314+1-$D314),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D314,$F314*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E314<>\"\",IFERROR(IF(AND(P$9>=$D314,P$9<=$E314),$F314/($E314+1-$D314),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D314,$F314*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E314<>\"\",IFERROR(IF(AND(Q$9>=$D314,Q$9<=$E314),$F314/($E314+1-$D314),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D314,$F314*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E314<>\"\",IFERROR(IF(AND(R$9>=$D314,R$9<=$E314),$F314/($E314+1-$D314),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D314,$F314*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E314<>\"\",IFERROR(IF(AND(S$9>=$D314,S$9<=$E314),$F314/($E314+1-$D314),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D314,$F314*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B315","v":"TR-L-420"},{"$f":"'Trans - Future Infrastructure'!G315","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M315","v":2017},{"$f":"'Trans - Future Infrastructure'!N315","v":2021},{"$f":"'Trans - Future Infrastructure'!Y315","v":2700},2354.5193089065383,{"$f":"IF($E315<>\"\",IFERROR(IF(AND(H$9>=$D315,H$9<=$E315),$F315/($E315+1-$D315),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D315,$F315*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E315<>\"\",IFERROR(IF(AND(I$9>=$D315,I$9<=$E315),$F315/($E315+1-$D315),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D315,$F315*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":552.55574076377343},{"$f":"IF($E315<>\"\",IFERROR(IF(AND(J$9>=$D315,J$9<=$E315),$F315/($E315+1-$D315),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D315,$F315*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":565.40341972407839},{"$f":"IF($E315<>\"\",IFERROR(IF(AND(K$9>=$D315,K$9<=$E315),$F315/($E315+1-$D315),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D315,$F315*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":578.54982484446089},{"$f":"IF($E315<>\"\",IFERROR(IF(AND(L$9>=$D315,L$9<=$E315),$F315/($E315+1-$D315),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D315,$F315*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":592.00190191793035},{"$f":"IF($E315<>\"\",IFERROR(IF(AND(M$9>=$D315,M$9<=$E315),$F315/($E315+1-$D315),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D315,$F315*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":605.76675823671246},{"$f":"IF($E315<>\"\",IFERROR(IF(AND(N$9>=$D315,N$9<=$E315),$F315/($E315+1-$D315),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D315,$F315*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E315<>\"\",IFERROR(IF(AND(O$9>=$D315,O$9<=$E315),$F315/($E315+1-$D315),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D315,$F315*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E315<>\"\",IFERROR(IF(AND(P$9>=$D315,P$9<=$E315),$F315/($E315+1-$D315),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D315,$F315*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E315<>\"\",IFERROR(IF(AND(Q$9>=$D315,Q$9<=$E315),$F315/($E315+1-$D315),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D315,$F315*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E315<>\"\",IFERROR(IF(AND(R$9>=$D315,R$9<=$E315),$F315/($E315+1-$D315),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D315,$F315*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E315<>\"\",IFERROR(IF(AND(S$9>=$D315,S$9<=$E315),$F315/($E315+1-$D315),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D315,$F315*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B316","v":"TR-L-421"},{"$f":"'Trans - Future Infrastructure'!G316","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M316","v":2017},{"$f":"'Trans - Future Infrastructure'!N316","v":2021},{"$f":"'Trans - Future Infrastructure'!Y316","v":1347},1174.6435218878175,{"$f":"IF($E316<>\"\",IFERROR(IF(AND(H$9>=$D316,H$9<=$E316),$F316/($E316+1-$D316),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D316,$F316*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E316<>\"\",IFERROR(IF(AND(I$9>=$D316,I$9<=$E316),$F316/($E316+1-$D316),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D316,$F316*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":275.66391955881579},{"$f":"IF($E316<>\"\",IFERROR(IF(AND(J$9>=$D316,J$9<=$E316),$F316/($E316+1-$D316),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D316,$F316*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":282.07348384012352},{"$f":"IF($E316<>\"\",IFERROR(IF(AND(K$9>=$D316,K$9<=$E316),$F316/($E316+1-$D316),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D316,$F316*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":288.63207928351432},{"$f":"IF($E316<>\"\",IFERROR(IF(AND(L$9>=$D316,L$9<=$E316),$F316/($E316+1-$D316),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D316,$F316*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":295.34317106794526},{"$f":"IF($E316<>\"\",IFERROR(IF(AND(M$9>=$D316,M$9<=$E316),$F316/($E316+1-$D316),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D316,$F316*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":302.21030494253762},{"$f":"IF($E316<>\"\",IFERROR(IF(AND(N$9>=$D316,N$9<=$E316),$F316/($E316+1-$D316),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D316,$F316*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E316<>\"\",IFERROR(IF(AND(O$9>=$D316,O$9<=$E316),$F316/($E316+1-$D316),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D316,$F316*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E316<>\"\",IFERROR(IF(AND(P$9>=$D316,P$9<=$E316),$F316/($E316+1-$D316),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D316,$F316*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E316<>\"\",IFERROR(IF(AND(Q$9>=$D316,Q$9<=$E316),$F316/($E316+1-$D316),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D316,$F316*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E316<>\"\",IFERROR(IF(AND(R$9>=$D316,R$9<=$E316),$F316/($E316+1-$D316),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D316,$F316*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E316<>\"\",IFERROR(IF(AND(S$9>=$D316,S$9<=$E316),$F316/($E316+1-$D316),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D316,$F316*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B317","v":"TR-L-422"},{"$f":"'Trans - Future Infrastructure'!G317","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M317","v":2017},{"$f":"'Trans - Future Infrastructure'!N317","v":2021},{"$f":"'Trans - Future Infrastructure'!Y317","v":16920},14754.987669147642,{"$f":"IF($E317<>\"\",IFERROR(IF(AND(H$9>=$D317,H$9<=$E317),$F317/($E317+1-$D317),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D317,$F317*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E317<>\"\",IFERROR(IF(AND(I$9>=$D317,I$9<=$E317),$F317/($E317+1-$D317),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D317,$F317*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3462.6826421196465},{"$f":"IF($E317<>\"\",IFERROR(IF(AND(J$9>=$D317,J$9<=$E317),$F317/($E317+1-$D317),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D317,$F317*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3543.1947636042246},{"$f":"IF($E317<>\"\",IFERROR(IF(AND(K$9>=$D317,K$9<=$E317),$F317/($E317+1-$D317),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D317,$F317*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3625.5789023586212},{"$f":"IF($E317<>\"\",IFERROR(IF(AND(L$9>=$D317,L$9<=$E317),$F317/($E317+1-$D317),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D317,$F317*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3709.8785853523636},{"$f":"IF($E317<>\"\",IFERROR(IF(AND(M$9>=$D317,M$9<=$E317),$F317/($E317+1-$D317),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D317,$F317*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3796.1383516167311},{"$f":"IF($E317<>\"\",IFERROR(IF(AND(N$9>=$D317,N$9<=$E317),$F317/($E317+1-$D317),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D317,$F317*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E317<>\"\",IFERROR(IF(AND(O$9>=$D317,O$9<=$E317),$F317/($E317+1-$D317),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D317,$F317*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E317<>\"\",IFERROR(IF(AND(P$9>=$D317,P$9<=$E317),$F317/($E317+1-$D317),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D317,$F317*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E317<>\"\",IFERROR(IF(AND(Q$9>=$D317,Q$9<=$E317),$F317/($E317+1-$D317),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D317,$F317*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E317<>\"\",IFERROR(IF(AND(R$9>=$D317,R$9<=$E317),$F317/($E317+1-$D317),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D317,$F317*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E317<>\"\",IFERROR(IF(AND(S$9>=$D317,S$9<=$E317),$F317/($E317+1-$D317),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D317,$F317*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B318","v":"TR-L-423"},{"$f":"'Trans - Future Infrastructure'!G318","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M318","v":2017},{"$f":"'Trans - Future Infrastructure'!N318","v":2021},{"$f":"'Trans - Future Infrastructure'!Y318","v":1440538},1256212.7911902249,{"$f":"IF($E318<>\"\",IFERROR(IF(AND(H$9>=$D318,H$9<=$E318),$F318/($E318+1-$D318),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D318,$F318*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E318<>\"\",IFERROR(IF(AND(I$9>=$D318,I$9<=$E318),$F318/($E318+1-$D318),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D318,$F318*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":294806.49692161649},{"$f":"IF($E318<>\"\",IFERROR(IF(AND(J$9>=$D318,J$9<=$E318),$F318/($E318+1-$D318),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D318,$F318*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":301661.15238610533},{"$f":"IF($E318<>\"\",IFERROR(IF(AND(K$9>=$D318,K$9<=$E318),$F318/($E318+1-$D318),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D318,$F318*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":308675.1879932555},{"$f":"IF($E318<>\"\",IFERROR(IF(AND(L$9>=$D318,L$9<=$E318),$F318/($E318+1-$D318),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D318,$F318*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":315852.3095500191},{"$f":"IF($E318<>\"\",IFERROR(IF(AND(M$9>=$D318,M$9<=$E318),$F318/($E318+1-$D318),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D318,$F318*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":323196.30902844341},{"$f":"IF($E318<>\"\",IFERROR(IF(AND(N$9>=$D318,N$9<=$E318),$F318/($E318+1-$D318),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D318,$F318*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E318<>\"\",IFERROR(IF(AND(O$9>=$D318,O$9<=$E318),$F318/($E318+1-$D318),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D318,$F318*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E318<>\"\",IFERROR(IF(AND(P$9>=$D318,P$9<=$E318),$F318/($E318+1-$D318),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D318,$F318*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E318<>\"\",IFERROR(IF(AND(Q$9>=$D318,Q$9<=$E318),$F318/($E318+1-$D318),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D318,$F318*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E318<>\"\",IFERROR(IF(AND(R$9>=$D318,R$9<=$E318),$F318/($E318+1-$D318),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D318,$F318*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E318<>\"\",IFERROR(IF(AND(S$9>=$D318,S$9<=$E318),$F318/($E318+1-$D318),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D318,$F318*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B319","v":"TR-L-425"},{"$f":"'Trans - Future Infrastructure'!G319","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M319","v":2017},{"$f":"'Trans - Future Infrastructure'!N319","v":2021},{"$f":"'Trans - Future Infrastructure'!Y319","v":10677},9310.8158004426332,{"$f":"IF($E319<>\"\",IFERROR(IF(AND(H$9>=$D319,H$9<=$E319),$F319/($E319+1-$D319),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D319,$F319*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E319<>\"\",IFERROR(IF(AND(I$9>=$D319,I$9<=$E319),$F319/($E319+1-$D319),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D319,$F319*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":2185.0509793091883},{"$f":"IF($E319<>\"\",IFERROR(IF(AND(J$9>=$D319,J$9<=$E319),$F319/($E319+1-$D319),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D319,$F319*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":2235.8564119977723},{"$f":"IF($E319<>\"\",IFERROR(IF(AND(K$9>=$D319,K$9<=$E319),$F319/($E319+1-$D319),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D319,$F319*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":2287.8431406904847},{"$f":"IF($E319<>\"\",IFERROR(IF(AND(L$9>=$D319,L$9<=$E319),$F319/($E319+1-$D319),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D319,$F319*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":2341.0386321399051},{"$f":"IF($E319<>\"\",IFERROR(IF(AND(M$9>=$D319,M$9<=$E319),$F319/($E319+1-$D319),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D319,$F319*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":2395.4709917382884},{"$f":"IF($E319<>\"\",IFERROR(IF(AND(N$9>=$D319,N$9<=$E319),$F319/($E319+1-$D319),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D319,$F319*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E319<>\"\",IFERROR(IF(AND(O$9>=$D319,O$9<=$E319),$F319/($E319+1-$D319),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D319,$F319*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E319<>\"\",IFERROR(IF(AND(P$9>=$D319,P$9<=$E319),$F319/($E319+1-$D319),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D319,$F319*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E319<>\"\",IFERROR(IF(AND(Q$9>=$D319,Q$9<=$E319),$F319/($E319+1-$D319),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D319,$F319*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E319<>\"\",IFERROR(IF(AND(R$9>=$D319,R$9<=$E319),$F319/($E319+1-$D319),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D319,$F319*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E319<>\"\",IFERROR(IF(AND(S$9>=$D319,S$9<=$E319),$F319/($E319+1-$D319),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D319,$F319*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B320","v":"TR-L-426"},{"$f":"'Trans - Future Infrastructure'!G320","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M320","v":2017},{"$f":"'Trans - Future Infrastructure'!N320","v":2021},{"$f":"'Trans - Future Infrastructure'!Y320","v":10224},8915.7797830594263,{"$f":"IF($E320<>\"\",IFERROR(IF(AND(H$9>=$D320,H$9<=$E320),$F320/($E320+1-$D320),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D320,$F320*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E320<>\"\",IFERROR(IF(AND(I$9>=$D320,I$9<=$E320),$F320/($E320+1-$D320),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D320,$F320*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":2092.3444050254884},{"$f":"IF($E320<>\"\",IFERROR(IF(AND(J$9>=$D320,J$9<=$E320),$F320/($E320+1-$D320),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D320,$F320*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":2140.9942826885099},{"$f":"IF($E320<>\"\",IFERROR(IF(AND(K$9>=$D320,K$9<=$E320),$F320/($E320+1-$D320),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D320,$F320*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":2190.7753367443584},{"$f":"IF($E320<>\"\",IFERROR(IF(AND(L$9>=$D320,L$9<=$E320),$F320/($E320+1-$D320),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D320,$F320*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":2241.7138685958962},{"$f":"IF($E320<>\"\",IFERROR(IF(AND(M$9>=$D320,M$9<=$E320),$F320/($E320+1-$D320),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D320,$F320*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":2293.8367911896844},{"$f":"IF($E320<>\"\",IFERROR(IF(AND(N$9>=$D320,N$9<=$E320),$F320/($E320+1-$D320),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D320,$F320*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E320<>\"\",IFERROR(IF(AND(O$9>=$D320,O$9<=$E320),$F320/($E320+1-$D320),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D320,$F320*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E320<>\"\",IFERROR(IF(AND(P$9>=$D320,P$9<=$E320),$F320/($E320+1-$D320),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D320,$F320*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E320<>\"\",IFERROR(IF(AND(Q$9>=$D320,Q$9<=$E320),$F320/($E320+1-$D320),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D320,$F320*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E320<>\"\",IFERROR(IF(AND(R$9>=$D320,R$9<=$E320),$F320/($E320+1-$D320),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D320,$F320*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E320<>\"\",IFERROR(IF(AND(S$9>=$D320,S$9<=$E320),$F320/($E320+1-$D320),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D320,$F320*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B321","v":"TR-L-427"},{"$f":"'Trans - Future Infrastructure'!G321","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M321","v":2017},{"$f":"'Trans - Future Infrastructure'!N321","v":2021},{"$f":"'Trans - Future Infrastructure'!Y321","v":6331},5520.9117572915902,{"$f":"IF($E321<>\"\",IFERROR(IF(AND(H$9>=$D321,H$9<=$E321),$F321/($E321+1-$D321),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D321,$F321*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E321<>\"\",IFERROR(IF(AND(I$9>=$D321,I$9<=$E321),$F321/($E321+1-$D321),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D321,$F321*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1295.6408869538702},{"$f":"IF($E321<>\"\",IFERROR(IF(AND(J$9>=$D321,J$9<=$E321),$F321/($E321+1-$D321),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D321,$F321*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1325.7663149159778},{"$f":"IF($E321<>\"\",IFERROR(IF(AND(K$9>=$D321,K$9<=$E321),$F321/($E321+1-$D321),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D321,$F321*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1356.592200403808},{"$f":"IF($E321<>\"\",IFERROR(IF(AND(L$9>=$D321,L$9<=$E321),$F321/($E321+1-$D321),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D321,$F321*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1388.1348300157101},{"$f":"IF($E321<>\"\",IFERROR(IF(AND(M$9>=$D321,M$9<=$E321),$F321/($E321+1-$D321),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D321,$F321*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1420.4108690357875},{"$f":"IF($E321<>\"\",IFERROR(IF(AND(N$9>=$D321,N$9<=$E321),$F321/($E321+1-$D321),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D321,$F321*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E321<>\"\",IFERROR(IF(AND(O$9>=$D321,O$9<=$E321),$F321/($E321+1-$D321),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D321,$F321*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E321<>\"\",IFERROR(IF(AND(P$9>=$D321,P$9<=$E321),$F321/($E321+1-$D321),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D321,$F321*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E321<>\"\",IFERROR(IF(AND(Q$9>=$D321,Q$9<=$E321),$F321/($E321+1-$D321),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D321,$F321*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E321<>\"\",IFERROR(IF(AND(R$9>=$D321,R$9<=$E321),$F321/($E321+1-$D321),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D321,$F321*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E321<>\"\",IFERROR(IF(AND(S$9>=$D321,S$9<=$E321),$F321/($E321+1-$D321),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D321,$F321*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B322","v":"TR-L-428"},{"$f":"'Trans - Future Infrastructure'!G322","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M322","v":2017},{"$f":"'Trans - Future Infrastructure'!N322","v":2021},{"$f":"'Trans - Future Infrastructure'!Y322","v":2409},2100.7544500577228,{"$f":"IF($E322<>\"\",IFERROR(IF(AND(H$9>=$D322,H$9<=$E322),$F322/($E322+1-$D322),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D322,$F322*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E322<>\"\",IFERROR(IF(AND(I$9>=$D322,I$9<=$E322),$F322/($E322+1-$D322),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D322,$F322*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":493.00251092590003},{"$f":"IF($E322<>\"\",IFERROR(IF(AND(J$9>=$D322,J$9<=$E322),$F322/($E322+1-$D322),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D322,$F322*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":504.46549559826104},{"$f":"IF($E322<>\"\",IFERROR(IF(AND(K$9>=$D322,K$9<=$E322),$F322/($E322+1-$D322),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D322,$F322*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":516.19501038900228},{"$f":"IF($E322<>\"\",IFERROR(IF(AND(L$9>=$D322,L$9<=$E322),$F322/($E322+1-$D322),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D322,$F322*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":528.19725248899795},{"$f":"IF($E322<>\"\",IFERROR(IF(AND(M$9>=$D322,M$9<=$E322),$F322/($E322+1-$D322),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D322,$F322*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":540.47856318231118},{"$f":"IF($E322<>\"\",IFERROR(IF(AND(N$9>=$D322,N$9<=$E322),$F322/($E322+1-$D322),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D322,$F322*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E322<>\"\",IFERROR(IF(AND(O$9>=$D322,O$9<=$E322),$F322/($E322+1-$D322),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D322,$F322*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E322<>\"\",IFERROR(IF(AND(P$9>=$D322,P$9<=$E322),$F322/($E322+1-$D322),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D322,$F322*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E322<>\"\",IFERROR(IF(AND(Q$9>=$D322,Q$9<=$E322),$F322/($E322+1-$D322),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D322,$F322*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E322<>\"\",IFERROR(IF(AND(R$9>=$D322,R$9<=$E322),$F322/($E322+1-$D322),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D322,$F322*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E322<>\"\",IFERROR(IF(AND(S$9>=$D322,S$9<=$E322),$F322/($E322+1-$D322),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D322,$F322*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B323","v":"TR-L-429"},{"$f":"'Trans - Future Infrastructure'!G323","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M323","v":2017},{"$f":"'Trans - Future Infrastructure'!N323","v":2021},{"$f":"'Trans - Future Infrastructure'!Y323","v":3556},3100.9891342487604,{"$f":"IF($E323<>\"\",IFERROR(IF(AND(H$9>=$D323,H$9<=$E323),$F323/($E323+1-$D323),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D323,$F323*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E323<>\"\",IFERROR(IF(AND(I$9>=$D323,I$9<=$E323),$F323/($E323+1-$D323),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D323,$F323*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":727.73637561332532},{"$f":"IF($E323<>\"\",IFERROR(IF(AND(J$9>=$D323,J$9<=$E323),$F323/($E323+1-$D323),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D323,$F323*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":744.65724464400841},{"$f":"IF($E323<>\"\",IFERROR(IF(AND(K$9>=$D323,K$9<=$E323),$F323/($E323+1-$D323),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D323,$F323*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":761.97154709144547},{"$f":"IF($E323<>\"\",IFERROR(IF(AND(L$9>=$D323,L$9<=$E323),$F323/($E323+1-$D323),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D323,$F323*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":779.6884308222817},{"$f":"IF($E323<>\"\",IFERROR(IF(AND(M$9>=$D323,M$9<=$E323),$F323/($E323+1-$D323),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D323,$F323*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":797.81725640361094},{"$f":"IF($E323<>\"\",IFERROR(IF(AND(N$9>=$D323,N$9<=$E323),$F323/($E323+1-$D323),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D323,$F323*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E323<>\"\",IFERROR(IF(AND(O$9>=$D323,O$9<=$E323),$F323/($E323+1-$D323),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D323,$F323*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E323<>\"\",IFERROR(IF(AND(P$9>=$D323,P$9<=$E323),$F323/($E323+1-$D323),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D323,$F323*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E323<>\"\",IFERROR(IF(AND(Q$9>=$D323,Q$9<=$E323),$F323/($E323+1-$D323),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D323,$F323*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E323<>\"\",IFERROR(IF(AND(R$9>=$D323,R$9<=$E323),$F323/($E323+1-$D323),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D323,$F323*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E323<>\"\",IFERROR(IF(AND(S$9>=$D323,S$9<=$E323),$F323/($E323+1-$D323),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D323,$F323*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B324","v":"TR-L-430"},{"$f":"'Trans - Future Infrastructure'!G324","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M324","v":2017},{"$f":"'Trans - Future Infrastructure'!N324","v":2021},{"$f":"'Trans - Future Infrastructure'!Y324","v":2087},1819.9562213659062,{"$f":"IF($E324<>\"\",IFERROR(IF(AND(H$9>=$D324,H$9<=$E324),$F324/($E324+1-$D324),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D324,$F324*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E324<>\"\",IFERROR(IF(AND(I$9>=$D324,I$9<=$E324),$F324/($E324+1-$D324),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D324,$F324*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":427.10512258296114},{"$f":"IF($E324<>\"\",IFERROR(IF(AND(J$9>=$D324,J$9<=$E324),$F324/($E324+1-$D324),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D324,$F324*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":437.03590257931535},{"$f":"IF($E324<>\"\",IFERROR(IF(AND(K$9>=$D324,K$9<=$E324),$F324/($E324+1-$D324),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D324,$F324*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":447.19758683347766},{"$f":"IF($E324<>\"\",IFERROR(IF(AND(L$9>=$D324,L$9<=$E324),$F324/($E324+1-$D324),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D324,$F324*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":457.59554418619285},{"$f":"IF($E324<>\"\",IFERROR(IF(AND(M$9>=$D324,M$9<=$E324),$F324/($E324+1-$D324),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D324,$F324*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":468.23526831111803},{"$f":"IF($E324<>\"\",IFERROR(IF(AND(N$9>=$D324,N$9<=$E324),$F324/($E324+1-$D324),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D324,$F324*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E324<>\"\",IFERROR(IF(AND(O$9>=$D324,O$9<=$E324),$F324/($E324+1-$D324),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D324,$F324*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E324<>\"\",IFERROR(IF(AND(P$9>=$D324,P$9<=$E324),$F324/($E324+1-$D324),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D324,$F324*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E324<>\"\",IFERROR(IF(AND(Q$9>=$D324,Q$9<=$E324),$F324/($E324+1-$D324),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D324,$F324*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E324<>\"\",IFERROR(IF(AND(R$9>=$D324,R$9<=$E324),$F324/($E324+1-$D324),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D324,$F324*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E324<>\"\",IFERROR(IF(AND(S$9>=$D324,S$9<=$E324),$F324/($E324+1-$D324),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D324,$F324*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B325","v":"TR-L-431"},{"$f":"'Trans - Future Infrastructure'!G325","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M325","v":2017},{"$f":"'Trans - Future Infrastructure'!N325","v":2021},{"$f":"'Trans - Future Infrastructure'!Y325","v":2315},2018.7822963402361,{"$f":"IF($E325<>\"\",IFERROR(IF(AND(H$9>=$D325,H$9<=$E325),$F325/($E325+1-$D325),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D325,$F325*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E325<>\"\",IFERROR(IF(AND(I$9>=$D325,I$9<=$E325),$F325/($E325+1-$D325),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D325,$F325*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":473.76538513634642},{"$f":"IF($E325<>\"\",IFERROR(IF(AND(J$9>=$D325,J$9<=$E325),$F325/($E325+1-$D325),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D325,$F325*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":484.78108024490422},{"$f":"IF($E325<>\"\",IFERROR(IF(AND(K$9>=$D325,K$9<=$E325),$F325/($E325+1-$D325),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D325,$F325*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":496.05290537589883},{"$f":"IF($E325<>\"\",IFERROR(IF(AND(L$9>=$D325,L$9<=$E325),$F325/($E325+1-$D325),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D325,$F325*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":507.58681590370702},{"$f":"IF($E325<>\"\",IFERROR(IF(AND(M$9>=$D325,M$9<=$E325),$F325/($E325+1-$D325),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D325,$F325*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":519.3889056733293},{"$f":"IF($E325<>\"\",IFERROR(IF(AND(N$9>=$D325,N$9<=$E325),$F325/($E325+1-$D325),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D325,$F325*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E325<>\"\",IFERROR(IF(AND(O$9>=$D325,O$9<=$E325),$F325/($E325+1-$D325),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D325,$F325*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E325<>\"\",IFERROR(IF(AND(P$9>=$D325,P$9<=$E325),$F325/($E325+1-$D325),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D325,$F325*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E325<>\"\",IFERROR(IF(AND(Q$9>=$D325,Q$9<=$E325),$F325/($E325+1-$D325),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D325,$F325*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E325<>\"\",IFERROR(IF(AND(R$9>=$D325,R$9<=$E325),$F325/($E325+1-$D325),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D325,$F325*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E325<>\"\",IFERROR(IF(AND(S$9>=$D325,S$9<=$E325),$F325/($E325+1-$D325),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D325,$F325*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B326","v":"TR-L-432"},{"$f":"'Trans - Future Infrastructure'!G326","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M326","v":2017},{"$f":"'Trans - Future Infrastructure'!N326","v":2021},{"$f":"'Trans - Future Infrastructure'!Y326","v":2532},2208.0158852412428,{"$f":"IF($E326<>\"\",IFERROR(IF(AND(H$9>=$D326,H$9<=$E326),$F326/($E326+1-$D326),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D326,$F326*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E326<>\"\",IFERROR(IF(AND(I$9>=$D326,I$9<=$E326),$F326/($E326+1-$D326),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D326,$F326*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":518.17449467180529},{"$f":"IF($E326<>\"\",IFERROR(IF(AND(J$9>=$D326,J$9<=$E326),$F326/($E326+1-$D326),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D326,$F326*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":530.22276249680237},{"$f":"IF($E326<>\"\",IFERROR(IF(AND(K$9>=$D326,K$9<=$E326),$F326/($E326+1-$D326),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D326,$F326*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":542.55116907636102},{"$f":"IF($E326<>\"\",IFERROR(IF(AND(L$9>=$D326,L$9<=$E326),$F326/($E326+1-$D326),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D326,$F326*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":555.16622802081474},{"$f":"IF($E326<>\"\",IFERROR(IF(AND(M$9>=$D326,M$9<=$E326),$F326/($E326+1-$D326),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D326,$F326*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":568.07460439087254},{"$f":"IF($E326<>\"\",IFERROR(IF(AND(N$9>=$D326,N$9<=$E326),$F326/($E326+1-$D326),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D326,$F326*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E326<>\"\",IFERROR(IF(AND(O$9>=$D326,O$9<=$E326),$F326/($E326+1-$D326),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D326,$F326*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E326<>\"\",IFERROR(IF(AND(P$9>=$D326,P$9<=$E326),$F326/($E326+1-$D326),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D326,$F326*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E326<>\"\",IFERROR(IF(AND(Q$9>=$D326,Q$9<=$E326),$F326/($E326+1-$D326),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D326,$F326*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E326<>\"\",IFERROR(IF(AND(R$9>=$D326,R$9<=$E326),$F326/($E326+1-$D326),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D326,$F326*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E326<>\"\",IFERROR(IF(AND(S$9>=$D326,S$9<=$E326),$F326/($E326+1-$D326),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D326,$F326*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B327","v":"TR-L-433"},{"$f":"'Trans - Future Infrastructure'!G327","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M327","v":2017},{"$f":"'Trans - Future Infrastructure'!N327","v":2021},{"$f":"'Trans - Future Infrastructure'!Y327","v":2120},1848.7336795858748,{"$f":"IF($E327<>\"\",IFERROR(IF(AND(H$9>=$D327,H$9<=$E327),$F327/($E327+1-$D327),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D327,$F327*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E327<>\"\",IFERROR(IF(AND(I$9>=$D327,I$9<=$E327),$F327/($E327+1-$D327),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D327,$F327*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":433.85858163674061},{"$f":"IF($E327<>\"\",IFERROR(IF(AND(J$9>=$D327,J$9<=$E327),$F327/($E327+1-$D327),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D327,$F327*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":443.94638882038748},{"$f":"IF($E327<>\"\",IFERROR(IF(AND(K$9>=$D327,K$9<=$E327),$F327/($E327+1-$D327),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D327,$F327*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":454.26875135935444},{"$f":"IF($E327<>\"\",IFERROR(IF(AND(L$9>=$D327,L$9<=$E327),$F327/($E327+1-$D327),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D327,$F327*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":464.83112298741202},{"$f":"IF($E327<>\"\",IFERROR(IF(AND(M$9>=$D327,M$9<=$E327),$F327/($E327+1-$D327),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D327,$F327*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":475.63908424512232},{"$f":"IF($E327<>\"\",IFERROR(IF(AND(N$9>=$D327,N$9<=$E327),$F327/($E327+1-$D327),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D327,$F327*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E327<>\"\",IFERROR(IF(AND(O$9>=$D327,O$9<=$E327),$F327/($E327+1-$D327),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D327,$F327*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E327<>\"\",IFERROR(IF(AND(P$9>=$D327,P$9<=$E327),$F327/($E327+1-$D327),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D327,$F327*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E327<>\"\",IFERROR(IF(AND(Q$9>=$D327,Q$9<=$E327),$F327/($E327+1-$D327),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D327,$F327*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E327<>\"\",IFERROR(IF(AND(R$9>=$D327,R$9<=$E327),$F327/($E327+1-$D327),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D327,$F327*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E327<>\"\",IFERROR(IF(AND(S$9>=$D327,S$9<=$E327),$F327/($E327+1-$D327),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D327,$F327*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B328","v":"TR-L-434"},{"$f":"'Trans - Future Infrastructure'!G328","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M328","v":2017},{"$f":"'Trans - Future Infrastructure'!N328","v":2021},{"$f":"'Trans - Future Infrastructure'!Y328","v":3672},3202.1462601128924,{"$f":"IF($E328<>\"\",IFERROR(IF(AND(H$9>=$D328,H$9<=$E328),$F328/($E328+1-$D328),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D328,$F328*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E328<>\"\",IFERROR(IF(AND(I$9>=$D328,I$9<=$E328),$F328/($E328+1-$D328),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D328,$F328*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":751.47580743873175},{"$f":"IF($E328<>\"\",IFERROR(IF(AND(J$9>=$D328,J$9<=$E328),$F328/($E328+1-$D328),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D328,$F328*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":768.94865082474655},{"$f":"IF($E328<>\"\",IFERROR(IF(AND(K$9>=$D328,K$9<=$E328),$F328/($E328+1-$D328),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D328,$F328*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":786.82776178846666},{"$f":"IF($E328<>\"\",IFERROR(IF(AND(L$9>=$D328,L$9<=$E328),$F328/($E328+1-$D328),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D328,$F328*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":805.12258660838529},{"$f":"IF($E328<>\"\",IFERROR(IF(AND(M$9>=$D328,M$9<=$E328),$F328/($E328+1-$D328),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D328,$F328*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":823.84279120192889},{"$f":"IF($E328<>\"\",IFERROR(IF(AND(N$9>=$D328,N$9<=$E328),$F328/($E328+1-$D328),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D328,$F328*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E328<>\"\",IFERROR(IF(AND(O$9>=$D328,O$9<=$E328),$F328/($E328+1-$D328),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D328,$F328*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E328<>\"\",IFERROR(IF(AND(P$9>=$D328,P$9<=$E328),$F328/($E328+1-$D328),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D328,$F328*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E328<>\"\",IFERROR(IF(AND(Q$9>=$D328,Q$9<=$E328),$F328/($E328+1-$D328),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D328,$F328*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E328<>\"\",IFERROR(IF(AND(R$9>=$D328,R$9<=$E328),$F328/($E328+1-$D328),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D328,$F328*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E328<>\"\",IFERROR(IF(AND(S$9>=$D328,S$9<=$E328),$F328/($E328+1-$D328),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D328,$F328*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B329","v":"TR-L-435"},{"$f":"'Trans - Future Infrastructure'!G329","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M329","v":2017},{"$f":"'Trans - Future Infrastructure'!N329","v":2021},{"$f":"'Trans - Future Infrastructure'!Y329","v":6533},5697.0646833653391,{"$f":"IF($E329<>\"\",IFERROR(IF(AND(H$9>=$D329,H$9<=$E329),$F329/($E329+1-$D329),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D329,$F329*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E329<>\"\",IFERROR(IF(AND(I$9>=$D329,I$9<=$E329),$F329/($E329+1-$D329),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D329,$F329*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1336.9802423739745},{"$f":"IF($E329<>\"\",IFERROR(IF(AND(J$9>=$D329,J$9<=$E329),$F329/($E329+1-$D329),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D329,$F329*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1368.0668670582977},{"$f":"IF($E329<>\"\",IFERROR(IF(AND(K$9>=$D329,K$9<=$E329),$F329/($E329+1-$D329),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D329,$F329*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1399.8762984106897},{"$f":"IF($E329<>\"\",IFERROR(IF(AND(L$9>=$D329,L$9<=$E329),$F329/($E329+1-$D329),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D329,$F329*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1432.4253426777182},{"$f":"IF($E329<>\"\",IFERROR(IF(AND(M$9>=$D329,M$9<=$E329),$F329/($E329+1-$D329),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D329,$F329*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1465.7311968742376},{"$f":"IF($E329<>\"\",IFERROR(IF(AND(N$9>=$D329,N$9<=$E329),$F329/($E329+1-$D329),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D329,$F329*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E329<>\"\",IFERROR(IF(AND(O$9>=$D329,O$9<=$E329),$F329/($E329+1-$D329),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D329,$F329*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E329<>\"\",IFERROR(IF(AND(P$9>=$D329,P$9<=$E329),$F329/($E329+1-$D329),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D329,$F329*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E329<>\"\",IFERROR(IF(AND(Q$9>=$D329,Q$9<=$E329),$F329/($E329+1-$D329),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D329,$F329*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E329<>\"\",IFERROR(IF(AND(R$9>=$D329,R$9<=$E329),$F329/($E329+1-$D329),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D329,$F329*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E329<>\"\",IFERROR(IF(AND(S$9>=$D329,S$9<=$E329),$F329/($E329+1-$D329),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D329,$F329*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B330","v":"TR-L-436"},{"$f":"'Trans - Future Infrastructure'!G330","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M330","v":2017},{"$f":"'Trans - Future Infrastructure'!N330","v":2021},{"$f":"'Trans - Future Infrastructure'!Y330","v":3628},{"$f":"NPV(Trans_ADR,I330:VR330)+H330","v":3163.7763158196008},{"$f":"IF($E330<>\"\",IFERROR(IF(AND(H$9>=$D330,H$9<=$E330),$F330/($E330+1-$D330),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D330,$F330*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E330<>\"\",IFERROR(IF(AND(I$9>=$D330,I$9<=$E330),$F330/($E330+1-$D330),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D330,$F330*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":742.47119536702587},{"$f":"IF($E330<>\"\",IFERROR(IF(AND(J$9>=$D330,J$9<=$E330),$F330/($E330+1-$D330),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D330,$F330*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":759.73466916998382},{"$f":"IF($E330<>\"\",IFERROR(IF(AND(K$9>=$D330,K$9<=$E330),$F330/($E330+1-$D330),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D330,$F330*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":777.39954242063106},{"$f":"IF($E330<>\"\",IFERROR(IF(AND(L$9>=$D330,L$9<=$E330),$F330/($E330+1-$D330),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D330,$F330*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":795.47514820675985},{"$f":"IF($E330<>\"\",IFERROR(IF(AND(M$9>=$D330,M$9<=$E330),$F330/($E330+1-$D330),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D330,$F330*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":813.97103662325651},{"$f":"IF($E330<>\"\",IFERROR(IF(AND(N$9>=$D330,N$9<=$E330),$F330/($E330+1-$D330),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D330,$F330*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E330<>\"\",IFERROR(IF(AND(O$9>=$D330,O$9<=$E330),$F330/($E330+1-$D330),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D330,$F330*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E330<>\"\",IFERROR(IF(AND(P$9>=$D330,P$9<=$E330),$F330/($E330+1-$D330),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D330,$F330*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E330<>\"\",IFERROR(IF(AND(Q$9>=$D330,Q$9<=$E330),$F330/($E330+1-$D330),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D330,$F330*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E330<>\"\",IFERROR(IF(AND(R$9>=$D330,R$9<=$E330),$F330/($E330+1-$D330),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D330,$F330*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E330<>\"\",IFERROR(IF(AND(S$9>=$D330,S$9<=$E330),$F330/($E330+1-$D330),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D330,$F330*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B331","v":"TR-L-437"},{"$f":"'Trans - Future Infrastructure'!G331","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M331","v":2017},{"$f":"'Trans - Future Infrastructure'!N331","v":2021},{"$f":"'Trans - Future Infrastructure'!Y331","v":6415},5594.163469124238,{"$f":"IF($E331<>\"\",IFERROR(IF(AND(H$9>=$D331,H$9<=$E331),$F331/($E331+1-$D331),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D331,$F331*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E331<>\"\",IFERROR(IF(AND(I$9>=$D331,I$9<=$E331),$F331/($E331+1-$D331),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D331,$F331*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1312.8315099998542},{"$f":"IF($E331<>\"\",IFERROR(IF(AND(J$9>=$D331,J$9<=$E331),$F331/($E331+1-$D331),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D331,$F331*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1343.3566435296159},{"$f":"IF($E331<>\"\",IFERROR(IF(AND(K$9>=$D331,K$9<=$E331),$F331/($E331+1-$D331),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D331,$F331*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1374.591528287858},{"$f":"IF($E331<>\"\",IFERROR(IF(AND(L$9>=$D331,L$9<=$E331),$F331/($E331+1-$D331),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D331,$F331*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1406.5526669642679},{"$f":"IF($E331<>\"\",IFERROR(IF(AND(M$9>=$D331,M$9<=$E331),$F331/($E331+1-$D331),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D331,$F331*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1439.2569459587075},{"$f":"IF($E331<>\"\",IFERROR(IF(AND(N$9>=$D331,N$9<=$E331),$F331/($E331+1-$D331),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D331,$F331*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E331<>\"\",IFERROR(IF(AND(O$9>=$D331,O$9<=$E331),$F331/($E331+1-$D331),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D331,$F331*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E331<>\"\",IFERROR(IF(AND(P$9>=$D331,P$9<=$E331),$F331/($E331+1-$D331),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D331,$F331*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E331<>\"\",IFERROR(IF(AND(Q$9>=$D331,Q$9<=$E331),$F331/($E331+1-$D331),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D331,$F331*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E331<>\"\",IFERROR(IF(AND(R$9>=$D331,R$9<=$E331),$F331/($E331+1-$D331),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D331,$F331*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E331<>\"\",IFERROR(IF(AND(S$9>=$D331,S$9<=$E331),$F331/($E331+1-$D331),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D331,$F331*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B332","v":"TR-L-438"},{"$f":"'Trans - Future Infrastructure'!G332","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M332","v":2017},{"$f":"'Trans - Future Infrastructure'!N332","v":2021},{"$f":"'Trans - Future Infrastructure'!Y332","v":7810},6810.6651120592842,{"$f":"IF($E332<>\"\",IFERROR(IF(AND(H$9>=$D332,H$9<=$E332),$F332/($E332+1-$D332),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D332,$F332*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E332<>\"\",IFERROR(IF(AND(I$9>=$D332,I$9<=$E332),$F332/($E332+1-$D332),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D332,$F332*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1598.3186427278038},{"$f":"IF($E332<>\"\",IFERROR(IF(AND(J$9>=$D332,J$9<=$E332),$F332/($E332+1-$D332),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D332,$F332*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1635.4817437203897},{"$f":"IF($E332<>\"\",IFERROR(IF(AND(K$9>=$D332,K$9<=$E332),$F332/($E332+1-$D332),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D332,$F332*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1673.5089377908293},{"$f":"IF($E332<>\"\",IFERROR(IF(AND(L$9>=$D332,L$9<=$E332),$F332/($E332+1-$D332),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D332,$F332*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1712.4203162885319},{"$f":"IF($E332<>\"\",IFERROR(IF(AND(M$9>=$D332,M$9<=$E332),$F332/($E332+1-$D332),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D332,$F332*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1752.2364377143422},{"$f":"IF($E332<>\"\",IFERROR(IF(AND(N$9>=$D332,N$9<=$E332),$F332/($E332+1-$D332),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D332,$F332*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E332<>\"\",IFERROR(IF(AND(O$9>=$D332,O$9<=$E332),$F332/($E332+1-$D332),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D332,$F332*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E332<>\"\",IFERROR(IF(AND(P$9>=$D332,P$9<=$E332),$F332/($E332+1-$D332),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D332,$F332*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E332<>\"\",IFERROR(IF(AND(Q$9>=$D332,Q$9<=$E332),$F332/($E332+1-$D332),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D332,$F332*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E332<>\"\",IFERROR(IF(AND(R$9>=$D332,R$9<=$E332),$F332/($E332+1-$D332),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D332,$F332*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E332<>\"\",IFERROR(IF(AND(S$9>=$D332,S$9<=$E332),$F332/($E332+1-$D332),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D332,$F332*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B333","v":"TR-L-439"},{"$f":"'Trans - Future Infrastructure'!G333","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M333","v":2017},{"$f":"'Trans - Future Infrastructure'!N333","v":2021},{"$f":"'Trans - Future Infrastructure'!Y333","v":3691},3218.7150996940873,{"$f":"IF($E333<>\"\",IFERROR(IF(AND(H$9>=$D333,H$9<=$E333),$F333/($E333+1-$D333),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D333,$F333*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E333<>\"\",IFERROR(IF(AND(I$9>=$D333,I$9<=$E333),$F333/($E333+1-$D333),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D333,$F333*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":755.36416265151399},{"$f":"IF($E333<>\"\",IFERROR(IF(AND(J$9>=$D333,J$9<=$E333),$F333/($E333+1-$D333),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D333,$F333*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":772.92741563021241},{"$f":"IF($E333<>\"\",IFERROR(IF(AND(K$9>=$D333,K$9<=$E333),$F333/($E333+1-$D333),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D333,$F333*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":790.8990383336685},{"$f":"IF($E333<>\"\",IFERROR(IF(AND(L$9>=$D333,L$9<=$E333),$F333/($E333+1-$D333),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D333,$F333*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":809.28852591817827},{"$f":"IF($E333<>\"\",IFERROR(IF(AND(M$9>=$D333,M$9<=$E333),$F333/($E333+1-$D333),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D333,$F333*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":828.10559431544652},{"$f":"IF($E333<>\"\",IFERROR(IF(AND(N$9>=$D333,N$9<=$E333),$F333/($E333+1-$D333),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D333,$F333*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E333<>\"\",IFERROR(IF(AND(O$9>=$D333,O$9<=$E333),$F333/($E333+1-$D333),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D333,$F333*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E333<>\"\",IFERROR(IF(AND(P$9>=$D333,P$9<=$E333),$F333/($E333+1-$D333),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D333,$F333*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E333<>\"\",IFERROR(IF(AND(Q$9>=$D333,Q$9<=$E333),$F333/($E333+1-$D333),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D333,$F333*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E333<>\"\",IFERROR(IF(AND(R$9>=$D333,R$9<=$E333),$F333/($E333+1-$D333),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D333,$F333*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E333<>\"\",IFERROR(IF(AND(S$9>=$D333,S$9<=$E333),$F333/($E333+1-$D333),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D333,$F333*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B334","v":"TR-L-441"},{"$f":"'Trans - Future Infrastructure'!G334","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M334","v":2022},{"$f":"'Trans - Future Infrastructure'!N334","v":2026},{"$f":"'Trans - Future Infrastructure'!Y334","v":90627},62681.446517549819,{"$f":"IF($E334<>\"\",IFERROR(IF(AND(H$9>=$D334,H$9<=$E334),$F334/($E334+1-$D334),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D334,$F334*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E334<>\"\",IFERROR(IF(AND(I$9>=$D334,I$9<=$E334),$F334/($E334+1-$D334),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D334,$F334*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E334<>\"\",IFERROR(IF(AND(J$9>=$D334,J$9<=$E334),$F334/($E334+1-$D334),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D334,$F334*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E334<>\"\",IFERROR(IF(AND(K$9>=$D334,K$9<=$E334),$F334/($E334+1-$D334),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D334,$F334*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E334<>\"\",IFERROR(IF(AND(L$9>=$D334,L$9<=$E334),$F334/($E334+1-$D334),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D334,$F334*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E334<>\"\",IFERROR(IF(AND(M$9>=$D334,M$9<=$E334),$F334/($E334+1-$D334),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D334,$F334*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E334<>\"\",IFERROR(IF(AND(N$9>=$D334,N$9<=$E334),$F334/($E334+1-$D334),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D334,$F334*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":20805.665542984872},{"$f":"IF($E334<>\"\",IFERROR(IF(AND(O$9>=$D334,O$9<=$E334),$F334/($E334+1-$D334),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D334,$F334*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":21289.425807754298},{"$f":"IF($E334<>\"\",IFERROR(IF(AND(P$9>=$D334,P$9<=$E334),$F334/($E334+1-$D334),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D334,$F334*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":21784.434162294579},{"$f":"IF($E334<>\"\",IFERROR(IF(AND(Q$9>=$D334,Q$9<=$E334),$F334/($E334+1-$D334),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D334,$F334*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":22290.952140122838},{"$f":"IF($E334<>\"\",IFERROR(IF(AND(R$9>=$D334,R$9<=$E334),$F334/($E334+1-$D334),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D334,$F334*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":22809.247355769246},{"$f":"IF($E334<>\"\",IFERROR(IF(AND(S$9>=$D334,S$9<=$E334),$F334/($E334+1-$D334),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D334,$F334*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B335","v":"TR-L-442"},{"$f":"'Trans - Future Infrastructure'!G335","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M335","v":2017},{"$f":"'Trans - Future Infrastructure'!N335","v":2021},{"$f":"'Trans - Future Infrastructure'!Y335","v":220212},192034.59483441728,{"$f":"IF($E335<>\"\",IFERROR(IF(AND(H$9>=$D335,H$9<=$E335),$F335/($E335+1-$D335),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D335,$F335*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E335<>\"\",IFERROR(IF(AND(I$9>=$D335,I$9<=$E335),$F335/($E335+1-$D335),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D335,$F335*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":45066.446216693359},{"$f":"IF($E335<>\"\",IFERROR(IF(AND(J$9>=$D335,J$9<=$E335),$F335/($E335+1-$D335),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D335,$F335*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":46114.302912695835},{"$f":"IF($E335<>\"\",IFERROR(IF(AND(K$9>=$D335,K$9<=$E335),$F335/($E335+1-$D335),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D335,$F335*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":47186.523714314229},{"$f":"IF($E335<>\"\",IFERROR(IF(AND(L$9>=$D335,L$9<=$E335),$F335/($E335+1-$D335),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D335,$F335*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":48283.675120426407},{"$f":"IF($E335<>\"\",IFERROR(IF(AND(M$9>=$D335,M$9<=$E335),$F335/($E335+1-$D335),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D335,$F335*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":49406.336801786267},{"$f":"IF($E335<>\"\",IFERROR(IF(AND(N$9>=$D335,N$9<=$E335),$F335/($E335+1-$D335),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D335,$F335*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E335<>\"\",IFERROR(IF(AND(O$9>=$D335,O$9<=$E335),$F335/($E335+1-$D335),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D335,$F335*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E335<>\"\",IFERROR(IF(AND(P$9>=$D335,P$9<=$E335),$F335/($E335+1-$D335),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D335,$F335*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E335<>\"\",IFERROR(IF(AND(Q$9>=$D335,Q$9<=$E335),$F335/($E335+1-$D335),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D335,$F335*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E335<>\"\",IFERROR(IF(AND(R$9>=$D335,R$9<=$E335),$F335/($E335+1-$D335),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D335,$F335*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E335<>\"\",IFERROR(IF(AND(S$9>=$D335,S$9<=$E335),$F335/($E335+1-$D335),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D335,$F335*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B336","v":"TR-L-443"},{"$f":"'Trans - Future Infrastructure'!G336","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M336","v":2022},{"$f":"'Trans - Future Infrastructure'!N336","v":2026},{"$f":"'Trans - Future Infrastructure'!Y336","v":198907},137572.45062140733,{"$f":"IF($E336<>\"\",IFERROR(IF(AND(H$9>=$D336,H$9<=$E336),$F336/($E336+1-$D336),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D336,$F336*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E336<>\"\",IFERROR(IF(AND(I$9>=$D336,I$9<=$E336),$F336/($E336+1-$D336),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D336,$F336*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E336<>\"\",IFERROR(IF(AND(J$9>=$D336,J$9<=$E336),$F336/($E336+1-$D336),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D336,$F336*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E336<>\"\",IFERROR(IF(AND(K$9>=$D336,K$9<=$E336),$F336/($E336+1-$D336),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D336,$F336*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E336<>\"\",IFERROR(IF(AND(L$9>=$D336,L$9<=$E336),$F336/($E336+1-$D336),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D336,$F336*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E336<>\"\",IFERROR(IF(AND(M$9>=$D336,M$9<=$E336),$F336/($E336+1-$D336),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D336,$F336*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E336<>\"\",IFERROR(IF(AND(N$9>=$D336,N$9<=$E336),$F336/($E336+1-$D336),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D336,$F336*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":45664.013110425061},{"$f":"IF($E336<>\"\",IFERROR(IF(AND(O$9>=$D336,O$9<=$E336),$F336/($E336+1-$D336),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D336,$F336*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":46725.764056439955},{"$f":"IF($E336<>\"\",IFERROR(IF(AND(P$9>=$D336,P$9<=$E336),$F336/($E336+1-$D336),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D336,$F336*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":47812.20216844348},{"$f":"IF($E336<>\"\",IFERROR(IF(AND(Q$9>=$D336,Q$9<=$E336),$F336/($E336+1-$D336),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D336,$F336*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":48923.901456910331},{"$f":"IF($E336<>\"\",IFERROR(IF(AND(R$9>=$D336,R$9<=$E336),$F336/($E336+1-$D336),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D336,$F336*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":50061.449278846187},{"$f":"IF($E336<>\"\",IFERROR(IF(AND(S$9>=$D336,S$9<=$E336),$F336/($E336+1-$D336),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D336,$F336*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B337","v":"TR-L-444"},{"$f":"'Trans - Future Infrastructure'!G337","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M337","v":2022},{"$f":"'Trans - Future Infrastructure'!N337","v":2026},{"$f":"'Trans - Future Infrastructure'!Y337","v":61335},42421.866796362207,{"$f":"IF($E337<>\"\",IFERROR(IF(AND(H$9>=$D337,H$9<=$E337),$F337/($E337+1-$D337),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D337,$F337*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E337<>\"\",IFERROR(IF(AND(I$9>=$D337,I$9<=$E337),$F337/($E337+1-$D337),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D337,$F337*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E337<>\"\",IFERROR(IF(AND(J$9>=$D337,J$9<=$E337),$F337/($E337+1-$D337),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D337,$F337*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E337<>\"\",IFERROR(IF(AND(K$9>=$D337,K$9<=$E337),$F337/($E337+1-$D337),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D337,$F337*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E337<>\"\",IFERROR(IF(AND(L$9>=$D337,L$9<=$E337),$F337/($E337+1-$D337),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D337,$F337*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E337<>\"\",IFERROR(IF(AND(M$9>=$D337,M$9<=$E337),$F337/($E337+1-$D337),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D337,$F337*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E337<>\"\",IFERROR(IF(AND(N$9>=$D337,N$9<=$E337),$F337/($E337+1-$D337),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D337,$F337*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":14080.963687190098},{"$f":"IF($E337<>\"\",IFERROR(IF(AND(O$9>=$D337,O$9<=$E337),$F337/($E337+1-$D337),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D337,$F337*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":14408.365408968737},{"$f":"IF($E337<>\"\",IFERROR(IF(AND(P$9>=$D337,P$9<=$E337),$F337/($E337+1-$D337),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D337,$F337*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":14743.379669903426},{"$f":"IF($E337<>\"\",IFERROR(IF(AND(Q$9>=$D337,Q$9<=$E337),$F337/($E337+1-$D337),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D337,$F337*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":15086.183471972305},{"$f":"IF($E337<>\"\",IFERROR(IF(AND(R$9>=$D337,R$9<=$E337),$F337/($E337+1-$D337),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D337,$F337*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":15436.957932692318},{"$f":"IF($E337<>\"\",IFERROR(IF(AND(S$9>=$D337,S$9<=$E337),$F337/($E337+1-$D337),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D337,$F337*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B338","v":"TR-L-445"},{"$f":"'Trans - Future Infrastructure'!G338","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M338","v":2017},{"$f":"'Trans - Future Infrastructure'!N338","v":2021},{"$f":"'Trans - Future Infrastructure'!Y338","v":11168},9738.9894969882298,{"$f":"IF($E338<>\"\",IFERROR(IF(AND(H$9>=$D338,H$9<=$E338),$F338/($E338+1-$D338),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D338,$F338*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E338<>\"\",IFERROR(IF(AND(I$9>=$D338,I$9<=$E338),$F338/($E338+1-$D338),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D338,$F338*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":2285.5342640184522},{"$f":"IF($E338<>\"\",IFERROR(IF(AND(J$9>=$D338,J$9<=$E338),$F338/($E338+1-$D338),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D338,$F338*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":2338.6760709179657},{"$f":"IF($E338<>\"\",IFERROR(IF(AND(K$9>=$D338,K$9<=$E338),$F338/($E338+1-$D338),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D338,$F338*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":2393.053497727014},{"$f":"IF($E338<>\"\",IFERROR(IF(AND(L$9>=$D338,L$9<=$E338),$F338/($E338+1-$D338),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D338,$F338*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":2448.6952743034985},{"$f":"IF($E338<>\"\",IFERROR(IF(AND(M$9>=$D338,M$9<=$E338),$F338/($E338+1-$D338),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D338,$F338*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":2505.6307985139274},{"$f":"IF($E338<>\"\",IFERROR(IF(AND(N$9>=$D338,N$9<=$E338),$F338/($E338+1-$D338),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D338,$F338*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E338<>\"\",IFERROR(IF(AND(O$9>=$D338,O$9<=$E338),$F338/($E338+1-$D338),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D338,$F338*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E338<>\"\",IFERROR(IF(AND(P$9>=$D338,P$9<=$E338),$F338/($E338+1-$D338),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D338,$F338*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E338<>\"\",IFERROR(IF(AND(Q$9>=$D338,Q$9<=$E338),$F338/($E338+1-$D338),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D338,$F338*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E338<>\"\",IFERROR(IF(AND(R$9>=$D338,R$9<=$E338),$F338/($E338+1-$D338),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D338,$F338*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E338<>\"\",IFERROR(IF(AND(S$9>=$D338,S$9<=$E338),$F338/($E338+1-$D338),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D338,$F338*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B339","v":"TR-L-446"},{"$f":"'Trans - Future Infrastructure'!G339","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M339","v":2017},{"$f":"'Trans - Future Infrastructure'!N339","v":2021},{"$f":"'Trans - Future Infrastructure'!Y339","v":13519},11789.165384113889,{"$f":"IF($E339<>\"\",IFERROR(IF(AND(H$9>=$D339,H$9<=$E339),$F339/($E339+1-$D339),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D339,$F339*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E339<>\"\",IFERROR(IF(AND(I$9>=$D339,I$9<=$E339),$F339/($E339+1-$D339),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D339,$F339*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":2766.6670590316494},{"$f":"IF($E339<>\"\",IFERROR(IF(AND(J$9>=$D339,J$9<=$E339),$F339/($E339+1-$D339),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D339,$F339*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":2830.9958634258578},{"$f":"IF($E339<>\"\",IFERROR(IF(AND(K$9>=$D339,K$9<=$E339),$F339/($E339+1-$D339),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D339,$F339*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":2896.8204007675063},{"$f":"IF($E339<>\"\",IFERROR(IF(AND(L$9>=$D339,L$9<=$E339),$F339/($E339+1-$D339),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D339,$F339*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":2964.1754488994452},{"$f":"IF($E339<>\"\",IFERROR(IF(AND(M$9>=$D339,M$9<=$E339),$F339/($E339+1-$D339),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D339,$F339*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3033.0965942970797},{"$f":"IF($E339<>\"\",IFERROR(IF(AND(N$9>=$D339,N$9<=$E339),$F339/($E339+1-$D339),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D339,$F339*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E339<>\"\",IFERROR(IF(AND(O$9>=$D339,O$9<=$E339),$F339/($E339+1-$D339),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D339,$F339*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E339<>\"\",IFERROR(IF(AND(P$9>=$D339,P$9<=$E339),$F339/($E339+1-$D339),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D339,$F339*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E339<>\"\",IFERROR(IF(AND(Q$9>=$D339,Q$9<=$E339),$F339/($E339+1-$D339),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D339,$F339*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E339<>\"\",IFERROR(IF(AND(R$9>=$D339,R$9<=$E339),$F339/($E339+1-$D339),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D339,$F339*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E339<>\"\",IFERROR(IF(AND(S$9>=$D339,S$9<=$E339),$F339/($E339+1-$D339),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D339,$F339*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B340","v":"TR-L-448"},{"$f":"'Trans - Future Infrastructure'!G340","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M340","v":2022},{"$f":"'Trans - Future Infrastructure'!N340","v":2026},{"$f":"'Trans - Future Infrastructure'!Y340","v":213065},147364.71914839675,{"$f":"IF($E340<>\"\",IFERROR(IF(AND(H$9>=$D340,H$9<=$E340),$F340/($E340+1-$D340),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D340,$F340*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E340<>\"\",IFERROR(IF(AND(I$9>=$D340,I$9<=$E340),$F340/($E340+1-$D340),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D340,$F340*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E340<>\"\",IFERROR(IF(AND(J$9>=$D340,J$9<=$E340),$F340/($E340+1-$D340),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D340,$F340*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E340<>\"\",IFERROR(IF(AND(K$9>=$D340,K$9<=$E340),$F340/($E340+1-$D340),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D340,$F340*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E340<>\"\",IFERROR(IF(AND(L$9>=$D340,L$9<=$E340),$F340/($E340+1-$D340),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D340,$F340*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E340<>\"\",IFERROR(IF(AND(M$9>=$D340,M$9<=$E340),$F340/($E340+1-$D340),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D340,$F340*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E340<>\"\",IFERROR(IF(AND(N$9>=$D340,N$9<=$E340),$F340/($E340+1-$D340),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D340,$F340*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":48914.331588997447},{"$f":"IF($E340<>\"\",IFERROR(IF(AND(O$9>=$D340,O$9<=$E340),$F340/($E340+1-$D340),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D340,$F340*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":50051.656898376525},{"$f":"IF($E340<>\"\",IFERROR(IF(AND(P$9>=$D340,P$9<=$E340),$F340/($E340+1-$D340),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D340,$F340*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":51215.426581364205},{"$f":"IF($E340<>\"\",IFERROR(IF(AND(Q$9>=$D340,Q$9<=$E340),$F340/($E340+1-$D340),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D340,$F340*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":52406.255505922869},{"$f":"IF($E340<>\"\",IFERROR(IF(AND(R$9>=$D340,R$9<=$E340),$F340/($E340+1-$D340),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D340,$F340*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":53624.772836538497},{"$f":"IF($E340<>\"\",IFERROR(IF(AND(S$9>=$D340,S$9<=$E340),$F340/($E340+1-$D340),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D340,$F340*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B341","v":"TR-L-449"},{"$f":"'Trans - Future Infrastructure'!G341","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M341","v":2022},{"$f":"'Trans - Future Infrastructure'!N341","v":2026},{"$f":"'Trans - Future Infrastructure'!Y341","v":1289},891.52663732796748,{"$f":"IF($E341<>\"\",IFERROR(IF(AND(H$9>=$D341,H$9<=$E341),$F341/($E341+1-$D341),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D341,$F341*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E341<>\"\",IFERROR(IF(AND(I$9>=$D341,I$9<=$E341),$F341/($E341+1-$D341),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D341,$F341*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E341<>\"\",IFERROR(IF(AND(J$9>=$D341,J$9<=$E341),$F341/($E341+1-$D341),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D341,$F341*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E341<>\"\",IFERROR(IF(AND(K$9>=$D341,K$9<=$E341),$F341/($E341+1-$D341),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D341,$F341*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E341<>\"\",IFERROR(IF(AND(L$9>=$D341,L$9<=$E341),$F341/($E341+1-$D341),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D341,$F341*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E341<>\"\",IFERROR(IF(AND(M$9>=$D341,M$9<=$E341),$F341/($E341+1-$D341),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D341,$F341*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E341<>\"\",IFERROR(IF(AND(N$9>=$D341,N$9<=$E341),$F341/($E341+1-$D341),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D341,$F341*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":295.92177700803848},{"$f":"IF($E341<>\"\",IFERROR(IF(AND(O$9>=$D341,O$9<=$E341),$F341/($E341+1-$D341),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D341,$F341*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":302.80236426446078},{"$f":"IF($E341<>\"\",IFERROR(IF(AND(P$9>=$D341,P$9<=$E341),$F341/($E341+1-$D341),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D341,$F341*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":309.84293461327979},{"$f":"IF($E341<>\"\",IFERROR(IF(AND(Q$9>=$D341,Q$9<=$E341),$F341/($E341+1-$D341),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D341,$F341*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":317.04720788085598},{"$f":"IF($E341<>\"\",IFERROR(IF(AND(R$9>=$D341,R$9<=$E341),$F341/($E341+1-$D341),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D341,$F341*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":324.4189903846156},{"$f":"IF($E341<>\"\",IFERROR(IF(AND(S$9>=$D341,S$9<=$E341),$F341/($E341+1-$D341),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D341,$F341*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B342","v":"TR-L-450"},{"$f":"'Trans - Future Infrastructure'!G342","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M342","v":2022},{"$f":"'Trans - Future Infrastructure'!N342","v":2026},{"$f":"'Trans - Future Infrastructure'!Y342","v":1750},1210.3736348517789,{"$f":"IF($E342<>\"\",IFERROR(IF(AND(H$9>=$D342,H$9<=$E342),$F342/($E342+1-$D342),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D342,$F342*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E342<>\"\",IFERROR(IF(AND(I$9>=$D342,I$9<=$E342),$F342/($E342+1-$D342),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D342,$F342*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E342<>\"\",IFERROR(IF(AND(J$9>=$D342,J$9<=$E342),$F342/($E342+1-$D342),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D342,$F342*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E342<>\"\",IFERROR(IF(AND(K$9>=$D342,K$9<=$E342),$F342/($E342+1-$D342),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D342,$F342*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E342<>\"\",IFERROR(IF(AND(L$9>=$D342,L$9<=$E342),$F342/($E342+1-$D342),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D342,$F342*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E342<>\"\",IFERROR(IF(AND(M$9>=$D342,M$9<=$E342),$F342/($E342+1-$D342),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D342,$F342*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E342<>\"\",IFERROR(IF(AND(N$9>=$D342,N$9<=$E342),$F342/($E342+1-$D342),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D342,$F342*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":401.75570966956343},{"$f":"IF($E342<>\"\",IFERROR(IF(AND(O$9>=$D342,O$9<=$E342),$F342/($E342+1-$D342),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D342,$F342*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":411.09708104174274},{"$f":"IF($E342<>\"\",IFERROR(IF(AND(P$9>=$D342,P$9<=$E342),$F342/($E342+1-$D342),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D342,$F342*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":420.65565211267625},{"$f":"IF($E342<>\"\",IFERROR(IF(AND(Q$9>=$D342,Q$9<=$E342),$F342/($E342+1-$D342),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D342,$F342*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":430.43647307331105},{"$f":"IF($E342<>\"\",IFERROR(IF(AND(R$9>=$D342,R$9<=$E342),$F342/($E342+1-$D342),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D342,$F342*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":440.44471153846183},{"$f":"IF($E342<>\"\",IFERROR(IF(AND(S$9>=$D342,S$9<=$E342),$F342/($E342+1-$D342),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D342,$F342*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B343","v":"TR-L-451"},{"$f":"'Trans - Future Infrastructure'!G343","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M343","v":2022},{"$f":"'Trans - Future Infrastructure'!N343","v":2026},{"$f":"'Trans - Future Infrastructure'!Y343","v":7854},5432.1568732147844,{"$f":"IF($E343<>\"\",IFERROR(IF(AND(H$9>=$D343,H$9<=$E343),$F343/($E343+1-$D343),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D343,$F343*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E343<>\"\",IFERROR(IF(AND(I$9>=$D343,I$9<=$E343),$F343/($E343+1-$D343),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D343,$F343*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E343<>\"\",IFERROR(IF(AND(J$9>=$D343,J$9<=$E343),$F343/($E343+1-$D343),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D343,$F343*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E343<>\"\",IFERROR(IF(AND(K$9>=$D343,K$9<=$E343),$F343/($E343+1-$D343),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D343,$F343*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E343<>\"\",IFERROR(IF(AND(L$9>=$D343,L$9<=$E343),$F343/($E343+1-$D343),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D343,$F343*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E343<>\"\",IFERROR(IF(AND(M$9>=$D343,M$9<=$E343),$F343/($E343+1-$D343),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D343,$F343*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E343<>\"\",IFERROR(IF(AND(N$9>=$D343,N$9<=$E343),$F343/($E343+1-$D343),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D343,$F343*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1803.0796249970008},{"$f":"IF($E343<>\"\",IFERROR(IF(AND(O$9>=$D343,O$9<=$E343),$F343/($E343+1-$D343),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D343,$F343*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1845.0036997153413},{"$f":"IF($E343<>\"\",IFERROR(IF(AND(P$9>=$D343,P$9<=$E343),$F343/($E343+1-$D343),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D343,$F343*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1887.9025666816908},{"$f":"IF($E343<>\"\",IFERROR(IF(AND(Q$9>=$D343,Q$9<=$E343),$F343/($E343+1-$D343),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D343,$F343*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1931.7988911530199},{"$f":"IF($E343<>\"\",IFERROR(IF(AND(R$9>=$D343,R$9<=$E343),$F343/($E343+1-$D343),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D343,$F343*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1976.7158653846166},{"$f":"IF($E343<>\"\",IFERROR(IF(AND(S$9>=$D343,S$9<=$E343),$F343/($E343+1-$D343),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D343,$F343*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B344","v":"TR-L-452"},{"$f":"'Trans - Future Infrastructure'!G344","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M344","v":2022},{"$f":"'Trans - Future Infrastructure'!N344","v":2026},{"$f":"'Trans - Future Infrastructure'!Y344","v":1729},1195.8491512335577,{"$f":"IF($E344<>\"\",IFERROR(IF(AND(H$9>=$D344,H$9<=$E344),$F344/($E344+1-$D344),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D344,$F344*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E344<>\"\",IFERROR(IF(AND(I$9>=$D344,I$9<=$E344),$F344/($E344+1-$D344),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D344,$F344*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E344<>\"\",IFERROR(IF(AND(J$9>=$D344,J$9<=$E344),$F344/($E344+1-$D344),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D344,$F344*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E344<>\"\",IFERROR(IF(AND(K$9>=$D344,K$9<=$E344),$F344/($E344+1-$D344),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D344,$F344*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E344<>\"\",IFERROR(IF(AND(L$9>=$D344,L$9<=$E344),$F344/($E344+1-$D344),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D344,$F344*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E344<>\"\",IFERROR(IF(AND(M$9>=$D344,M$9<=$E344),$F344/($E344+1-$D344),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D344,$F344*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E344<>\"\",IFERROR(IF(AND(N$9>=$D344,N$9<=$E344),$F344/($E344+1-$D344),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D344,$F344*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":396.93464115352867},{"$f":"IF($E344<>\"\",IFERROR(IF(AND(O$9>=$D344,O$9<=$E344),$F344/($E344+1-$D344),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D344,$F344*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":406.16391606924179},{"$f":"IF($E344<>\"\",IFERROR(IF(AND(P$9>=$D344,P$9<=$E344),$F344/($E344+1-$D344),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D344,$F344*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":415.60778428732414},{"$f":"IF($E344<>\"\",IFERROR(IF(AND(Q$9>=$D344,Q$9<=$E344),$F344/($E344+1-$D344),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D344,$F344*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":425.27123539643134},{"$f":"IF($E344<>\"\",IFERROR(IF(AND(R$9>=$D344,R$9<=$E344),$F344/($E344+1-$D344),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D344,$F344*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":435.1593750000003},{"$f":"IF($E344<>\"\",IFERROR(IF(AND(S$9>=$D344,S$9<=$E344),$F344/($E344+1-$D344),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D344,$F344*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B345","v":"TR-L-453"},{"$f":"'Trans - Future Infrastructure'!G345","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M345","v":2022},{"$f":"'Trans - Future Infrastructure'!N345","v":2026},{"$f":"'Trans - Future Infrastructure'!Y345","v":2852},1972.5632037698708,{"$f":"IF($E345<>\"\",IFERROR(IF(AND(H$9>=$D345,H$9<=$E345),$F345/($E345+1-$D345),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D345,$F345*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E345<>\"\",IFERROR(IF(AND(I$9>=$D345,I$9<=$E345),$F345/($E345+1-$D345),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D345,$F345*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E345<>\"\",IFERROR(IF(AND(J$9>=$D345,J$9<=$E345),$F345/($E345+1-$D345),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D345,$F345*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E345<>\"\",IFERROR(IF(AND(K$9>=$D345,K$9<=$E345),$F345/($E345+1-$D345),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D345,$F345*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E345<>\"\",IFERROR(IF(AND(L$9>=$D345,L$9<=$E345),$F345/($E345+1-$D345),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D345,$F345*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E345<>\"\",IFERROR(IF(AND(M$9>=$D345,M$9<=$E345),$F345/($E345+1-$D345),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D345,$F345*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E345<>\"\",IFERROR(IF(AND(N$9>=$D345,N$9<=$E345),$F345/($E345+1-$D345),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D345,$F345*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":654.74701941576848},{"$f":"IF($E345<>\"\",IFERROR(IF(AND(O$9>=$D345,O$9<=$E345),$F345/($E345+1-$D345),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D345,$F345*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":669.97078578917149},{"$f":"IF($E345<>\"\",IFERROR(IF(AND(P$9>=$D345,P$9<=$E345),$F345/($E345+1-$D345),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D345,$F345*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":685.54852561448718},{"$f":"IF($E345<>\"\",IFERROR(IF(AND(Q$9>=$D345,Q$9<=$E345),$F345/($E345+1-$D345),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D345,$F345*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":701.48846926004751},{"$f":"IF($E345<>\"\",IFERROR(IF(AND(R$9>=$D345,R$9<=$E345),$F345/($E345+1-$D345),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D345,$F345*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":717.79903846153888},{"$f":"IF($E345<>\"\",IFERROR(IF(AND(S$9>=$D345,S$9<=$E345),$F345/($E345+1-$D345),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D345,$F345*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B346","v":"TR-L-454"},{"$f":"'Trans - Future Infrastructure'!G346","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M346","v":2022},{"$f":"'Trans - Future Infrastructure'!N346","v":2026},{"$f":"'Trans - Future Infrastructure'!Y346","v":104905},72556.71209378622,{"$f":"IF($E346<>\"\",IFERROR(IF(AND(H$9>=$D346,H$9<=$E346),$F346/($E346+1-$D346),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D346,$F346*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E346<>\"\",IFERROR(IF(AND(I$9>=$D346,I$9<=$E346),$F346/($E346+1-$D346),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D346,$F346*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E346<>\"\",IFERROR(IF(AND(J$9>=$D346,J$9<=$E346),$F346/($E346+1-$D346),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D346,$F346*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E346<>\"\",IFERROR(IF(AND(K$9>=$D346,K$9<=$E346),$F346/($E346+1-$D346),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D346,$F346*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E346<>\"\",IFERROR(IF(AND(L$9>=$D346,L$9<=$E346),$F346/($E346+1-$D346),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D346,$F346*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E346<>\"\",IFERROR(IF(AND(M$9>=$D346,M$9<=$E346),$F346/($E346+1-$D346),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D346,$F346*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E346<>\"\",IFERROR(IF(AND(N$9>=$D346,N$9<=$E346),$F346/($E346+1-$D346),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D346,$F346*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":24083.53298450603},{"$f":"IF($E346<>\"\",IFERROR(IF(AND(O$9>=$D346,O$9<=$E346),$F346/($E346+1-$D346),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D346,$F346*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":24643.508163819439},{"$f":"IF($E346<>\"\",IFERROR(IF(AND(P$9>=$D346,P$9<=$E346),$F346/($E346+1-$D346),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D346,$F346*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":25216.503534217314},{"$f":"IF($E346<>\"\",IFERROR(IF(AND(Q$9>=$D346,Q$9<=$E346),$F346/($E346+1-$D346),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D346,$F346*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":25802.821833003254},{"$f":"IF($E346<>\"\",IFERROR(IF(AND(R$9>=$D346,R$9<=$E346),$F346/($E346+1-$D346),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D346,$F346*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":26402.772836538479},{"$f":"IF($E346<>\"\",IFERROR(IF(AND(S$9>=$D346,S$9<=$E346),$F346/($E346+1-$D346),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D346,$F346*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B347","v":"TR-L-457"},{"$f":"'Trans - Future Infrastructure'!G347","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M347","v":2017},{"$f":"'Trans - Future Infrastructure'!N347","v":2021},{"$f":"'Trans - Future Infrastructure'!Y347","v":1953730},1703738.8923666563,{"$f":"IF($E347<>\"\",IFERROR(IF(AND(H$9>=$D347,H$9<=$E347),$F347/($E347+1-$D347),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D347,$F347*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E347<>\"\",IFERROR(IF(AND(I$9>=$D347,I$9<=$E347),$F347/($E347+1-$D347),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D347,$F347*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":399831.38051941001},{"$f":"IF($E347<>\"\",IFERROR(IF(AND(J$9>=$D347,J$9<=$E347),$F347/($E347+1-$D347),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D347,$F347*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":409128.00859908282},{"$f":"IF($E347<>\"\",IFERROR(IF(AND(K$9>=$D347,K$9<=$E347),$F347/($E347+1-$D347),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D347,$F347*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":418640.79603458091},{"$f":"IF($E347<>\"\",IFERROR(IF(AND(L$9>=$D347,L$9<=$E347),$F347/($E347+1-$D347),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D347,$F347*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":428374.76882745116},{"$f":"IF($E347<>\"\",IFERROR(IF(AND(M$9>=$D347,M$9<=$E347),$F347/($E347+1-$D347),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D347,$F347*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":438335.06984067115},{"$f":"IF($E347<>\"\",IFERROR(IF(AND(N$9>=$D347,N$9<=$E347),$F347/($E347+1-$D347),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D347,$F347*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E347<>\"\",IFERROR(IF(AND(O$9>=$D347,O$9<=$E347),$F347/($E347+1-$D347),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D347,$F347*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E347<>\"\",IFERROR(IF(AND(P$9>=$D347,P$9<=$E347),$F347/($E347+1-$D347),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D347,$F347*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E347<>\"\",IFERROR(IF(AND(Q$9>=$D347,Q$9<=$E347),$F347/($E347+1-$D347),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D347,$F347*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E347<>\"\",IFERROR(IF(AND(R$9>=$D347,R$9<=$E347),$F347/($E347+1-$D347),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D347,$F347*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E347<>\"\",IFERROR(IF(AND(S$9>=$D347,S$9<=$E347),$F347/($E347+1-$D347),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D347,$F347*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B348","v":"TR-L-458"},{"$f":"'Trans - Future Infrastructure'!G348","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M348","v":2017},{"$f":"'Trans - Future Infrastructure'!N348","v":2021},{"$f":"'Trans - Future Infrastructure'!Y348","v":585219},510336.82794036128,{"$f":"IF($E348<>\"\",IFERROR(IF(AND(H$9>=$D348,H$9<=$E348),$F348/($E348+1-$D348),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D348,$F348*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E348<>\"\",IFERROR(IF(AND(I$9>=$D348,I$9<=$E348),$F348/($E348+1-$D348),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D348,$F348*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":119765.22890890174},{"$f":"IF($E348<>\"\",IFERROR(IF(AND(J$9>=$D348,J$9<=$E348),$F348/($E348+1-$D348),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D348,$F348*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":122549.93477315016},{"$f":"IF($E348<>\"\",IFERROR(IF(AND(K$9>=$D348,K$9<=$E348),$F348/($E348+1-$D348),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D348,$F348*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":125399.38886875946},{"$f":"IF($E348<>\"\",IFERROR(IF(AND(L$9>=$D348,L$9<=$E348),$F348/($E348+1-$D348),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D348,$F348*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":128315.09668092937},{"$f":"IF($E348<>\"\",IFERROR(IF(AND(M$9>=$D348,M$9<=$E348),$F348/($E348+1-$D348),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D348,$F348*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":131298.59869945579},{"$f":"IF($E348<>\"\",IFERROR(IF(AND(N$9>=$D348,N$9<=$E348),$F348/($E348+1-$D348),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D348,$F348*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E348<>\"\",IFERROR(IF(AND(O$9>=$D348,O$9<=$E348),$F348/($E348+1-$D348),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D348,$F348*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E348<>\"\",IFERROR(IF(AND(P$9>=$D348,P$9<=$E348),$F348/($E348+1-$D348),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D348,$F348*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E348<>\"\",IFERROR(IF(AND(Q$9>=$D348,Q$9<=$E348),$F348/($E348+1-$D348),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D348,$F348*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E348<>\"\",IFERROR(IF(AND(R$9>=$D348,R$9<=$E348),$F348/($E348+1-$D348),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D348,$F348*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E348<>\"\",IFERROR(IF(AND(S$9>=$D348,S$9<=$E348),$F348/($E348+1-$D348),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D348,$F348*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B349","v":"TR-L-459"},{"$f":"'Trans - Future Infrastructure'!G349","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M349","v":2017},{"$f":"'Trans - Future Infrastructure'!N349","v":2021},{"$f":"'Trans - Future Infrastructure'!Y349","v":810303},706620.02206107217,{"$f":"IF($E349<>\"\",IFERROR(IF(AND(H$9>=$D349,H$9<=$E349),$F349/($E349+1-$D349),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D349,$F349*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E349<>\"\",IFERROR(IF(AND(I$9>=$D349,I$9<=$E349),$F349/($E349+1-$D349),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D349,$F349*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":165828.73126226218},{"$f":"IF($E349<>\"\",IFERROR(IF(AND(J$9>=$D349,J$9<=$E349),$F349/($E349+1-$D349),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D349,$F349*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":169684.47674543699},{"$f":"IF($E349<>\"\",IFERROR(IF(AND(K$9>=$D349,K$9<=$E349),$F349/($E349+1-$D349),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D349,$F349*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":173629.87360034857},{"$f":"IF($E349<>\"\",IFERROR(IF(AND(L$9>=$D349,L$9<=$E349),$F349/($E349+1-$D349),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D349,$F349*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":177667.00634437214},{"$f":"IF($E349<>\"\",IFERROR(IF(AND(M$9>=$D349,M$9<=$E349),$F349/($E349+1-$D349),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D349,$F349*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":181798.0079627714},{"$f":"IF($E349<>\"\",IFERROR(IF(AND(N$9>=$D349,N$9<=$E349),$F349/($E349+1-$D349),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D349,$F349*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E349<>\"\",IFERROR(IF(AND(O$9>=$D349,O$9<=$E349),$F349/($E349+1-$D349),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D349,$F349*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E349<>\"\",IFERROR(IF(AND(P$9>=$D349,P$9<=$E349),$F349/($E349+1-$D349),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D349,$F349*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E349<>\"\",IFERROR(IF(AND(Q$9>=$D349,Q$9<=$E349),$F349/($E349+1-$D349),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D349,$F349*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E349<>\"\",IFERROR(IF(AND(R$9>=$D349,R$9<=$E349),$F349/($E349+1-$D349),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D349,$F349*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E349<>\"\",IFERROR(IF(AND(S$9>=$D349,S$9<=$E349),$F349/($E349+1-$D349),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D349,$F349*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B350","v":"TR-L-460"},{"$f":"'Trans - Future Infrastructure'!G350","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M350","v":2022},{"$f":"'Trans - Future Infrastructure'!N350","v":2026},{"$f":"'Trans - Future Infrastructure'!Y350","v":738276},510622.74608218973,{"$f":"IF($E350<>\"\",IFERROR(IF(AND(H$9>=$D350,H$9<=$E350),$F350/($E350+1-$D350),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D350,$F350*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E350<>\"\",IFERROR(IF(AND(I$9>=$D350,I$9<=$E350),$F350/($E350+1-$D350),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D350,$F350*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E350<>\"\",IFERROR(IF(AND(J$9>=$D350,J$9<=$E350),$F350/($E350+1-$D350),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D350,$F350*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E350<>\"\",IFERROR(IF(AND(K$9>=$D350,K$9<=$E350),$F350/($E350+1-$D350),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D350,$F350*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E350<>\"\",IFERROR(IF(AND(L$9>=$D350,L$9<=$E350),$F350/($E350+1-$D350),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D350,$F350*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E350<>\"\",IFERROR(IF(AND(M$9>=$D350,M$9<=$E350),$F350/($E350+1-$D350),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D350,$F350*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E350<>\"\",IFERROR(IF(AND(N$9>=$D350,N$9<=$E350),$F350/($E350+1-$D350),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D350,$F350*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":169489.48474971807},{"$f":"IF($E350<>\"\",IFERROR(IF(AND(O$9>=$D350,O$9<=$E350),$F350/($E350+1-$D350),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D350,$F350*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":173430.3477732421},{"$f":"IF($E350<>\"\",IFERROR(IF(AND(P$9>=$D350,P$9<=$E350),$F350/($E350+1-$D350),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D350,$F350*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":177462.84126807895},{"$f":"IF($E350<>\"\",IFERROR(IF(AND(Q$9>=$D350,Q$9<=$E350),$F350/($E350+1-$D350),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D350,$F350*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":181589.09576838391},{"$f":"IF($E350<>\"\",IFERROR(IF(AND(R$9>=$D350,R$9<=$E350),$F350/($E350+1-$D350),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D350,$F350*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":185811.29134615397},{"$f":"IF($E350<>\"\",IFERROR(IF(AND(S$9>=$D350,S$9<=$E350),$F350/($E350+1-$D350),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D350,$F350*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B351","v":"TR-L-461"},{"$f":"'Trans - Future Infrastructure'!G351","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M351","v":2022},{"$f":"'Trans - Future Infrastructure'!N351","v":2026},{"$f":"'Trans - Future Infrastructure'!Y351","v":1305488},902930.43189450249,{"$f":"IF($E351<>\"\",IFERROR(IF(AND(H$9>=$D351,H$9<=$E351),$F351/($E351+1-$D351),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D351,$F351*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E351<>\"\",IFERROR(IF(AND(I$9>=$D351,I$9<=$E351),$F351/($E351+1-$D351),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D351,$F351*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E351<>\"\",IFERROR(IF(AND(J$9>=$D351,J$9<=$E351),$F351/($E351+1-$D351),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D351,$F351*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E351<>\"\",IFERROR(IF(AND(K$9>=$D351,K$9<=$E351),$F351/($E351+1-$D351),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D351,$F351*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E351<>\"\",IFERROR(IF(AND(L$9>=$D351,L$9<=$E351),$F351/($E351+1-$D351),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D351,$F351*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E351<>\"\",IFERROR(IF(AND(M$9>=$D351,M$9<=$E351),$F351/($E351+1-$D351),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D351,$F351*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E351<>\"\",IFERROR(IF(AND(N$9>=$D351,N$9<=$E351),$F351/($E351+1-$D351),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D351,$F351*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":299707.00451719947},{"$f":"IF($E351<>\"\",IFERROR(IF(AND(O$9>=$D351,O$9<=$E351),$F351/($E351+1-$D351),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D351,$F351*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":306675.60350572719},{"$f":"IF($E351<>\"\",IFERROR(IF(AND(P$9>=$D351,P$9<=$E351),$F351/($E351+1-$D351),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D351,$F351*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":313806.23198015627},{"$f":"IF($E351<>\"\",IFERROR(IF(AND(Q$9>=$D351,Q$9<=$E351),$F351/($E351+1-$D351),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D351,$F351*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":321102.65734830324},{"$f":"IF($E351<>\"\",IFERROR(IF(AND(R$9>=$D351,R$9<=$E351),$F351/($E351+1-$D351),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D351,$F351*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":328568.73461538483},{"$f":"IF($E351<>\"\",IFERROR(IF(AND(S$9>=$D351,S$9<=$E351),$F351/($E351+1-$D351),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D351,$F351*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B352","v":"TR-L-462"},{"$f":"'Trans - Future Infrastructure'!G352","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M352","v":2017},{"$f":"'Trans - Future Infrastructure'!N352","v":2021},{"$f":"'Trans - Future Infrastructure'!Y352","v":270101},235540.00735369071,{"$f":"IF($E352<>\"\",IFERROR(IF(AND(H$9>=$D352,H$9<=$E352),$F352/($E352+1-$D352),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D352,$F352*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E352<>\"\",IFERROR(IF(AND(I$9>=$D352,I$9<=$E352),$F352/($E352+1-$D352),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D352,$F352*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":55276.243754087387},{"$f":"IF($E352<>\"\",IFERROR(IF(AND(J$9>=$D352,J$9<=$E352),$F352/($E352+1-$D352),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D352,$F352*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":56561.492248478993},{"$f":"IF($E352<>\"\",IFERROR(IF(AND(K$9>=$D352,K$9<=$E352),$F352/($E352+1-$D352),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D352,$F352*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":57876.624533449525},{"$f":"IF($E352<>\"\",IFERROR(IF(AND(L$9>=$D352,L$9<=$E352),$F352/($E352+1-$D352),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D352,$F352*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":59222.335448124039},{"$f":"IF($E352<>\"\",IFERROR(IF(AND(M$9>=$D352,M$9<=$E352),$F352/($E352+1-$D352),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D352,$F352*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":60599.335987590464},{"$f":"IF($E352<>\"\",IFERROR(IF(AND(N$9>=$D352,N$9<=$E352),$F352/($E352+1-$D352),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D352,$F352*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E352<>\"\",IFERROR(IF(AND(O$9>=$D352,O$9<=$E352),$F352/($E352+1-$D352),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D352,$F352*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E352<>\"\",IFERROR(IF(AND(P$9>=$D352,P$9<=$E352),$F352/($E352+1-$D352),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D352,$F352*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E352<>\"\",IFERROR(IF(AND(Q$9>=$D352,Q$9<=$E352),$F352/($E352+1-$D352),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D352,$F352*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E352<>\"\",IFERROR(IF(AND(R$9>=$D352,R$9<=$E352),$F352/($E352+1-$D352),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D352,$F352*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E352<>\"\",IFERROR(IF(AND(S$9>=$D352,S$9<=$E352),$F352/($E352+1-$D352),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D352,$F352*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B353","v":"TR-L-463"},{"$f":"'Trans - Future Infrastructure'!G353","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M353","v":2017},{"$f":"'Trans - Future Infrastructure'!N353","v":2021},{"$f":"'Trans - Future Infrastructure'!Y353","v":1440538},1256212.7911902249,{"$f":"IF($E353<>\"\",IFERROR(IF(AND(H$9>=$D353,H$9<=$E353),$F353/($E353+1-$D353),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D353,$F353*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E353<>\"\",IFERROR(IF(AND(I$9>=$D353,I$9<=$E353),$F353/($E353+1-$D353),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D353,$F353*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":294806.49692161649},{"$f":"IF($E353<>\"\",IFERROR(IF(AND(J$9>=$D353,J$9<=$E353),$F353/($E353+1-$D353),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D353,$F353*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":301661.15238610533},{"$f":"IF($E353<>\"\",IFERROR(IF(AND(K$9>=$D353,K$9<=$E353),$F353/($E353+1-$D353),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D353,$F353*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":308675.1879932555},{"$f":"IF($E353<>\"\",IFERROR(IF(AND(L$9>=$D353,L$9<=$E353),$F353/($E353+1-$D353),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D353,$F353*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":315852.3095500191},{"$f":"IF($E353<>\"\",IFERROR(IF(AND(M$9>=$D353,M$9<=$E353),$F353/($E353+1-$D353),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D353,$F353*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":323196.30902844341},{"$f":"IF($E353<>\"\",IFERROR(IF(AND(N$9>=$D353,N$9<=$E353),$F353/($E353+1-$D353),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D353,$F353*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E353<>\"\",IFERROR(IF(AND(O$9>=$D353,O$9<=$E353),$F353/($E353+1-$D353),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D353,$F353*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E353<>\"\",IFERROR(IF(AND(P$9>=$D353,P$9<=$E353),$F353/($E353+1-$D353),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D353,$F353*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E353<>\"\",IFERROR(IF(AND(Q$9>=$D353,Q$9<=$E353),$F353/($E353+1-$D353),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D353,$F353*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E353<>\"\",IFERROR(IF(AND(R$9>=$D353,R$9<=$E353),$F353/($E353+1-$D353),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D353,$F353*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E353<>\"\",IFERROR(IF(AND(S$9>=$D353,S$9<=$E353),$F353/($E353+1-$D353),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D353,$F353*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B354","v":"TR-L-464"},{"$f":"'Trans - Future Infrastructure'!G354","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M354","v":2017},{"$f":"'Trans - Future Infrastructure'!N354","v":2021},{"$f":"'Trans - Future Infrastructure'!Y354","v":733774},639883.35236058745,{"$f":"IF($E354<>\"\",IFERROR(IF(AND(H$9>=$D354,H$9<=$E354),$F354/($E354+1-$D354),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D354,$F354*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E354<>\"\",IFERROR(IF(AND(I$9>=$D354,I$9<=$E354),$F354/($E354+1-$D354),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D354,$F354*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":150167.05041599891},{"$f":"IF($E354<>\"\",IFERROR(IF(AND(J$9>=$D354,J$9<=$E354),$F354/($E354+1-$D354),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D354,$F354*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":153658.6403350429},{"$f":"IF($E354<>\"\",IFERROR(IF(AND(K$9>=$D354,K$9<=$E354),$F354/($E354+1-$D354),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D354,$F354*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":157231.41450941458},{"$f":"IF($E354<>\"\",IFERROR(IF(AND(L$9>=$D354,L$9<=$E354),$F354/($E354+1-$D354),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D354,$F354*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":160887.26058441756},{"$f":"IF($E354<>\"\",IFERROR(IF(AND(M$9>=$D354,M$9<=$E354),$F354/($E354+1-$D354),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D354,$F354*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":164628.1100956983},{"$f":"IF($E354<>\"\",IFERROR(IF(AND(N$9>=$D354,N$9<=$E354),$F354/($E354+1-$D354),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D354,$F354*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E354<>\"\",IFERROR(IF(AND(O$9>=$D354,O$9<=$E354),$F354/($E354+1-$D354),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D354,$F354*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E354<>\"\",IFERROR(IF(AND(P$9>=$D354,P$9<=$E354),$F354/($E354+1-$D354),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D354,$F354*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E354<>\"\",IFERROR(IF(AND(Q$9>=$D354,Q$9<=$E354),$F354/($E354+1-$D354),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D354,$F354*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E354<>\"\",IFERROR(IF(AND(R$9>=$D354,R$9<=$E354),$F354/($E354+1-$D354),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D354,$F354*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E354<>\"\",IFERROR(IF(AND(S$9>=$D354,S$9<=$E354),$F354/($E354+1-$D354),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D354,$F354*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B355","v":"TR-L-465"},{"$f":"'Trans - Future Infrastructure'!G355","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M355","v":2022},{"$f":"'Trans - Future Infrastructure'!N355","v":2026},{"$f":"'Trans - Future Infrastructure'!Y355","v":8386},5800.1104582097259,{"$f":"IF($E355<>\"\",IFERROR(IF(AND(H$9>=$D355,H$9<=$E355),$F355/($E355+1-$D355),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D355,$F355*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E355<>\"\",IFERROR(IF(AND(I$9>=$D355,I$9<=$E355),$F355/($E355+1-$D355),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D355,$F355*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E355<>\"\",IFERROR(IF(AND(J$9>=$D355,J$9<=$E355),$F355/($E355+1-$D355),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D355,$F355*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E355<>\"\",IFERROR(IF(AND(K$9>=$D355,K$9<=$E355),$F355/($E355+1-$D355),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D355,$F355*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E355<>\"\",IFERROR(IF(AND(L$9>=$D355,L$9<=$E355),$F355/($E355+1-$D355),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D355,$F355*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E355<>\"\",IFERROR(IF(AND(M$9>=$D355,M$9<=$E355),$F355/($E355+1-$D355),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D355,$F355*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E355<>\"\",IFERROR(IF(AND(N$9>=$D355,N$9<=$E355),$F355/($E355+1-$D355),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D355,$F355*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1925.2133607365481},{"$f":"IF($E355<>\"\",IFERROR(IF(AND(O$9>=$D355,O$9<=$E355),$F355/($E355+1-$D355),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D355,$F355*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1969.9772123520311},{"$f":"IF($E355<>\"\",IFERROR(IF(AND(P$9>=$D355,P$9<=$E355),$F355/($E355+1-$D355),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D355,$F355*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":2015.7818849239445},{"$f":"IF($E355<>\"\",IFERROR(IF(AND(Q$9>=$D355,Q$9<=$E355),$F355/($E355+1-$D355),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D355,$F355*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":2062.6515789673067},{"$f":"IF($E355<>\"\",IFERROR(IF(AND(R$9>=$D355,R$9<=$E355),$F355/($E355+1-$D355),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D355,$F355*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":2110.6110576923093},{"$f":"IF($E355<>\"\",IFERROR(IF(AND(S$9>=$D355,S$9<=$E355),$F355/($E355+1-$D355),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D355,$F355*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B356","v":"TR-L-466"},{"$f":"'Trans - Future Infrastructure'!G356","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M356","v":2022},{"$f":"'Trans - Future Infrastructure'!N356","v":2026},{"$f":"'Trans - Future Infrastructure'!Y356","v":6547},4528.1806784997707,{"$f":"IF($E356<>\"\",IFERROR(IF(AND(H$9>=$D356,H$9<=$E356),$F356/($E356+1-$D356),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D356,$F356*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E356<>\"\",IFERROR(IF(AND(I$9>=$D356,I$9<=$E356),$F356/($E356+1-$D356),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D356,$F356*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E356<>\"\",IFERROR(IF(AND(J$9>=$D356,J$9<=$E356),$F356/($E356+1-$D356),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D356,$F356*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E356<>\"\",IFERROR(IF(AND(K$9>=$D356,K$9<=$E356),$F356/($E356+1-$D356),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D356,$F356*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E356<>\"\",IFERROR(IF(AND(L$9>=$D356,L$9<=$E356),$F356/($E356+1-$D356),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D356,$F356*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E356<>\"\",IFERROR(IF(AND(M$9>=$D356,M$9<=$E356),$F356/($E356+1-$D356),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D356,$F356*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E356<>\"\",IFERROR(IF(AND(N$9>=$D356,N$9<=$E356),$F356/($E356+1-$D356),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D356,$F356*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1503.0255035466469},{"$f":"IF($E356<>\"\",IFERROR(IF(AND(O$9>=$D356,O$9<=$E356),$F356/($E356+1-$D356),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D356,$F356*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1537.9729083315942},{"$f":"IF($E356<>\"\",IFERROR(IF(AND(P$9>=$D356,P$9<=$E356),$F356/($E356+1-$D356),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D356,$F356*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1573.7328882181093},{"$f":"IF($E356<>\"\",IFERROR(IF(AND(Q$9>=$D356,Q$9<=$E356),$F356/($E356+1-$D356),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D356,$F356*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1610.3243366919814},{"$f":"IF($E356<>\"\",IFERROR(IF(AND(R$9>=$D356,R$9<=$E356),$F356/($E356+1-$D356),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D356,$F356*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1647.7665865384627},{"$f":"IF($E356<>\"\",IFERROR(IF(AND(S$9>=$D356,S$9<=$E356),$F356/($E356+1-$D356),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D356,$F356*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B357","v":"TR-L-468"},{"$f":"'Trans - Future Infrastructure'!G357","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M357","v":2022},{"$f":"'Trans - Future Infrastructure'!N357","v":2026},{"$f":"'Trans - Future Infrastructure'!Y357","v":4051514},2802197.5581902121,{"$f":"IF($E357<>\"\",IFERROR(IF(AND(H$9>=$D357,H$9<=$E357),$F357/($E357+1-$D357),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D357,$F357*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E357<>\"\",IFERROR(IF(AND(I$9>=$D357,I$9<=$E357),$F357/($E357+1-$D357),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D357,$F357*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E357<>\"\",IFERROR(IF(AND(J$9>=$D357,J$9<=$E357),$F357/($E357+1-$D357),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D357,$F357*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E357<>\"\",IFERROR(IF(AND(K$9>=$D357,K$9<=$E357),$F357/($E357+1-$D357),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D357,$F357*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E357<>\"\",IFERROR(IF(AND(L$9>=$D357,L$9<=$E357),$F357/($E357+1-$D357),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D357,$F357*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E357<>\"\",IFERROR(IF(AND(M$9>=$D357,M$9<=$E357),$F357/($E357+1-$D357),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D357,$F357*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E357<>\"\",IFERROR(IF(AND(N$9>=$D357,N$9<=$E357),$F357/($E357+1-$D357),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D357,$F357*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":930125.07560352667},{"$f":"IF($E357<>\"\",IFERROR(IF(AND(O$9>=$D357,O$9<=$E357),$F357/($E357+1-$D357),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D357,$F357*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":951751.75954271737},{"$f":"IF($E357<>\"\",IFERROR(IF(AND(P$9>=$D357,P$9<=$E357),$F357/($E357+1-$D357),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D357,$F357*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":973881.29355064989},{"$f":"IF($E357<>\"\",IFERROR(IF(AND(Q$9>=$D357,Q$9<=$E357),$F357/($E357+1-$D357),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D357,$F357*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":996525.36958122451},{"$f":"IF($E357<>\"\",IFERROR(IF(AND(R$9>=$D357,R$9<=$E357),$F357/($E357+1-$D357),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D357,$F357*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":1019695.9514423084},{"$f":"IF($E357<>\"\",IFERROR(IF(AND(S$9>=$D357,S$9<=$E357),$F357/($E357+1-$D357),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D357,$F357*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B358","v":"TR-L-469"},{"$f":"'Trans - Future Infrastructure'!G358","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M358","v":2022},{"$f":"'Trans - Future Infrastructure'!N358","v":2026},{"$f":"'Trans - Future Infrastructure'!Y358","v":17606},12177.050408685955,{"$f":"IF($E358<>\"\",IFERROR(IF(AND(H$9>=$D358,H$9<=$E358),$F358/($E358+1-$D358),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D358,$F358*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E358<>\"\",IFERROR(IF(AND(I$9>=$D358,I$9<=$E358),$F358/($E358+1-$D358),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D358,$F358*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E358<>\"\",IFERROR(IF(AND(J$9>=$D358,J$9<=$E358),$F358/($E358+1-$D358),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D358,$F358*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E358<>\"\",IFERROR(IF(AND(K$9>=$D358,K$9<=$E358),$F358/($E358+1-$D358),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D358,$F358*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E358<>\"\",IFERROR(IF(AND(L$9>=$D358,L$9<=$E358),$F358/($E358+1-$D358),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D358,$F358*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E358<>\"\",IFERROR(IF(AND(M$9>=$D358,M$9<=$E358),$F358/($E358+1-$D358),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D358,$F358*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E358<>\"\",IFERROR(IF(AND(N$9>=$D358,N$9<=$E358),$F358/($E358+1-$D358),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D358,$F358*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":4041.8920139670477},{"$f":"IF($E358<>\"\",IFERROR(IF(AND(O$9>=$D358,O$9<=$E358),$F358/($E358+1-$D358),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D358,$F358*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":4135.8715478976701},{"$f":"IF($E358<>\"\",IFERROR(IF(AND(P$9>=$D358,P$9<=$E358),$F358/($E358+1-$D358),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D358,$F358*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":4232.0362349118723},{"$f":"IF($E358<>\"\",IFERROR(IF(AND(Q$9>=$D358,Q$9<=$E358),$F358/($E358+1-$D358),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D358,$F358*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":4330.4368828164079},{"$f":"IF($E358<>\"\",IFERROR(IF(AND(R$9>=$D358,R$9<=$E358),$F358/($E358+1-$D358),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D358,$F358*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":4431.125480769233},{"$f":"IF($E358<>\"\",IFERROR(IF(AND(S$9>=$D358,S$9<=$E358),$F358/($E358+1-$D358),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D358,$F358*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B359","v":"TR-L-470"},{"$f":"'Trans - Future Infrastructure'!G359","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M359","v":2022},{"$f":"'Trans - Future Infrastructure'!N359","v":2026},{"$f":"'Trans - Future Infrastructure'!Y359","v":17250},11930.825829253248,{"$f":"IF($E359<>\"\",IFERROR(IF(AND(H$9>=$D359,H$9<=$E359),$F359/($E359+1-$D359),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D359,$F359*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E359<>\"\",IFERROR(IF(AND(I$9>=$D359,I$9<=$E359),$F359/($E359+1-$D359),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D359,$F359*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E359<>\"\",IFERROR(IF(AND(J$9>=$D359,J$9<=$E359),$F359/($E359+1-$D359),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D359,$F359*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E359<>\"\",IFERROR(IF(AND(K$9>=$D359,K$9<=$E359),$F359/($E359+1-$D359),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D359,$F359*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E359<>\"\",IFERROR(IF(AND(L$9>=$D359,L$9<=$E359),$F359/($E359+1-$D359),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D359,$F359*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E359<>\"\",IFERROR(IF(AND(M$9>=$D359,M$9<=$E359),$F359/($E359+1-$D359),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D359,$F359*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E359<>\"\",IFERROR(IF(AND(N$9>=$D359,N$9<=$E359),$F359/($E359+1-$D359),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D359,$F359*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":3960.1634238856968},{"$f":"IF($E359<>\"\",IFERROR(IF(AND(O$9>=$D359,O$9<=$E359),$F359/($E359+1-$D359),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D359,$F359*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":4052.2426559828923},{"$f":"IF($E359<>\"\",IFERROR(IF(AND(P$9>=$D359,P$9<=$E359),$F359/($E359+1-$D359),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D359,$F359*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":4146.4628565392368},{"$f":"IF($E359<>\"\",IFERROR(IF(AND(Q$9>=$D359,Q$9<=$E359),$F359/($E359+1-$D359),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D359,$F359*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":4242.8738060083515},{"$f":"IF($E359<>\"\",IFERROR(IF(AND(R$9>=$D359,R$9<=$E359),$F359/($E359+1-$D359),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D359,$F359*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":4341.5264423076951},{"$f":"IF($E359<>\"\",IFERROR(IF(AND(S$9>=$D359,S$9<=$E359),$F359/($E359+1-$D359),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D359,$F359*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B360","v":"TR-L-471"},{"$f":"'Trans - Future Infrastructure'!G360","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M360","v":2022},{"$f":"'Trans - Future Infrastructure'!N360","v":2026},{"$f":"'Trans - Future Infrastructure'!Y360","v":45484},31458.648232913318,{"$f":"IF($E360<>\"\",IFERROR(IF(AND(H$9>=$D360,H$9<=$E360),$F360/($E360+1-$D360),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D360,$F360*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E360<>\"\",IFERROR(IF(AND(I$9>=$D360,I$9<=$E360),$F360/($E360+1-$D360),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D360,$F360*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E360<>\"\",IFERROR(IF(AND(J$9>=$D360,J$9<=$E360),$F360/($E360+1-$D360),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D360,$F360*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E360<>\"\",IFERROR(IF(AND(K$9>=$D360,K$9<=$E360),$F360/($E360+1-$D360),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D360,$F360*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E360<>\"\",IFERROR(IF(AND(L$9>=$D360,L$9<=$E360),$F360/($E360+1-$D360),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D360,$F360*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E360<>\"\",IFERROR(IF(AND(M$9>=$D360,M$9<=$E360),$F360/($E360+1-$D360),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D360,$F360*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E360<>\"\",IFERROR(IF(AND(N$9>=$D360,N$9<=$E360),$F360/($E360+1-$D360),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D360,$F360*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":10441.975256348813},{"$f":"IF($E360<>\"\",IFERROR(IF(AND(O$9>=$D360,O$9<=$E360),$F360/($E360+1-$D360),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D360,$F360*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":10684.7655052015},{"$f":"IF($E360<>\"\",IFERROR(IF(AND(P$9>=$D360,P$9<=$E360),$F360/($E360+1-$D360),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D360,$F360*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":10933.20096039598},{"$f":"IF($E360<>\"\",IFERROR(IF(AND(Q$9>=$D360,Q$9<=$E360),$F360/($E360+1-$D360),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D360,$F360*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":11187.412880723701},{"$f":"IF($E360<>\"\",IFERROR(IF(AND(R$9>=$D360,R$9<=$E360),$F360/($E360+1-$D360),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D360,$F360*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":11447.535576923083},{"$f":"IF($E360<>\"\",IFERROR(IF(AND(S$9>=$D360,S$9<=$E360),$F360/($E360+1-$D360),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D360,$F360*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B361","v":"TR-L-472"},{"$f":"'Trans - Future Infrastructure'!G361","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M361","v":2022},{"$f":"'Trans - Future Infrastructure'!N361","v":2026},{"$f":"'Trans - Future Infrastructure'!Y361","v":1935723},1338827.4763292514,{"$f":"IF($E361<>\"\",IFERROR(IF(AND(H$9>=$D361,H$9<=$E361),$F361/($E361+1-$D361),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D361,$F361*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E361<>\"\",IFERROR(IF(AND(I$9>=$D361,I$9<=$E361),$F361/($E361+1-$D361),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D361,$F361*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E361<>\"\",IFERROR(IF(AND(J$9>=$D361,J$9<=$E361),$F361/($E361+1-$D361),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D361,$F361*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E361<>\"\",IFERROR(IF(AND(K$9>=$D361,K$9<=$E361),$F361/($E361+1-$D361),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D361,$F361*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E361<>\"\",IFERROR(IF(AND(L$9>=$D361,L$9<=$E361),$F361/($E361+1-$D361),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D361,$F361*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E361<>\"\",IFERROR(IF(AND(M$9>=$D361,M$9<=$E361),$F361/($E361+1-$D361),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D361,$F361*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E361<>\"\",IFERROR(IF(AND(N$9>=$D361,N$9<=$E361),$F361/($E361+1-$D361),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D361,$F361*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":444393.01005068363},{"$f":"IF($E361<>\"\",IFERROR(IF(AND(O$9>=$D361,O$9<=$E361),$F361/($E361+1-$D361),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D361,$F361*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":454725.75714592304},{"$f":"IF($E361<>\"\",IFERROR(IF(AND(P$9>=$D361,P$9<=$E361),$F361/($E361+1-$D361),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D361,$F361*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":465298.75478543196},{"$f":"IF($E361<>\"\",IFERROR(IF(AND(Q$9>=$D361,Q$9<=$E361),$F361/($E361+1-$D361),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D361,$F361*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":476117.58912393649},{"$f":"IF($E361<>\"\",IFERROR(IF(AND(R$9>=$D361,R$9<=$E361),$F361/($E361+1-$D361),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D361,$F361*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":487187.97620192333},{"$f":"IF($E361<>\"\",IFERROR(IF(AND(S$9>=$D361,S$9<=$E361),$F361/($E361+1-$D361),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D361,$F361*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B362","v":"TR-L-473"},{"$f":"'Trans - Future Infrastructure'!G362","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M362","v":2022},{"$f":"'Trans - Future Infrastructure'!N362","v":2026},{"$f":"'Trans - Future Infrastructure'!Y362","v":495185},342490.78192804474,{"$f":"IF($E362<>\"\",IFERROR(IF(AND(H$9>=$D362,H$9<=$E362),$F362/($E362+1-$D362),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D362,$F362*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E362<>\"\",IFERROR(IF(AND(I$9>=$D362,I$9<=$E362),$F362/($E362+1-$D362),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D362,$F362*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E362<>\"\",IFERROR(IF(AND(J$9>=$D362,J$9<=$E362),$F362/($E362+1-$D362),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D362,$F362*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E362<>\"\",IFERROR(IF(AND(K$9>=$D362,K$9<=$E362),$F362/($E362+1-$D362),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D362,$F362*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E362<>\"\",IFERROR(IF(AND(L$9>=$D362,L$9<=$E362),$F362/($E362+1-$D362),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D362,$F362*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E362<>\"\",IFERROR(IF(AND(M$9>=$D362,M$9<=$E362),$F362/($E362+1-$D362),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D362,$F362*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E362<>\"\",IFERROR(IF(AND(N$9>=$D362,N$9<=$E362),$F362/($E362+1-$D362),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D362,$F362*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":113681.94348155588},{"$f":"IF($E362<>\"\",IFERROR(IF(AND(O$9>=$D362,O$9<=$E362),$F362/($E362+1-$D362),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D362,$F362*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":116325.20461466021},{"$f":"IF($E362<>\"\",IFERROR(IF(AND(P$9>=$D362,P$9<=$E362),$F362/($E362+1-$D362),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D362,$F362*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":119029.92519509462},{"$f":"IF($E362<>\"\",IFERROR(IF(AND(Q$9>=$D362,Q$9<=$E362),$F362/($E362+1-$D362),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D362,$F362*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":121797.53423931859},{"$f":"IF($E362<>\"\",IFERROR(IF(AND(R$9>=$D362,R$9<=$E362),$F362/($E362+1-$D362),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D362,$F362*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":124629.4939903847},{"$f":"IF($E362<>\"\",IFERROR(IF(AND(S$9>=$D362,S$9<=$E362),$F362/($E362+1-$D362),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D362,$F362*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]
[null,{"$f":"'Trans - Future Infrastructure'!B363","v":"TR-L-474"},{"$f":"'Trans - Future Infrastructure'!G363","v":"Citywide"},{"$f":"'Trans - Future Infrastructure'!M363","v":2022},{"$f":"'Trans - Future Infrastructure'!N363","v":2026},{"$f":"'Trans - Future Infrastructure'!Y363","v":149490},103393.57409942425,{"$f":"IF($E363<>\"\",IFERROR(IF(AND(H$9>=$D363,H$9<=$E363),$F363/($E363+1-$D363),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(H$9=$D363,$F363*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E363<>\"\",IFERROR(IF(AND(I$9>=$D363,I$9<=$E363),$F363/($E363+1-$D363),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(I$9=$D363,$F363*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E363<>\"\",IFERROR(IF(AND(J$9>=$D363,J$9<=$E363),$F363/($E363+1-$D363),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(J$9=$D363,$F363*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E363<>\"\",IFERROR(IF(AND(K$9>=$D363,K$9<=$E363),$F363/($E363+1-$D363),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(K$9=$D363,$F363*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E363<>\"\",IFERROR(IF(AND(L$9>=$D363,L$9<=$E363),$F363/($E363+1-$D363),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(L$9=$D363,$F363*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E363<>\"\",IFERROR(IF(AND(M$9>=$D363,M$9<=$E363),$F363/($E363+1-$D363),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(M$9=$D363,$F363*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0},{"$f":"IF($E363<>\"\",IFERROR(IF(AND(N$9>=$D363,N$9<=$E363),$F363/($E363+1-$D363),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(N$9=$D363,$F363*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":34319.120593430307},{"$f":"IF($E363<>\"\",IFERROR(IF(AND(O$9>=$D363,O$9<=$E363),$F363/($E363+1-$D363),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(O$9=$D363,$F363*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":35117.087225674353},{"$f":"IF($E363<>\"\",IFERROR(IF(AND(P$9>=$D363,P$9<=$E363),$F363/($E363+1-$D363),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(P$9=$D363,$F363*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":35933.607676756554},{"$f":"IF($E363<>\"\",IFERROR(IF(AND(Q$9>=$D363,Q$9<=$E363),$F363/($E363+1-$D363),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(Q$9=$D363,$F363*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":36769.113348416722},{"$f":"IF($E363<>\"\",IFERROR(IF(AND(R$9>=$D363,R$9<=$E363),$F363/($E363+1-$D363),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(R$9=$D363,$F363*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":37624.045673076944},{"$f":"IF($E363<>\"\",IFERROR(IF(AND(S$9>=$D363,S$9<=$E363),$F363/($E363+1-$D363),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0),IF(S$9=$D363,$F363*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,33,FALSE)-VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))/VLOOKUP(Trans_MSY,'Escalation Indices'!$C$11:$AO$70,33,FALSE))),0))","v":0}]

{"sheet":"Trans Servicing Cost","index":64,"n_rows":22,"n_cols":26,"rows_kept":22,"cut":false,"hidden":true,"merged":[[6,2,6,3],[6,24,6,25]]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Trans Servicing Cost"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,null,"Servicing Cost Analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Establishment Costs"]
[null,null,"Average Servicing Cost","Future Servicing Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"'Average' Establishment Costs","Future Costs Only"]
[null,{"$f":"'Service Areas'!B79","v":"Alexandra Hills"},{"$f":"IFERROR(Y9/'Annualised Trans Demand'!C9,0)","v":309.78074427688705},{"$f":"IFERROR(Z9/'Annualised Trans Demand'!D9,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B79","v":"Alexandra Hills"},{"$f":"SUMIF('Trans - Existing Infrastructure'!G:G,X9,'Trans - Existing Infrastructure'!U:U)+SUMIF('Trans - Future Infrastructure'!G:G,X9,'Trans - Future Infrastructure'!AM:AM)","v":20837454.114832535},{"$f":"SUMIF('Trans - Future Infrastructure'!G:G,X9,'Trans - Future Infrastructure'!AN:AN)","v":0}]
[null,{"$f":"'Service Areas'!B80","v":"Birkdale"},{"$f":"IFERROR(Y10/'Annualised Trans Demand'!C10,0)","v":299.25683853630318},{"$f":"IFERROR(Z10/'Annualised Trans Demand'!D10,0)","v":481.28392606733024},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B80","v":"Birkdale"},{"$f":"SUMIF('Trans - Existing Infrastructure'!G:G,X10,'Trans - Existing Infrastructure'!U:U)+SUMIF('Trans - Future Infrastructure'!G:G,X10,'Trans - Future Infrastructure'!AM:AM)","v":17030096.227889501},{"$f":"SUMIF('Trans - Future Infrastructure'!G:G,X10,'Trans - Future Infrastructure'!AN:AN)","v":1589661.6058799338}]
[null,{"$f":"'Service Areas'!B81","v":"Capalaba"},{"$f":"IFERROR(Y11/'Annualised Trans Demand'!C11,0)","v":25.754669853770643},{"$f":"IFERROR(Z11/'Annualised Trans Demand'!D11,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B81","v":"Capalaba"},{"$f":"SUMIF('Trans - Existing Infrastructure'!G:G,X11,'Trans - Existing Infrastructure'!U:U)+SUMIF('Trans - Future Infrastructure'!G:G,X11,'Trans - Future Infrastructure'!AM:AM)","v":3824445.531100478},{"$f":"SUMIF('Trans - Future Infrastructure'!G:G,X11,'Trans - Future Infrastructure'!AN:AN)","v":0}]
[null,{"$f":"'Service Areas'!B82","v":"Cleveland"},{"$f":"IFERROR(Y12/'Annualised Trans Demand'!C12,0)","v":225.33271450031239},{"$f":"IFERROR(Z12/'Annualised Trans Demand'!D12,0)","v":81.604678574741129},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B82","v":"Cleveland"},{"$f":"SUMIF('Trans - Existing Infrastructure'!G:G,X12,'Trans - Existing Infrastructure'!U:U)+SUMIF('Trans - Future Infrastructure'!G:G,X12,'Trans - Future Infrastructure'!AM:AM)","v":24943161.077551909},{"$f":"SUMIF('Trans - Future Infrastructure'!G:G,X12,'Trans - Future Infrastructure'!AN:AN)","v":916404.694776788}]
[null,{"$f":"'Service Areas'!B83","v":"Mount Cotton"},{"$f":"IFERROR(Y13/'Annualised Trans Demand'!C13,0)","v":0},{"$f":"IFERROR(Z13/'Annualised Trans Demand'!D13,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B83","v":"Mount Cotton"},{"$f":"SUMIF('Trans - Existing Infrastructure'!G:G,X13,'Trans - Existing Infrastructure'!U:U)+SUMIF('Trans - Future Infrastructure'!G:G,X13,'Trans - Future Infrastructure'!AM:AM)","v":0},{"$f":"SUMIF('Trans - Future Infrastructure'!G:G,X13,'Trans - Future Infrastructure'!AN:AN)","v":0}]
[null,{"$f":"'Service Areas'!B84","v":"Ormiston"},{"$f":"IFERROR(Y14/'Annualised Trans Demand'!C14,0)","v":424.87289062949588},{"$f":"IFERROR(Z14/'Annualised Trans Demand'!D14,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B84","v":"Ormiston"},{"$f":"SUMIF('Trans - Existing Infrastructure'!G:G,X14,'Trans - Existing Infrastructure'!U:U)+SUMIF('Trans - Future Infrastructure'!G:G,X14,'Trans - Future Infrastructure'!AM:AM)","v":11079343.980861243},{"$f":"SUMIF('Trans - Future Infrastructure'!G:G,X14,'Trans - Future Infrastructure'!AN:AN)","v":0}]
[null,{"$f":"'Service Areas'!B85","v":"Redland Bay"},{"$f":"IFERROR(Y15/'Annualised Trans Demand'!C15,0)","v":1322.2688568951389},{"$f":"IFERROR(Z15/'Annualised Trans Demand'!D15,0)","v":3650.7152861358604},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B85","v":"Redland Bay"},{"$f":"SUMIF('Trans - Existing Infrastructure'!G:G,X15,'Trans - Existing Infrastructure'!U:U)+SUMIF('Trans - Future Infrastructure'!G:G,X15,'Trans - Future Infrastructure'!AM:AM)","v":68689179.323165849},{"$f":"SUMIF('Trans - Future Infrastructure'!G:G,X15,'Trans - Future Infrastructure'!AN:AN)","v":17052371.677232847}]
[null,{"$f":"'Service Areas'!B86","v":"Sheldon"},{"$f":"IFERROR(Y16/'Annualised Trans Demand'!C16,0)","v":0},{"$f":"IFERROR(Z16/'Annualised Trans Demand'!D16,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B86","v":"Sheldon"},{"$f":"SUMIF('Trans - Existing Infrastructure'!G:G,X16,'Trans - Existing Infrastructure'!U:U)+SUMIF('Trans - Future Infrastructure'!G:G,X16,'Trans - Future Infrastructure'!AM:AM)","v":0},{"$f":"SUMIF('Trans - Future Infrastructure'!G:G,X16,'Trans - Future Infrastructure'!AN:AN)","v":0}]
[null,{"$f":"'Service Areas'!B87","v":"Thorneside"},{"$f":"IFERROR(Y17/'Annualised Trans Demand'!C17,0)","v":1157.9400300360453},{"$f":"IFERROR(Z17/'Annualised Trans Demand'!D17,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B87","v":"Thorneside"},{"$f":"SUMIF('Trans - Existing Infrastructure'!G:G,X17,'Trans - Existing Infrastructure'!U:U)+SUMIF('Trans - Future Infrastructure'!G:G,X17,'Trans - Future Infrastructure'!AM:AM)","v":12023567.65550239},{"$f":"SUMIF('Trans - Future Infrastructure'!G:G,X17,'Trans - Future Infrastructure'!AN:AN)","v":0}]
[null,{"$f":"'Service Areas'!B88","v":"Thornlands"},{"$f":"IFERROR(Y18/'Annualised Trans Demand'!C18,0)","v":840.17878248861518},{"$f":"IFERROR(Z18/'Annualised Trans Demand'!D18,0)","v":2520.0252068496657},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B88","v":"Thornlands"},{"$f":"SUMIF('Trans - Existing Infrastructure'!G:G,X18,'Trans - Existing Infrastructure'!U:U)+SUMIF('Trans - Future Infrastructure'!G:G,X18,'Trans - Future Infrastructure'!AM:AM)","v":47031720.219068676},{"$f":"SUMIF('Trans - Future Infrastructure'!G:G,X18,'Trans - Future Infrastructure'!AN:AN)","v":20664783.577920355}]
[null,{"$f":"'Service Areas'!B89","v":"Victoria Point"},{"$f":"IFERROR(Y19/'Annualised Trans Demand'!C19,0)","v":217.79594917384708},{"$f":"IFERROR(Z19/'Annualised Trans Demand'!D19,0)","v":27.005353350407709},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B89","v":"Victoria Point"},{"$f":"SUMIF('Trans - Existing Infrastructure'!G:G,X19,'Trans - Existing Infrastructure'!U:U)+SUMIF('Trans - Future Infrastructure'!G:G,X19,'Trans - Future Infrastructure'!AM:AM)","v":18341255.976816058},{"$f":"SUMIF('Trans - Future Infrastructure'!G:G,X19,'Trans - Future Infrastructure'!AN:AN)","v":180234.4361462025}]
[null,{"$f":"'Service Areas'!B90","v":"Wellington Point"},{"$f":"IFERROR(Y20/'Annualised Trans Demand'!C20,0)","v":228.05723769677036},{"$f":"IFERROR(Z20/'Annualised Trans Demand'!D20,0)","v":400.6735289910032},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B90","v":"Wellington Point"},{"$f":"SUMIF('Trans - Existing Infrastructure'!G:G,X20,'Trans - Existing Infrastructure'!U:U)+SUMIF('Trans - Future Infrastructure'!G:G,X20,'Trans - Future Infrastructure'!AM:AM)","v":9546579.8826201558},{"$f":"SUMIF('Trans - Future Infrastructure'!G:G,X20,'Trans - Future Infrastructure'!AN:AN)","v":909310.80128044402}]
[null,{"$f":"'Service Areas'!B91","v":"Islands"},{"$f":"IFERROR(Y21/'Annualised Trans Demand'!C21,0)","v":0},{"$f":"IFERROR(Z21/'Annualised Trans Demand'!D21,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B91","v":"Islands"},{"$f":"SUMIF('Trans - Existing Infrastructure'!G:G,X21,'Trans - Existing Infrastructure'!U:U)+SUMIF('Trans - Future Infrastructure'!G:G,X21,'Trans - Future Infrastructure'!AM:AM)","v":0},{"$f":"SUMIF('Trans - Future Infrastructure'!G:G,X21,'Trans - Future Infrastructure'!AN:AN)","v":0}]
[null,{"$f":"'Service Areas'!B92","v":"Citywide"},{"$f":"IFERROR(Y22/'Annualised Trans Demand'!C22,0)","v":576.15098818743513},{"$f":"IFERROR(Z22/'Annualised Trans Demand'!D22,0)","v":1707.544071508951},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B92","v":"Citywide"},{"$f":"SUMIF('Trans - Existing Infrastructure'!G:G,X22,'Trans - Existing Infrastructure'!U:U)+SUMIF('Trans - Future Infrastructure'!G:G,X22,'Trans - Future Infrastructure'!AM:AM)","v":409581347.81079084},{"$f":"SUMIF('Trans - Future Infrastructure'!G:G,X22,'Trans - Future Infrastructure'!AN:AN)","v":97576549.004666448}]

{"sheet":"Trans Summary Expenditure","index":65,"n_rows":23,"n_cols":15,"rows_kept":23,"cut":false,"hidden":true,"merged":[[7,2,8,2]]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Trans Summary Expenditure"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"All values as at Construction or Revenue Year"]
[null,"Year","NPV",{"$f":"Trans_MSY","v":2016},{"$f":"D8+1","v":2017},{"$f":"E8+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027]
[null,"Period",null,{"$f":"D8-Trans_MSY","v":0},1,2,3,4,5,6,7,8,9,10,11]
[null,{"$f":"'Service Areas'!B79","v":"Alexandra Hills"},{"$f":"NPV(Trans_ADR,E10:VD10)+D10","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B10,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!D$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B10,'Trans Cons Cost NPV Calcs'!H:H)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B10,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!D$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B10,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!E$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B10,'Trans Cons Cost NPV Calcs'!I:I)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B10,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!E$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B10,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!F$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B10,'Trans Cons Cost NPV Calcs'!J:J)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B10,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!F$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B10,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!G$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B10,'Trans Cons Cost NPV Calcs'!K:K)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B10,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!G$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B10,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!H$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B10,'Trans Cons Cost NPV Calcs'!L:L)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B10,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!H$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B10,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!I$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B10,'Trans Cons Cost NPV Calcs'!M:M)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B10,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!I$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B10,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!J$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B10,'Trans Cons Cost NPV Calcs'!N:N)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B10,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!J$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B10,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!K$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B10,'Trans Cons Cost NPV Calcs'!O:O)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B10,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!K$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B10,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!L$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B10,'Trans Cons Cost NPV Calcs'!P:P)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B10,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!L$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B10,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!M$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B10,'Trans Cons Cost NPV Calcs'!Q:Q)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B10,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!M$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B10,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!N$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B10,'Trans Cons Cost NPV Calcs'!R:R)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B10,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!N$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B10,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!O$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B10,'Trans Cons Cost NPV Calcs'!S:S)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B10,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!O$8)","v":0}]
[null,{"$f":"'Service Areas'!B80","v":"Birkdale"},1589661.6058799338,{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B11,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!D$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B11,'Trans Cons Cost NPV Calcs'!H:H)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B11,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!D$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B11,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!E$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B11,'Trans Cons Cost NPV Calcs'!I:I)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B11,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!E$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B11,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!F$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B11,'Trans Cons Cost NPV Calcs'!J:J)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B11,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!F$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B11,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!G$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B11,'Trans Cons Cost NPV Calcs'!K:K)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B11,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!G$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B11,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!H$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B11,'Trans Cons Cost NPV Calcs'!L:L)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B11,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!H$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B11,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!I$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B11,'Trans Cons Cost NPV Calcs'!M:M)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B11,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!I$8)","v":1801146.4944904917},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B11,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!J$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B11,'Trans Cons Cost NPV Calcs'!N:N)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B11,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!J$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B11,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!K$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B11,'Trans Cons Cost NPV Calcs'!O:O)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B11,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!K$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B11,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!L$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B11,'Trans Cons Cost NPV Calcs'!P:P)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B11,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!L$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B11,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!M$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B11,'Trans Cons Cost NPV Calcs'!Q:Q)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B11,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!M$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B11,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!N$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B11,'Trans Cons Cost NPV Calcs'!R:R)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B11,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!N$8)","v":632589.34615384659},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B11,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!O$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B11,'Trans Cons Cost NPV Calcs'!S:S)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B11,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!O$8)","v":0}]
[null,{"$f":"'Service Areas'!B81","v":"Capalaba"},0,{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B12,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!D$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B12,'Trans Cons Cost NPV Calcs'!H:H)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B12,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!D$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B12,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!E$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B12,'Trans Cons Cost NPV Calcs'!I:I)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B12,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!E$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B12,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!F$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B12,'Trans Cons Cost NPV Calcs'!J:J)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B12,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!F$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B12,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!G$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B12,'Trans Cons Cost NPV Calcs'!K:K)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B12,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!G$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B12,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!H$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B12,'Trans Cons Cost NPV Calcs'!L:L)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B12,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!H$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B12,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!I$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B12,'Trans Cons Cost NPV Calcs'!M:M)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B12,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!I$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B12,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!J$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B12,'Trans Cons Cost NPV Calcs'!N:N)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B12,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!J$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B12,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!K$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B12,'Trans Cons Cost NPV Calcs'!O:O)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B12,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!K$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B12,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!L$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B12,'Trans Cons Cost NPV Calcs'!P:P)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B12,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!L$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B12,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!M$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B12,'Trans Cons Cost NPV Calcs'!Q:Q)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B12,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!M$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B12,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!N$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B12,'Trans Cons Cost NPV Calcs'!R:R)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B12,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!N$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B12,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!O$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B12,'Trans Cons Cost NPV Calcs'!S:S)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B12,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!O$8)","v":0}]
[null,{"$f":"'Service Areas'!B82","v":"Cleveland"},916404.694776788,{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B13,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!D$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B13,'Trans Cons Cost NPV Calcs'!H:H)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B13,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!D$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B13,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!E$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B13,'Trans Cons Cost NPV Calcs'!I:I)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B13,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!E$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B13,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!F$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B13,'Trans Cons Cost NPV Calcs'!J:J)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B13,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!F$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B13,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!G$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B13,'Trans Cons Cost NPV Calcs'!K:K)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B13,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!G$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B13,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!H$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B13,'Trans Cons Cost NPV Calcs'!L:L)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B13,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!H$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B13,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!I$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B13,'Trans Cons Cost NPV Calcs'!M:M)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B13,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!I$8)","v":1296152.4018573354},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B13,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!J$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B13,'Trans Cons Cost NPV Calcs'!N:N)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B13,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!J$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B13,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!K$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B13,'Trans Cons Cost NPV Calcs'!O:O)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B13,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!K$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B13,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!L$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B13,'Trans Cons Cost NPV Calcs'!P:P)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B13,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!L$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B13,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!M$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B13,'Trans Cons Cost NPV Calcs'!Q:Q)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B13,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!M$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B13,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!N$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B13,'Trans Cons Cost NPV Calcs'!R:R)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B13,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!N$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B13,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!O$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B13,'Trans Cons Cost NPV Calcs'!S:S)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B13,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!O$8)","v":0}]
[null,{"$f":"'Service Areas'!B83","v":"Mount Cotton"},0,{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B14,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!D$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B14,'Trans Cons Cost NPV Calcs'!H:H)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B14,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!D$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B14,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!E$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B14,'Trans Cons Cost NPV Calcs'!I:I)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B14,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!E$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B14,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!F$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B14,'Trans Cons Cost NPV Calcs'!J:J)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B14,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!F$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B14,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!G$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B14,'Trans Cons Cost NPV Calcs'!K:K)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B14,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!G$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B14,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!H$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B14,'Trans Cons Cost NPV Calcs'!L:L)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B14,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!H$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B14,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!I$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B14,'Trans Cons Cost NPV Calcs'!M:M)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B14,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!I$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B14,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!J$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B14,'Trans Cons Cost NPV Calcs'!N:N)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B14,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!J$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B14,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!K$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B14,'Trans Cons Cost NPV Calcs'!O:O)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B14,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!K$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B14,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!L$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B14,'Trans Cons Cost NPV Calcs'!P:P)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B14,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!L$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B14,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!M$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B14,'Trans Cons Cost NPV Calcs'!Q:Q)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B14,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!M$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B14,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!N$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B14,'Trans Cons Cost NPV Calcs'!R:R)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B14,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!N$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B14,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!O$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B14,'Trans Cons Cost NPV Calcs'!S:S)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B14,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!O$8)","v":0}]
[null,{"$f":"'Service Areas'!B84","v":"Ormiston"},0,{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B15,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!D$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B15,'Trans Cons Cost NPV Calcs'!H:H)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B15,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!D$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B15,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!E$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B15,'Trans Cons Cost NPV Calcs'!I:I)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B15,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!E$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B15,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!F$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B15,'Trans Cons Cost NPV Calcs'!J:J)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B15,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!F$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B15,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!G$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B15,'Trans Cons Cost NPV Calcs'!K:K)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B15,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!G$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B15,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!H$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B15,'Trans Cons Cost NPV Calcs'!L:L)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B15,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!H$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B15,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!I$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B15,'Trans Cons Cost NPV Calcs'!M:M)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B15,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!I$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B15,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!J$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B15,'Trans Cons Cost NPV Calcs'!N:N)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B15,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!J$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B15,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!K$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B15,'Trans Cons Cost NPV Calcs'!O:O)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B15,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!K$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B15,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!L$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B15,'Trans Cons Cost NPV Calcs'!P:P)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B15,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!L$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B15,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!M$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B15,'Trans Cons Cost NPV Calcs'!Q:Q)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B15,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!M$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B15,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!N$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B15,'Trans Cons Cost NPV Calcs'!R:R)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B15,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!N$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B15,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!O$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B15,'Trans Cons Cost NPV Calcs'!S:S)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B15,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!O$8)","v":0}]
[null,{"$f":"'Service Areas'!B85","v":"Redland Bay"},17052371.677232847,{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B16,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!D$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B16,'Trans Cons Cost NPV Calcs'!H:H)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B16,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!D$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B16,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!E$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B16,'Trans Cons Cost NPV Calcs'!I:I)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B16,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!E$8)","v":1554939.3493444584},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B16,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!F$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B16,'Trans Cons Cost NPV Calcs'!J:J)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B16,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!F$8)","v":321017.84316469613},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B16,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!G$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B16,'Trans Cons Cost NPV Calcs'!K:K)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B16,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!G$8)","v":9892591.9561916385},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B16,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!H$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B16,'Trans Cons Cost NPV Calcs'!L:L)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B16,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!H$8)","v":336119.6042921613},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B16,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!I$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B16,'Trans Cons Cost NPV Calcs'!M:M)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B16,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!I$8)","v":622523.42595284269},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B16,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!J$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B16,'Trans Cons Cost NPV Calcs'!N:N)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B16,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!J$8)","v":2096725.8959279195},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B16,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!K$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B16,'Trans Cons Cost NPV Calcs'!O:O)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B16,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!K$8)","v":2145477.6492648846},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B16,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!L$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B16,'Trans Cons Cost NPV Calcs'!P:P)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B16,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!L$8)","v":2195362.9477438475},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B16,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!M$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B16,'Trans Cons Cost NPV Calcs'!Q:Q)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B16,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!M$8)","v":2246408.1478443388},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B16,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!N$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B16,'Trans Cons Cost NPV Calcs'!R:R)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B16,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!N$8)","v":2298640.2188701937},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B16,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!O$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B16,'Trans Cons Cost NPV Calcs'!S:S)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B16,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!O$8)","v":591340.27019982925}]
[null,{"$f":"'Service Areas'!B86","v":"Sheldon"},0,{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B17,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!D$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B17,'Trans Cons Cost NPV Calcs'!H:H)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B17,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!D$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B17,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!E$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B17,'Trans Cons Cost NPV Calcs'!I:I)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B17,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!E$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B17,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!F$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B17,'Trans Cons Cost NPV Calcs'!J:J)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B17,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!F$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B17,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!G$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B17,'Trans Cons Cost NPV Calcs'!K:K)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B17,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!G$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B17,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!H$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B17,'Trans Cons Cost NPV Calcs'!L:L)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B17,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!H$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B17,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!I$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B17,'Trans Cons Cost NPV Calcs'!M:M)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B17,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!I$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B17,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!J$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B17,'Trans Cons Cost NPV Calcs'!N:N)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B17,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!J$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B17,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!K$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B17,'Trans Cons Cost NPV Calcs'!O:O)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B17,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!K$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B17,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!L$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B17,'Trans Cons Cost NPV Calcs'!P:P)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B17,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!L$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B17,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!M$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B17,'Trans Cons Cost NPV Calcs'!Q:Q)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B17,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!M$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B17,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!N$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B17,'Trans Cons Cost NPV Calcs'!R:R)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B17,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!N$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B17,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!O$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B17,'Trans Cons Cost NPV Calcs'!S:S)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B17,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!O$8)","v":0}]
[null,{"$f":"'Service Areas'!B87","v":"Thorneside"},0,{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B18,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!D$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B18,'Trans Cons Cost NPV Calcs'!H:H)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B18,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!D$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B18,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!E$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B18,'Trans Cons Cost NPV Calcs'!I:I)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B18,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!E$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B18,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!F$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B18,'Trans Cons Cost NPV Calcs'!J:J)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B18,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!F$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B18,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!G$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B18,'Trans Cons Cost NPV Calcs'!K:K)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B18,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!G$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B18,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!H$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B18,'Trans Cons Cost NPV Calcs'!L:L)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B18,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!H$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B18,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!I$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B18,'Trans Cons Cost NPV Calcs'!M:M)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B18,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!I$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B18,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!J$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B18,'Trans Cons Cost NPV Calcs'!N:N)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B18,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!J$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B18,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!K$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B18,'Trans Cons Cost NPV Calcs'!O:O)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B18,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!K$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B18,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!L$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B18,'Trans Cons Cost NPV Calcs'!P:P)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B18,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!L$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B18,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!M$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B18,'Trans Cons Cost NPV Calcs'!Q:Q)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B18,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!M$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B18,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!N$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B18,'Trans Cons Cost NPV Calcs'!R:R)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B18,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!N$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B18,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!O$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B18,'Trans Cons Cost NPV Calcs'!S:S)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B18,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!O$8)","v":0}]
[null,{"$f":"'Service Areas'!B88","v":"Thornlands"},20664783.577920355,{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B19,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!D$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B19,'Trans Cons Cost NPV Calcs'!H:H)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B19,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!D$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B19,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!E$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B19,'Trans Cons Cost NPV Calcs'!I:I)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B19,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!E$8)","v":6333772.2605072521},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B19,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!F$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B19,'Trans Cons Cost NPV Calcs'!J:J)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B19,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!F$8)","v":6372996.1599537469},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B19,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!G$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B19,'Trans Cons Cost NPV Calcs'!K:K)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B19,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!G$8)","v":3382978.1756391483},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B19,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!H$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B19,'Trans Cons Cost NPV Calcs'!L:L)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B19,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!H$8)","v":3461637.0589406826},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B19,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!I$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B19,'Trans Cons Cost NPV Calcs'!M:M)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B19,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!I$8)","v":4366949.2268903647},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B19,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!J$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B19,'Trans Cons Cost NPV Calcs'!N:N)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B19,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!J$8)","v":234426.06361502895},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B19,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!K$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B19,'Trans Cons Cost NPV Calcs'!O:O)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B19,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!K$8)","v":239876.79117618102},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B19,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!L$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B19,'Trans Cons Cost NPV Calcs'!P:P)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B19,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!L$8)","v":245454.25563035501},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B19,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!M$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B19,'Trans Cons Cost NPV Calcs'!Q:Q)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B19,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!M$8)","v":251161.40378416929},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B19,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!N$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B19,'Trans Cons Cost NPV Calcs'!R:R)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B19,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!N$8)","v":343016.96030409925},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B19,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!O$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B19,'Trans Cons Cost NPV Calcs'!S:S)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B19,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!O$8)","v":0}]
[null,{"$f":"'Service Areas'!B89","v":"Victoria Point"},180234.4361462025,{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B20,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!D$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B20,'Trans Cons Cost NPV Calcs'!H:H)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B20,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!D$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B20,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!E$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B20,'Trans Cons Cost NPV Calcs'!I:I)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B20,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!E$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B20,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!F$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B20,'Trans Cons Cost NPV Calcs'!J:J)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B20,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!F$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B20,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!G$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B20,'Trans Cons Cost NPV Calcs'!K:K)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B20,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!G$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B20,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!H$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B20,'Trans Cons Cost NPV Calcs'!L:L)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B20,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!H$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B20,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!I$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B20,'Trans Cons Cost NPV Calcs'!M:M)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B20,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!I$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B20,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!J$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B20,'Trans Cons Cost NPV Calcs'!N:N)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B20,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!J$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B20,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!K$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B20,'Trans Cons Cost NPV Calcs'!O:O)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B20,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!K$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B20,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!L$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B20,'Trans Cons Cost NPV Calcs'!P:P)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B20,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!L$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B20,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!M$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B20,'Trans Cons Cost NPV Calcs'!Q:Q)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B20,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!M$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B20,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!N$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B20,'Trans Cons Cost NPV Calcs'!R:R)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B20,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!N$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B20,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!O$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B20,'Trans Cons Cost NPV Calcs'!S:S)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B20,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!O$8)","v":386446.20964718278}]
[null,{"$f":"'Service Areas'!B90","v":"Wellington Point"},909310.80128044402,{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B21,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!D$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B21,'Trans Cons Cost NPV Calcs'!H:H)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B21,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!D$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B21,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!E$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B21,'Trans Cons Cost NPV Calcs'!I:I)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B21,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!E$8)","v":102875.23711594805},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B21,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!F$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B21,'Trans Cons Cost NPV Calcs'!J:J)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B21,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!F$8)","v":105267.22750157685},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B21,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!G$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B21,'Trans Cons Cost NPV Calcs'!K:K)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B21,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!G$8)","v":107714.83494496753},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B21,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!H$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B21,'Trans Cons Cost NPV Calcs'!L:L)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B21,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!H$8)","v":110219.35261900764},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B21,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!I$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B21,'Trans Cons Cost NPV Calcs'!M:M)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B21,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!I$8)","v":112782.10376462834},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B21,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!J$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B21,'Trans Cons Cost NPV Calcs'!N:N)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B21,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!J$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B21,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!K$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B21,'Trans Cons Cost NPV Calcs'!O:O)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B21,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!K$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B21,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!L$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B21,'Trans Cons Cost NPV Calcs'!P:P)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B21,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!L$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B21,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!M$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B21,'Trans Cons Cost NPV Calcs'!Q:Q)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B21,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!M$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B21,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!N$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B21,'Trans Cons Cost NPV Calcs'!R:R)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B21,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!N$8)","v":942122.54539858992},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B21,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!O$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B21,'Trans Cons Cost NPV Calcs'!S:S)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B21,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!O$8)","v":0}]
[null,{"$f":"'Service Areas'!B91","v":"Islands"},0,{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B22,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!D$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B22,'Trans Cons Cost NPV Calcs'!H:H)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B22,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!D$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B22,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!E$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B22,'Trans Cons Cost NPV Calcs'!I:I)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B22,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!E$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B22,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!F$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B22,'Trans Cons Cost NPV Calcs'!J:J)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B22,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!F$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B22,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!G$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B22,'Trans Cons Cost NPV Calcs'!K:K)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B22,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!G$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B22,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!H$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B22,'Trans Cons Cost NPV Calcs'!L:L)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B22,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!H$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B22,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!I$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B22,'Trans Cons Cost NPV Calcs'!M:M)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B22,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!I$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B22,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!J$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B22,'Trans Cons Cost NPV Calcs'!N:N)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B22,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!J$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B22,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!K$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B22,'Trans Cons Cost NPV Calcs'!O:O)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B22,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!K$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B22,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!L$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B22,'Trans Cons Cost NPV Calcs'!P:P)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B22,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!L$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B22,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!M$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B22,'Trans Cons Cost NPV Calcs'!Q:Q)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B22,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!M$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B22,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!N$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B22,'Trans Cons Cost NPV Calcs'!R:R)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B22,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!N$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B22,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!O$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B22,'Trans Cons Cost NPV Calcs'!S:S)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B22,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!O$8)","v":0}]
[null,{"$f":"'Service Areas'!B92","v":"Citywide"},97576549.004666448,{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B23,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!D$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B23,'Trans Cons Cost NPV Calcs'!H:H)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B23,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!D$8)","v":0},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B23,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!E$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B23,'Trans Cons Cost NPV Calcs'!I:I)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B23,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!E$8)","v":8956555.9059689883},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B23,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!F$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B23,'Trans Cons Cost NPV Calcs'!J:J)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B23,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!F$8)","v":7304432.1208081963},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B23,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!G$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B23,'Trans Cons Cost NPV Calcs'!K:K)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B23,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!G$8)","v":7474270.1877256893},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B23,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!H$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B23,'Trans Cons Cost NPV Calcs'!L:L)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B23,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!H$8)","v":18420268.541554973},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B23,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!I$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B23,'Trans Cons Cost NPV Calcs'!M:M)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B23,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!I$8)","v":7795832.2826456875},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B23,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!J$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B23,'Trans Cons Cost NPV Calcs'!N:N)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B23,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!J$8)","v":19540374.155188989},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B23,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!K$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B23,'Trans Cons Cost NPV Calcs'!O:O)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B23,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!K$8)","v":17898319.187224265},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B23,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!L$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B23,'Trans Cons Cost NPV Calcs'!P:P)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B23,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!L$8)","v":18314479.660968833},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B23,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!M$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B23,'Trans Cons Cost NPV Calcs'!Q:Q)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B23,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!M$8)","v":18534244.77015695},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B23,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!N$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B23,'Trans Cons Cost NPV Calcs'!R:R)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B23,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!N$8)","v":19881029.467788491},{"$f":"SUMIFS('Trans - Future Infrastructure'!$AC:$AC,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B23,'Trans - Future Infrastructure'!$L:$L,'Trans Summary Expenditure'!O$8)+SUMIF('Trans Cons Cost NPV Calcs'!$C:$C,'Trans Summary Expenditure'!$B23,'Trans Cons Cost NPV Calcs'!S:S)-SUMIFS('Trans - Future Infrastructure'!$AF:$AF,'Trans - Future Infrastructure'!$G:$G,'Trans Summary Expenditure'!$B23,'Trans - Future Infrastructure'!$O:$O,'Trans Summary Expenditure'!O$8)","v":6496442.3725665594}]

{"sheet":"Trans Rev - Average","index":66,"n_rows":23,"n_cols":15,"rows_kept":23,"cut":false,"hidden":true,"merged":[[7,2,8,2]]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Trans Rev - Average"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"All values as at Construction or Revenue Year"]
[null,"Year","NPV",{"$f":"Trans_MSY","v":2016},{"$f":"D8+1","v":2017},{"$f":"E8+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027]
[null,"Period",null,{"$f":"D8-Trans_MSY","v":0},1,2,3,4,5,6,7,8,9,10,11]
[null,{"$f":"'Service Areas'!B79","v":"Alexandra Hills"},{"$f":"NPV(Trans_ADR,E10:VR10)","v":594211.81857079803},{"$f":"'Annualised Trans Demand'!E9*('Trans Servicing Cost'!$C9*((1+Trans_CE)^'Trans Summary Expenditure'!D$9))","v":20243242.296261739},{"$f":"'Annualised Trans Demand'!F9*('Trans Servicing Cost'!$C9*((1+Trans_CE)^'Trans Summary Expenditure'!E$9))","v":72303.940924904833},{"$f":"'Annualised Trans Demand'!G9*('Trans Servicing Cost'!$C9*((1+Trans_CE)^'Trans Summary Expenditure'!F$9))","v":73692.905972523222},{"$f":"'Annualised Trans Demand'!H9*('Trans Servicing Cost'!$C9*((1+Trans_CE)^'Trans Summary Expenditure'!G$9))","v":75439.427844072037},{"$f":"'Annualised Trans Demand'!I9*('Trans Servicing Cost'!$C9*((1+Trans_CE)^'Trans Summary Expenditure'!H$9))","v":77227.342283976541},{"$f":"'Annualised Trans Demand'!J9*('Trans Servicing Cost'!$C9*((1+Trans_CE)^'Trans Summary Expenditure'!I$9))","v":79405.9017952086},{"$f":"'Annualised Trans Demand'!K9*('Trans Servicing Cost'!$C9*((1+Trans_CE)^'Trans Summary Expenditure'!J$9))","v":80931.296134124539},{"$f":"'Annualised Trans Demand'!L9*('Trans Servicing Cost'!$C9*((1+Trans_CE)^'Trans Summary Expenditure'!K$9))","v":82849.367852503303},{"$f":"'Annualised Trans Demand'!M9*('Trans Servicing Cost'!$C9*((1+Trans_CE)^'Trans Summary Expenditure'!L$9))","v":84812.89787060763},{"$f":"'Annualised Trans Demand'!N9*('Trans Servicing Cost'!$C9*((1+Trans_CE)^'Trans Summary Expenditure'!M$9))","v":87205.443565780428},{"$f":"'Annualised Trans Demand'!O9*('Trans Servicing Cost'!$C9*((1+Trans_CE)^'Trans Summary Expenditure'!N$9))","v":88880.667786279388},{"$f":"'Annualised Trans Demand'!P9*('Trans Servicing Cost'!$C9*((1+Trans_CE)^'Trans Summary Expenditure'!O$9))","v":90987.139612814208}]
[null,{"$f":"'Service Areas'!B80","v":"Birkdale"},988433.39815097104,{"$f":"'Annualised Trans Demand'!E10*('Trans Servicing Cost'!$C10*((1+Trans_CE)^'Trans Summary Expenditure'!D$9))","v":16041662.829738531},{"$f":"'Annualised Trans Demand'!F10*('Trans Servicing Cost'!$C10*((1+Trans_CE)^'Trans Summary Expenditure'!E$9))","v":119782.54721335892},{"$f":"'Annualised Trans Demand'!G10*('Trans Servicing Cost'!$C10*((1+Trans_CE)^'Trans Summary Expenditure'!F$9))","v":122935.00328457209},{"$f":"'Annualised Trans Demand'!H10*('Trans Servicing Cost'!$C10*((1+Trans_CE)^'Trans Summary Expenditure'!G$9))","v":125527.52061021642},{"$f":"'Annualised Trans Demand'!I10*('Trans Servicing Cost'!$C10*((1+Trans_CE)^'Trans Summary Expenditure'!H$9))","v":128831.17380225575},{"$f":"'Annualised Trans Demand'!J10*('Trans Servicing Cost'!$C10*((1+Trans_CE)^'Trans Summary Expenditure'!I$9))","v":131548.03264019225},{"$f":"'Annualised Trans Demand'!K10*('Trans Servicing Cost'!$C10*((1+Trans_CE)^'Trans Summary Expenditure'!J$9))","v":134665.72101376482},{"$f":"'Annualised Trans Demand'!L10*('Trans Servicing Cost'!$C10*((1+Trans_CE)^'Trans Summary Expenditure'!K$9))","v":138209.87481304887},{"$f":"'Annualised Trans Demand'!M10*('Trans Servicing Cost'!$C10*((1+Trans_CE)^'Trans Summary Expenditure'!L$9))","v":141124.51657865354},{"$f":"'Annualised Trans Demand'!N10*('Trans Servicing Cost'!$C10*((1+Trans_CE)^'Trans Summary Expenditure'!M$9))","v":144838.6539837711},{"$f":"'Annualised Trans Demand'!O10*('Trans Servicing Cost'!$C10*((1+Trans_CE)^'Trans Summary Expenditure'!N$9))","v":147893.08689419879},{"$f":"'Annualised Trans Demand'!P10*('Trans Servicing Cost'!$C10*((1+Trans_CE)^'Trans Summary Expenditure'!O$9))","v":151398.15305359132}]
[null,{"$f":"'Service Areas'!B81","v":"Capalaba"},259973.46866876722,{"$f":"'Annualised Trans Demand'!E11*('Trans Servicing Cost'!$C11*((1+Trans_CE)^'Trans Summary Expenditure'!D$9))","v":3564472.0624317108},{"$f":"'Annualised Trans Demand'!F11*('Trans Servicing Cost'!$C11*((1+Trans_CE)^'Trans Summary Expenditure'!E$9))","v":31532.606413048794},{"$f":"'Annualised Trans Demand'!G11*('Trans Servicing Cost'!$C11*((1+Trans_CE)^'Trans Summary Expenditure'!F$9))","v":32279.92918503805},{"$f":"'Annualised Trans Demand'!H11*('Trans Servicing Cost'!$C11*((1+Trans_CE)^'Trans Summary Expenditure'!G$9))","v":33044.963506723456},{"$f":"'Annualised Trans Demand'!I11*('Trans Servicing Cost'!$C11*((1+Trans_CE)^'Trans Summary Expenditure'!H$9))","v":33828.129141832804},{"$f":"'Annualised Trans Demand'!J11*('Trans Servicing Cost'!$C11*((1+Trans_CE)^'Trans Summary Expenditure'!I$9))","v":34629.855802494247},{"$f":"'Annualised Trans Demand'!K11*('Trans Servicing Cost'!$C11*((1+Trans_CE)^'Trans Summary Expenditure'!J$9))","v":35450.583385013357},{"$f":"'Annualised Trans Demand'!L11*('Trans Servicing Cost'!$C11*((1+Trans_CE)^'Trans Summary Expenditure'!K$9))","v":36290.76221123818},{"$f":"'Annualised Trans Demand'!M11*('Trans Servicing Cost'!$C11*((1+Trans_CE)^'Trans Summary Expenditure'!L$9))","v":37150.853275644527},{"$f":"'Annualised Trans Demand'!N11*('Trans Servicing Cost'!$C11*((1+Trans_CE)^'Trans Summary Expenditure'!M$9))","v":38031.328498277304},{"$f":"'Annualised Trans Demand'!O11*('Trans Servicing Cost'!$C11*((1+Trans_CE)^'Trans Summary Expenditure'!N$9))","v":38965.223384174518},{"$f":"'Annualised Trans Demand'!P11*('Trans Servicing Cost'!$C11*((1+Trans_CE)^'Trans Summary Expenditure'!O$9))","v":39855.375285999857}]
[null,{"$f":"'Service Areas'!B82","v":"Cleveland"},2530442.6297783386,{"$f":"'Annualised Trans Demand'!E12*('Trans Servicing Cost'!$C12*((1+Trans_CE)^'Trans Summary Expenditure'!D$9))","v":22412718.447773572},{"$f":"'Annualised Trans Demand'!F12*('Trans Servicing Cost'!$C12*((1+Trans_CE)^'Trans Summary Expenditure'!E$9))","v":306795.22277917987},{"$f":"'Annualised Trans Demand'!G12*('Trans Servicing Cost'!$C12*((1+Trans_CE)^'Trans Summary Expenditure'!F$9))","v":314302.40961134649},{"$f":"'Annualised Trans Demand'!H12*('Trans Servicing Cost'!$C12*((1+Trans_CE)^'Trans Summary Expenditure'!G$9))","v":321751.37671913538},{"$f":"'Annualised Trans Demand'!I12*('Trans Servicing Cost'!$C12*((1+Trans_CE)^'Trans Summary Expenditure'!H$9))","v":329129.41861909395},{"$f":"'Annualised Trans Demand'!J12*('Trans Servicing Cost'!$C12*((1+Trans_CE)^'Trans Summary Expenditure'!I$9))","v":337183.11650641187},{"$f":"'Annualised Trans Demand'!K12*('Trans Servicing Cost'!$C12*((1+Trans_CE)^'Trans Summary Expenditure'!J$9))","v":345174.35636761383},{"$f":"'Annualised Trans Demand'!L12*('Trans Servicing Cost'!$C12*((1+Trans_CE)^'Trans Summary Expenditure'!K$9))","v":353089.5077806086},{"$f":"'Annualised Trans Demand'!M12*('Trans Servicing Cost'!$C12*((1+Trans_CE)^'Trans Summary Expenditure'!L$9))","v":361729.50184366695},{"$f":"'Annualised Trans Demand'!N12*('Trans Servicing Cost'!$C12*((1+Trans_CE)^'Trans Summary Expenditure'!M$9))","v":370302.49103736191},{"$f":"'Annualised Trans Demand'!O12*('Trans Servicing Cost'!$C12*((1+Trans_CE)^'Trans Summary Expenditure'!N$9))","v":379078.6600749474},{"$f":"'Annualised Trans Demand'!P12*('Trans Servicing Cost'!$C12*((1+Trans_CE)^'Trans Summary Expenditure'!O$9))","v":387771.26697513339}]
[null,{"$f":"'Service Areas'!B83","v":"Mount Cotton"},0,{"$f":"'Annualised Trans Demand'!E13*('Trans Servicing Cost'!$C13*((1+Trans_CE)^'Trans Summary Expenditure'!D$9))","v":0},{"$f":"'Annualised Trans Demand'!F13*('Trans Servicing Cost'!$C13*((1+Trans_CE)^'Trans Summary Expenditure'!E$9))","v":0},{"$f":"'Annualised Trans Demand'!G13*('Trans Servicing Cost'!$C13*((1+Trans_CE)^'Trans Summary Expenditure'!F$9))","v":0},{"$f":"'Annualised Trans Demand'!H13*('Trans Servicing Cost'!$C13*((1+Trans_CE)^'Trans Summary Expenditure'!G$9))","v":0},{"$f":"'Annualised Trans Demand'!I13*('Trans Servicing Cost'!$C13*((1+Trans_CE)^'Trans Summary Expenditure'!H$9))","v":0},{"$f":"'Annualised Trans Demand'!J13*('Trans Servicing Cost'!$C13*((1+Trans_CE)^'Trans Summary Expenditure'!I$9))","v":0},{"$f":"'Annualised Trans Demand'!K13*('Trans Servicing Cost'!$C13*((1+Trans_CE)^'Trans Summary Expenditure'!J$9))","v":0},{"$f":"'Annualised Trans Demand'!L13*('Trans Servicing Cost'!$C13*((1+Trans_CE)^'Trans Summary Expenditure'!K$9))","v":0},{"$f":"'Annualised Trans Demand'!M13*('Trans Servicing Cost'!$C13*((1+Trans_CE)^'Trans Summary Expenditure'!L$9))","v":0},{"$f":"'Annualised Trans Demand'!N13*('Trans Servicing Cost'!$C13*((1+Trans_CE)^'Trans Summary Expenditure'!M$9))","v":0},{"$f":"'Annualised Trans Demand'!O13*('Trans Servicing Cost'!$C13*((1+Trans_CE)^'Trans Summary Expenditure'!N$9))","v":0},{"$f":"'Annualised Trans Demand'!P13*('Trans Servicing Cost'!$C13*((1+Trans_CE)^'Trans Summary Expenditure'!O$9))","v":0}]
[null,{"$f":"'Service Areas'!B84","v":"Ormiston"},847555.02872172382,{"$f":"'Annualised Trans Demand'!E14*('Trans Servicing Cost'!$C14*((1+Trans_CE)^'Trans Summary Expenditure'!D$9))","v":10231788.952139519},{"$f":"'Annualised Trans Demand'!F14*('Trans Servicing Cost'!$C14*((1+Trans_CE)^'Trans Summary Expenditure'!E$9))","v":102646.40124042993},{"$f":"'Annualised Trans Demand'!G14*('Trans Servicing Cost'!$C14*((1+Trans_CE)^'Trans Summary Expenditure'!F$9))","v":105524.3714623274},{"$f":"'Annualised Trans Demand'!H14*('Trans Servicing Cost'!$C14*((1+Trans_CE)^'Trans Summary Expenditure'!G$9))","v":107569.49611633905},{"$f":"'Annualised Trans Demand'!I14*('Trans Servicing Cost'!$C14*((1+Trans_CE)^'Trans Summary Expenditure'!H$9))","v":110585.49865384842},{"$f":"'Annualised Trans Demand'!J14*('Trans Servicing Cost'!$C14*((1+Trans_CE)^'Trans Summary Expenditure'!I$9))","v":112728.71094252715},{"$f":"'Annualised Trans Demand'!K14*('Trans Servicing Cost'!$C14*((1+Trans_CE)^'Trans Summary Expenditure'!J$9))","v":115400.38139186504},{"$f":"'Annualised Trans Demand'!L14*('Trans Servicing Cost'!$C14*((1+Trans_CE)^'Trans Summary Expenditure'!K$9))","v":118635.94403437283},{"$f":"'Annualised Trans Demand'!M14*('Trans Servicing Cost'!$C14*((1+Trans_CE)^'Trans Summary Expenditure'!L$9))","v":120935.17871006348},{"$f":"'Annualised Trans Demand'!N14*('Trans Servicing Cost'!$C14*((1+Trans_CE)^'Trans Summary Expenditure'!M$9))","v":124325.92440500676},{"$f":"'Annualised Trans Demand'!O14*('Trans Servicing Cost'!$C14*((1+Trans_CE)^'Trans Summary Expenditure'!N$9))","v":126735.43426145017},{"$f":"'Annualised Trans Demand'!P14*('Trans Servicing Cost'!$C14*((1+Trans_CE)^'Trans Summary Expenditure'!O$9))","v":129739.06405344653}]
[null,{"$f":"'Service Areas'!B85","v":"Redland Bay"},6176274.5757343676,{"$f":"'Annualised Trans Demand'!E15*('Trans Servicing Cost'!$C15*((1+Trans_CE)^'Trans Summary Expenditure'!D$9))","v":62512904.747431479},{"$f":"'Annualised Trans Demand'!F15*('Trans Servicing Cost'!$C15*((1+Trans_CE)^'Trans Summary Expenditure'!E$9))","v":749898.07235716877},{"$f":"'Annualised Trans Demand'!G15*('Trans Servicing Cost'!$C15*((1+Trans_CE)^'Trans Summary Expenditure'!F$9))","v":766284.96956612763},{"$f":"'Annualised Trans Demand'!H15*('Trans Servicing Cost'!$C15*((1+Trans_CE)^'Trans Summary Expenditure'!G$9))","v":785864.45123516105},{"$f":"'Annualised Trans Demand'!I15*('Trans Servicing Cost'!$C15*((1+Trans_CE)^'Trans Summary Expenditure'!H$9))","v":803037.29172811785},{"$f":"'Annualised Trans Demand'!J15*('Trans Servicing Cost'!$C15*((1+Trans_CE)^'Trans Summary Expenditure'!I$9))","v":823555.83842732222},{"$f":"'Annualised Trans Demand'!K15*('Trans Servicing Cost'!$C15*((1+Trans_CE)^'Trans Summary Expenditure'!J$9))","v":841552.31737242138},{"$f":"'Annualised Trans Demand'!L15*('Trans Servicing Cost'!$C15*((1+Trans_CE)^'Trans Summary Expenditure'!K$9))","v":861497.10729414807},{"$f":"'Annualised Trans Demand'!M15*('Trans Servicing Cost'!$C15*((1+Trans_CE)^'Trans Summary Expenditure'!L$9))","v":883509.37099513342},{"$f":"'Annualised Trans Demand'!N15*('Trans Servicing Cost'!$C15*((1+Trans_CE)^'Trans Summary Expenditure'!M$9))","v":902815.96449008677},{"$f":"'Annualised Trans Demand'!O15*('Trans Servicing Cost'!$C15*((1+Trans_CE)^'Trans Summary Expenditure'!N$9))","v":925883.97355889692},{"$f":"'Annualised Trans Demand'!P15*('Trans Servicing Cost'!$C15*((1+Trans_CE)^'Trans Summary Expenditure'!O$9))","v":946116.5439060115}]
[null,{"$f":"'Service Areas'!B86","v":"Sheldon"},0,{"$f":"'Annualised Trans Demand'!E16*('Trans Servicing Cost'!$C16*((1+Trans_CE)^'Trans Summary Expenditure'!D$9))","v":0},{"$f":"'Annualised Trans Demand'!F16*('Trans Servicing Cost'!$C16*((1+Trans_CE)^'Trans Summary Expenditure'!E$9))","v":0},{"$f":"'Annualised Trans Demand'!G16*('Trans Servicing Cost'!$C16*((1+Trans_CE)^'Trans Summary Expenditure'!F$9))","v":0},{"$f":"'Annualised Trans Demand'!H16*('Trans Servicing Cost'!$C16*((1+Trans_CE)^'Trans Summary Expenditure'!G$9))","v":0},{"$f":"'Annualised Trans Demand'!I16*('Trans Servicing Cost'!$C16*((1+Trans_CE)^'Trans Summary Expenditure'!H$9))","v":0},{"$f":"'Annualised Trans Demand'!J16*('Trans Servicing Cost'!$C16*((1+Trans_CE)^'Trans Summary Expenditure'!I$9))","v":0},{"$f":"'Annualised Trans Demand'!K16*('Trans Servicing Cost'!$C16*((1+Trans_CE)^'Trans Summary Expenditure'!J$9))","v":0},{"$f":"'Annualised Trans Demand'!L16*('Trans Servicing Cost'!$C16*((1+Trans_CE)^'Trans Summary Expenditure'!K$9))","v":0},{"$f":"'Annualised Trans Demand'!M16*('Trans Servicing Cost'!$C16*((1+Trans_CE)^'Trans Summary Expenditure'!L$9))","v":0},{"$f":"'Annualised Trans Demand'!N16*('Trans Servicing Cost'!$C16*((1+Trans_CE)^'Trans Summary Expenditure'!M$9))","v":0},{"$f":"'Annualised Trans Demand'!O16*('Trans Servicing Cost'!$C16*((1+Trans_CE)^'Trans Summary Expenditure'!N$9))","v":0},{"$f":"'Annualised Trans Demand'!P16*('Trans Servicing Cost'!$C16*((1+Trans_CE)^'Trans Summary Expenditure'!O$9))","v":0}]
[null,{"$f":"'Service Areas'!B87","v":"Thorneside"},196368.18871422359,{"$f":"'Annualised Trans Demand'!E17*('Trans Servicing Cost'!$C17*((1+Trans_CE)^'Trans Summary Expenditure'!D$9))","v":11827199.466788167},{"$f":"'Annualised Trans Demand'!F17*('Trans Servicing Cost'!$C17*((1+Trans_CE)^'Trans Summary Expenditure'!E$9))","v":23707.664174957994},{"$f":"'Annualised Trans Demand'!G17*('Trans Servicing Cost'!$C17*((1+Trans_CE)^'Trans Summary Expenditure'!F$9))","v":24269.535815904499},{"$f":"'Annualised Trans Demand'!H17*('Trans Servicing Cost'!$C17*((1+Trans_CE)^'Trans Summary Expenditure'!G$9))","v":24844.723814741439},{"$f":"'Annualised Trans Demand'!I17*('Trans Servicing Cost'!$C17*((1+Trans_CE)^'Trans Summary Expenditure'!H$9))","v":25433.543769150816},{"$f":"'Annualised Trans Demand'!J17*('Trans Servicing Cost'!$C17*((1+Trans_CE)^'Trans Summary Expenditure'!I$9))","v":27338.134694303677},{"$f":"'Annualised Trans Demand'!K17*('Trans Servicing Cost'!$C17*((1+Trans_CE)^'Trans Summary Expenditure'!J$9))","v":26653.379511008261},{"$f":"'Annualised Trans Demand'!L17*('Trans Servicing Cost'!$C17*((1+Trans_CE)^'Trans Summary Expenditure'!K$9))","v":27285.06460541916},{"$f":"'Annualised Trans Demand'!M17*('Trans Servicing Cost'!$C17*((1+Trans_CE)^'Trans Summary Expenditure'!L$9))","v":27931.720636567596},{"$f":"'Annualised Trans Demand'!N17*('Trans Servicing Cost'!$C17*((1+Trans_CE)^'Trans Summary Expenditure'!M$9))","v":28593.702415654247},{"$f":"'Annualised Trans Demand'!O17*('Trans Servicing Cost'!$C17*((1+Trans_CE)^'Trans Summary Expenditure'!N$9))","v":29271.373162905256},{"$f":"'Annualised Trans Demand'!P17*('Trans Servicing Cost'!$C17*((1+Trans_CE)^'Trans Summary Expenditure'!O$9))","v":29965.104706866114}]
[null,{"$f":"'Service Areas'!B88","v":"Thornlands"},6889658.3493276183,{"$f":"'Annualised Trans Demand'!E18*('Trans Servicing Cost'!$C18*((1+Trans_CE)^'Trans Summary Expenditure'!D$9))","v":40142061.86974106},{"$f":"'Annualised Trans Demand'!F18*('Trans Servicing Cost'!$C18*((1+Trans_CE)^'Trans Summary Expenditure'!E$9))","v":836008.47108385479},{"$f":"'Annualised Trans Demand'!G18*('Trans Servicing Cost'!$C18*((1+Trans_CE)^'Trans Summary Expenditure'!F$9))","v":855821.87184854213},{"$f":"'Annualised Trans Demand'!H18*('Trans Servicing Cost'!$C18*((1+Trans_CE)^'Trans Summary Expenditure'!G$9))","v":875203.50777286373},{"$f":"'Annualised Trans Demand'!I18*('Trans Servicing Cost'!$C18*((1+Trans_CE)^'Trans Summary Expenditure'!H$9))","v":896868.53516136191},{"$f":"'Annualised Trans Demand'!J18*('Trans Servicing Cost'!$C18*((1+Trans_CE)^'Trans Summary Expenditure'!I$9))","v":918124.31944468617},{"$f":"'Annualised Trans Demand'!K18*('Trans Servicing Cost'!$C18*((1+Trans_CE)^'Trans Summary Expenditure'!J$9))","v":938916.90710583853},{"$f":"'Annualised Trans Demand'!L18*('Trans Servicing Cost'!$C18*((1+Trans_CE)^'Trans Summary Expenditure'!K$9))","v":962159.1134353535},{"$f":"'Annualised Trans Demand'!M18*('Trans Servicing Cost'!$C18*((1+Trans_CE)^'Trans Summary Expenditure'!L$9))","v":983948.94874020782},{"$f":"'Annualised Trans Demand'!N18*('Trans Servicing Cost'!$C18*((1+Trans_CE)^'Trans Summary Expenditure'!M$9))","v":1008305.8905646148},{"$f":"'Annualised Trans Demand'!O18*('Trans Servicing Cost'!$C18*((1+Trans_CE)^'Trans Summary Expenditure'!N$9))","v":1032202.7401709963},{"$f":"'Annualised Trans Demand'!P18*('Trans Servicing Cost'!$C18*((1+Trans_CE)^'Trans Summary Expenditure'!O$9))","v":1055578.8402312454}]
[null,{"$f":"'Service Areas'!B89","v":"Victoria Point"},1453575.8738251314,{"$f":"'Annualised Trans Demand'!E19*('Trans Servicing Cost'!$C19*((1+Trans_CE)^'Trans Summary Expenditure'!D$9))","v":16887680.102990929},{"$f":"'Annualised Trans Demand'!F19*('Trans Servicing Cost'!$C19*((1+Trans_CE)^'Trans Summary Expenditure'!E$9))","v":176136.59340372114},{"$f":"'Annualised Trans Demand'!G19*('Trans Servicing Cost'!$C19*((1+Trans_CE)^'Trans Summary Expenditure'!F$9))","v":180539.27247836074},{"$f":"'Annualised Trans Demand'!H19*('Trans Servicing Cost'!$C19*((1+Trans_CE)^'Trans Summary Expenditure'!G$9))","v":184818.05323609788},{"$f":"'Annualised Trans Demand'!I19*('Trans Servicing Cost'!$C19*((1+Trans_CE)^'Trans Summary Expenditure'!H$9))","v":189198.24109779345},{"$f":"'Annualised Trans Demand'!J19*('Trans Servicing Cost'!$C19*((1+Trans_CE)^'Trans Summary Expenditure'!I$9))","v":193682.23941181114},{"$f":"'Annualised Trans Demand'!K19*('Trans Servicing Cost'!$C19*((1+Trans_CE)^'Trans Summary Expenditure'!J$9))","v":198272.50848587111},{"$f":"'Annualised Trans Demand'!L19*('Trans Servicing Cost'!$C19*((1+Trans_CE)^'Trans Summary Expenditure'!K$9))","v":202971.56693698626},{"$f":"'Annualised Trans Demand'!M19*('Trans Servicing Cost'!$C19*((1+Trans_CE)^'Trans Summary Expenditure'!L$9))","v":207781.99307339283},{"$f":"'Annualised Trans Demand'!N19*('Trans Servicing Cost'!$C19*((1+Trans_CE)^'Trans Summary Expenditure'!M$9))","v":212706.42630923225},{"$f":"'Annualised Trans Demand'!O19*('Trans Servicing Cost'!$C19*((1+Trans_CE)^'Trans Summary Expenditure'!N$9))","v":217472.28723651232},{"$f":"'Annualised Trans Demand'!P19*('Trans Servicing Cost'!$C19*((1+Trans_CE)^'Trans Summary Expenditure'!O$9))","v":222908.18598888355}]
[null,{"$f":"'Service Areas'!B90","v":"Wellington Point"},517565.78496732045,{"$f":"'Annualised Trans Demand'!E20*('Trans Servicing Cost'!$C20*((1+Trans_CE)^'Trans Summary Expenditure'!D$9))","v":9029014.0976528358},{"$f":"'Annualised Trans Demand'!F20*('Trans Servicing Cost'!$C20*((1+Trans_CE)^'Trans Summary Expenditure'!E$9))","v":62801.330247919446},{"$f":"'Annualised Trans Demand'!G20*('Trans Servicing Cost'!$C20*((1+Trans_CE)^'Trans Summary Expenditure'!F$9))","v":64289.721774795151},{"$f":"'Annualised Trans Demand'!H20*('Trans Servicing Cost'!$C20*((1+Trans_CE)^'Trans Summary Expenditure'!G$9))","v":65813.388180857801},{"$f":"'Annualised Trans Demand'!I20*('Trans Servicing Cost'!$C20*((1+Trans_CE)^'Trans Summary Expenditure'!H$9))","v":67373.165480744137},{"$f":"'Annualised Trans Demand'!J20*('Trans Servicing Cost'!$C20*((1+Trans_CE)^'Trans Summary Expenditure'!I$9))","v":68969.909502637776},{"$f":"'Annualised Trans Demand'!K20*('Trans Servicing Cost'!$C20*((1+Trans_CE)^'Trans Summary Expenditure'!J$9))","v":70342.026111166837},{"$f":"'Annualised Trans Demand'!L20*('Trans Servicing Cost'!$C20*((1+Trans_CE)^'Trans Summary Expenditure'!K$9))","v":72277.822921531362},{"$f":"'Annualised Trans Demand'!M20*('Trans Servicing Cost'!$C20*((1+Trans_CE)^'Trans Summary Expenditure'!L$9))","v":73990.807324771667},{"$f":"'Annualised Trans Demand'!N20*('Trans Servicing Cost'!$C20*((1+Trans_CE)^'Trans Summary Expenditure'!M$9))","v":75744.389458368751},{"$f":"'Annualised Trans Demand'!O20*('Trans Servicing Cost'!$C20*((1+Trans_CE)^'Trans Summary Expenditure'!N$9))","v":77539.531488532099},{"$f":"'Annualised Trans Demand'!P20*('Trans Servicing Cost'!$C20*((1+Trans_CE)^'Trans Summary Expenditure'!O$9))","v":79377.218384810316}]
[null,{"$f":"'Service Areas'!B91","v":"Islands"},0,{"$f":"'Annualised Trans Demand'!E21*('Trans Servicing Cost'!$C21*((1+Trans_CE)^'Trans Summary Expenditure'!D$9))","v":0},{"$f":"'Annualised Trans Demand'!F21*('Trans Servicing Cost'!$C21*((1+Trans_CE)^'Trans Summary Expenditure'!E$9))","v":0},{"$f":"'Annualised Trans Demand'!G21*('Trans Servicing Cost'!$C21*((1+Trans_CE)^'Trans Summary Expenditure'!F$9))","v":0},{"$f":"'Annualised Trans Demand'!H21*('Trans Servicing Cost'!$C21*((1+Trans_CE)^'Trans Summary Expenditure'!G$9))","v":0},{"$f":"'Annualised Trans Demand'!I21*('Trans Servicing Cost'!$C21*((1+Trans_CE)^'Trans Summary Expenditure'!H$9))","v":0},{"$f":"'Annualised Trans Demand'!J21*('Trans Servicing Cost'!$C21*((1+Trans_CE)^'Trans Summary Expenditure'!I$9))","v":0},{"$f":"'Annualised Trans Demand'!K21*('Trans Servicing Cost'!$C21*((1+Trans_CE)^'Trans Summary Expenditure'!J$9))","v":0},{"$f":"'Annualised Trans Demand'!L21*('Trans Servicing Cost'!$C21*((1+Trans_CE)^'Trans Summary Expenditure'!K$9))","v":0},{"$f":"'Annualised Trans Demand'!M21*('Trans Servicing Cost'!$C21*((1+Trans_CE)^'Trans Summary Expenditure'!L$9))","v":0},{"$f":"'Annualised Trans Demand'!N21*('Trans Servicing Cost'!$C21*((1+Trans_CE)^'Trans Summary Expenditure'!M$9))","v":0},{"$f":"'Annualised Trans Demand'!O21*('Trans Servicing Cost'!$C21*((1+Trans_CE)^'Trans Summary Expenditure'!N$9))","v":0},{"$f":"'Annualised Trans Demand'!P21*('Trans Servicing Cost'!$C21*((1+Trans_CE)^'Trans Summary Expenditure'!O$9))","v":0}]
[null,{"$f":"'Service Areas'!B92","v":"Citywide"},32923791.585231476,{"$f":"'Annualised Trans Demand'!E22*('Trans Servicing Cost'!$C22*((1+Trans_CE)^'Trans Summary Expenditure'!D$9))","v":376657556.22555935},{"$f":"'Annualised Trans Demand'!F22*('Trans Servicing Cost'!$C22*((1+Trans_CE)^'Trans Summary Expenditure'!E$9))","v":3993574.8456992293},{"$f":"'Annualised Trans Demand'!G22*('Trans Servicing Cost'!$C22*((1+Trans_CE)^'Trans Summary Expenditure'!F$9))","v":4088222.5695423014},{"$f":"'Annualised Trans Demand'!H22*('Trans Servicing Cost'!$C22*((1+Trans_CE)^'Trans Summary Expenditure'!G$9))","v":4185113.4444404547},{"$f":"'Annualised Trans Demand'!I22*('Trans Servicing Cost'!$C22*((1+Trans_CE)^'Trans Summary Expenditure'!H$9))","v":4284300.6330736941},{"$f":"'Annualised Trans Demand'!J22*('Trans Servicing Cost'!$C22*((1+Trans_CE)^'Trans Summary Expenditure'!I$9))","v":4386486.2967510121},{"$f":"'Annualised Trans Demand'!K22*('Trans Servicing Cost'!$C22*((1+Trans_CE)^'Trans Summary Expenditure'!J$9))","v":4489782.9319039779},{"$f":"'Annualised Trans Demand'!L22*('Trans Servicing Cost'!$C22*((1+Trans_CE)^'Trans Summary Expenditure'!K$9))","v":4596190.7873901036},{"$f":"'Annualised Trans Demand'!M22*('Trans Servicing Cost'!$C22*((1+Trans_CE)^'Trans Summary Expenditure'!L$9))","v":4705120.5090512494},{"$f":"'Annualised Trans Demand'!N22*('Trans Servicing Cost'!$C22*((1+Trans_CE)^'Trans Summary Expenditure'!M$9))","v":4816631.8651157636},{"$f":"'Annualised Trans Demand'!O22*('Trans Servicing Cost'!$C22*((1+Trans_CE)^'Trans Summary Expenditure'!N$9))","v":4930786.0403190078},{"$f":"'Annualised Trans Demand'!P22*('Trans Servicing Cost'!$C22*((1+Trans_CE)^'Trans Summary Expenditure'!O$9))","v":5047645.6694745691}]

{"sheet":"Trans Rev - Marginal","index":67,"n_rows":23,"n_cols":14,"rows_kept":23,"cut":false,"hidden":true,"merged":[[7,2,8,2]]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Trans Rev - Marginal"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"All values as at Construction or Revenue Year"]
[null,"Year","NPV",{"$f":"'Trans Rev - Average'!E8","v":2017},{"$f":"'Trans Rev - Average'!F8","v":2018},{"$f":"'Trans Rev - Average'!G8","v":2019},{"$f":"'Trans Rev - Average'!H8","v":2020},{"$f":"'Trans Rev - Average'!I8","v":2021},{"$f":"'Trans Rev - Average'!J8","v":2022},{"$f":"'Trans Rev - Average'!K8","v":2023},{"$f":"'Trans Rev - Average'!L8","v":2024},{"$f":"'Trans Rev - Average'!M8","v":2025},{"$f":"'Trans Rev - Average'!N8","v":2026},{"$f":"'Trans Rev - Average'!O8","v":2027}]
[null,"Period",null,{"$f":"'Trans Rev - Average'!E9","v":1},{"$f":"'Trans Rev - Average'!F9","v":2},{"$f":"'Trans Rev - Average'!G9","v":3},{"$f":"'Trans Rev - Average'!H9","v":4},{"$f":"'Trans Rev - Average'!I9","v":5},{"$f":"'Trans Rev - Average'!J9","v":6},{"$f":"'Trans Rev - Average'!K9","v":7},{"$f":"'Trans Rev - Average'!L9","v":8},{"$f":"'Trans Rev - Average'!M9","v":9},{"$f":"'Trans Rev - Average'!N9","v":10},{"$f":"'Trans Rev - Average'!O9","v":11}]
[null,{"$f":"'Service Areas'!B79","v":"Alexandra Hills"},{"$f":"NPV(Trans_ADR,D10:VQ10)","v":0},{"$f":"'Annualised Trans Demand'!F9*('Trans Servicing Cost'!$D9*((1+Trans_CE)^'Trans Summary Expenditure'!E$9))","v":0},{"$f":"'Annualised Trans Demand'!G9*('Trans Servicing Cost'!$D9*((1+Trans_CE)^'Trans Summary Expenditure'!F$9))","v":0},{"$f":"'Annualised Trans Demand'!H9*('Trans Servicing Cost'!$D9*((1+Trans_CE)^'Trans Summary Expenditure'!G$9))","v":0},{"$f":"'Annualised Trans Demand'!I9*('Trans Servicing Cost'!$D9*((1+Trans_CE)^'Trans Summary Expenditure'!H$9))","v":0},{"$f":"'Annualised Trans Demand'!J9*('Trans Servicing Cost'!$D9*((1+Trans_CE)^'Trans Summary Expenditure'!I$9))","v":0},{"$f":"'Annualised Trans Demand'!K9*('Trans Servicing Cost'!$D9*((1+Trans_CE)^'Trans Summary Expenditure'!J$9))","v":0},{"$f":"'Annualised Trans Demand'!L9*('Trans Servicing Cost'!$D9*((1+Trans_CE)^'Trans Summary Expenditure'!K$9))","v":0},{"$f":"'Annualised Trans Demand'!M9*('Trans Servicing Cost'!$D9*((1+Trans_CE)^'Trans Summary Expenditure'!L$9))","v":0},{"$f":"'Annualised Trans Demand'!N9*('Trans Servicing Cost'!$D9*((1+Trans_CE)^'Trans Summary Expenditure'!M$9))","v":0},{"$f":"'Annualised Trans Demand'!O9*('Trans Servicing Cost'!$D9*((1+Trans_CE)^'Trans Summary Expenditure'!N$9))","v":0},{"$f":"'Annualised Trans Demand'!P9*('Trans Servicing Cost'!$D9*((1+Trans_CE)^'Trans Summary Expenditure'!O$9))","v":0}]
[null,{"$f":"'Service Areas'!B80","v":"Birkdale"},1589661.6058799343,{"$f":"'Annualised Trans Demand'!F10*('Trans Servicing Cost'!$D10*((1+Trans_CE)^'Trans Summary Expenditure'!E$9))","v":192641.92885001426},{"$f":"'Annualised Trans Demand'!G10*('Trans Servicing Cost'!$D10*((1+Trans_CE)^'Trans Summary Expenditure'!F$9))","v":197711.90968029099},{"$f":"'Annualised Trans Demand'!H10*('Trans Servicing Cost'!$D10*((1+Trans_CE)^'Trans Summary Expenditure'!G$9))","v":201881.36132252074},{"$f":"'Annualised Trans Demand'!I10*('Trans Servicing Cost'!$D10*((1+Trans_CE)^'Trans Summary Expenditure'!H$9))","v":207194.50700168512},{"$f":"'Annualised Trans Demand'!J10*('Trans Servicing Cost'!$D10*((1+Trans_CE)^'Trans Summary Expenditure'!I$9))","v":211563.93259104952},{"$f":"'Annualised Trans Demand'!K10*('Trans Servicing Cost'!$D10*((1+Trans_CE)^'Trans Summary Expenditure'!J$9))","v":216577.99779345741},{"$f":"'Annualised Trans Demand'!L10*('Trans Servicing Cost'!$D10*((1+Trans_CE)^'Trans Summary Expenditure'!K$9))","v":222277.93188167686},{"$f":"'Annualised Trans Demand'!M10*('Trans Servicing Cost'!$D10*((1+Trans_CE)^'Trans Summary Expenditure'!L$9))","v":226965.44458444792},{"$f":"'Annualised Trans Demand'!N10*('Trans Servicing Cost'!$D10*((1+Trans_CE)^'Trans Summary Expenditure'!M$9))","v":232938.75714442696},{"$f":"'Annualised Trans Demand'!O10*('Trans Servicing Cost'!$D10*((1+Trans_CE)^'Trans Summary Expenditure'!N$9))","v":237851.09087831943},{"$f":"'Annualised Trans Demand'!P10*('Trans Servicing Cost'!$D10*((1+Trans_CE)^'Trans Summary Expenditure'!O$9))","v":243488.16173213563}]
[null,{"$f":"'Service Areas'!B81","v":"Capalaba"},0,{"$f":"'Annualised Trans Demand'!F11*('Trans Servicing Cost'!$D11*((1+Trans_CE)^'Trans Summary Expenditure'!E$9))","v":0},{"$f":"'Annualised Trans Demand'!G11*('Trans Servicing Cost'!$D11*((1+Trans_CE)^'Trans Summary Expenditure'!F$9))","v":0},{"$f":"'Annualised Trans Demand'!H11*('Trans Servicing Cost'!$D11*((1+Trans_CE)^'Trans Summary Expenditure'!G$9))","v":0},{"$f":"'Annualised Trans Demand'!I11*('Trans Servicing Cost'!$D11*((1+Trans_CE)^'Trans Summary Expenditure'!H$9))","v":0},{"$f":"'Annualised Trans Demand'!J11*('Trans Servicing Cost'!$D11*((1+Trans_CE)^'Trans Summary Expenditure'!I$9))","v":0},{"$f":"'Annualised Trans Demand'!K11*('Trans Servicing Cost'!$D11*((1+Trans_CE)^'Trans Summary Expenditure'!J$9))","v":0},{"$f":"'Annualised Trans Demand'!L11*('Trans Servicing Cost'!$D11*((1+Trans_CE)^'Trans Summary Expenditure'!K$9))","v":0},{"$f":"'Annualised Trans Demand'!M11*('Trans Servicing Cost'!$D11*((1+Trans_CE)^'Trans Summary Expenditure'!L$9))","v":0},{"$f":"'Annualised Trans Demand'!N11*('Trans Servicing Cost'!$D11*((1+Trans_CE)^'Trans Summary Expenditure'!M$9))","v":0},{"$f":"'Annualised Trans Demand'!O11*('Trans Servicing Cost'!$D11*((1+Trans_CE)^'Trans Summary Expenditure'!N$9))","v":0},{"$f":"'Annualised Trans Demand'!P11*('Trans Servicing Cost'!$D11*((1+Trans_CE)^'Trans Summary Expenditure'!O$9))","v":0}]
[null,{"$f":"'Service Areas'!B82","v":"Cleveland"},916404.69477678835,{"$f":"'Annualised Trans Demand'!F12*('Trans Servicing Cost'!$D12*((1+Trans_CE)^'Trans Summary Expenditure'!E$9))","v":111106.48357776011},{"$f":"'Annualised Trans Demand'!G12*('Trans Servicing Cost'!$D12*((1+Trans_CE)^'Trans Summary Expenditure'!F$9))","v":113825.22581542414},{"$f":"'Annualised Trans Demand'!H12*('Trans Servicing Cost'!$D12*((1+Trans_CE)^'Trans Summary Expenditure'!G$9))","v":116522.88366724971},{"$f":"'Annualised Trans Demand'!I12*('Trans Servicing Cost'!$D12*((1+Trans_CE)^'Trans Summary Expenditure'!H$9))","v":119194.85581781931},{"$f":"'Annualised Trans Demand'!J12*('Trans Servicing Cost'!$D12*((1+Trans_CE)^'Trans Summary Expenditure'!I$9))","v":122111.51809160442},{"$f":"'Annualised Trans Demand'!K12*('Trans Servicing Cost'!$D12*((1+Trans_CE)^'Trans Summary Expenditure'!J$9))","v":125005.56107037545},{"$f":"'Annualised Trans Demand'!L12*('Trans Servicing Cost'!$D12*((1+Trans_CE)^'Trans Summary Expenditure'!K$9))","v":127872.04847039722},{"$f":"'Annualised Trans Demand'!M12*('Trans Servicing Cost'!$D12*((1+Trans_CE)^'Trans Summary Expenditure'!L$9))","v":131001.03903870891},{"$f":"'Annualised Trans Demand'!N12*('Trans Servicing Cost'!$D12*((1+Trans_CE)^'Trans Summary Expenditure'!M$9))","v":134105.76366392631},{"$f":"'Annualised Trans Demand'!O12*('Trans Servicing Cost'!$D12*((1+Trans_CE)^'Trans Summary Expenditure'!N$9))","v":137284.07026276135},{"$f":"'Annualised Trans Demand'!P12*('Trans Servicing Cost'!$D12*((1+Trans_CE)^'Trans Summary Expenditure'!O$9))","v":140432.11467184458}]
[null,{"$f":"'Service Areas'!B83","v":"Mount Cotton"},0,{"$f":"'Annualised Trans Demand'!F13*('Trans Servicing Cost'!$D13*((1+Trans_CE)^'Trans Summary Expenditure'!E$9))","v":0},{"$f":"'Annualised Trans Demand'!G13*('Trans Servicing Cost'!$D13*((1+Trans_CE)^'Trans Summary Expenditure'!F$9))","v":0},{"$f":"'Annualised Trans Demand'!H13*('Trans Servicing Cost'!$D13*((1+Trans_CE)^'Trans Summary Expenditure'!G$9))","v":0},{"$f":"'Annualised Trans Demand'!I13*('Trans Servicing Cost'!$D13*((1+Trans_CE)^'Trans Summary Expenditure'!H$9))","v":0},{"$f":"'Annualised Trans Demand'!J13*('Trans Servicing Cost'!$D13*((1+Trans_CE)^'Trans Summary Expenditure'!I$9))","v":0},{"$f":"'Annualised Trans Demand'!K13*('Trans Servicing Cost'!$D13*((1+Trans_CE)^'Trans Summary Expenditure'!J$9))","v":0},{"$f":"'Annualised Trans Demand'!L13*('Trans Servicing Cost'!$D13*((1+Trans_CE)^'Trans Summary Expenditure'!K$9))","v":0},{"$f":"'Annualised Trans Demand'!M13*('Trans Servicing Cost'!$D13*((1+Trans_CE)^'Trans Summary Expenditure'!L$9))","v":0},{"$f":"'Annualised Trans Demand'!N13*('Trans Servicing Cost'!$D13*((1+Trans_CE)^'Trans Summary Expenditure'!M$9))","v":0},{"$f":"'Annualised Trans Demand'!O13*('Trans Servicing Cost'!$D13*((1+Trans_CE)^'Trans Summary Expenditure'!N$9))","v":0},{"$f":"'Annualised Trans Demand'!P13*('Trans Servicing Cost'!$D13*((1+Trans_CE)^'Trans Summary Expenditure'!O$9))","v":0}]
[null,{"$f":"'Service Areas'!B84","v":"Ormiston"},0,{"$f":"'Annualised Trans Demand'!F14*('Trans Servicing Cost'!$D14*((1+Trans_CE)^'Trans Summary Expenditure'!E$9))","v":0},{"$f":"'Annualised Trans Demand'!G14*('Trans Servicing Cost'!$D14*((1+Trans_CE)^'Trans Summary Expenditure'!F$9))","v":0},{"$f":"'Annualised Trans Demand'!H14*('Trans Servicing Cost'!$D14*((1+Trans_CE)^'Trans Summary Expenditure'!G$9))","v":0},{"$f":"'Annualised Trans Demand'!I14*('Trans Servicing Cost'!$D14*((1+Trans_CE)^'Trans Summary Expenditure'!H$9))","v":0},{"$f":"'Annualised Trans Demand'!J14*('Trans Servicing Cost'!$D14*((1+Trans_CE)^'Trans Summary Expenditure'!I$9))","v":0},{"$f":"'Annualised Trans Demand'!K14*('Trans Servicing Cost'!$D14*((1+Trans_CE)^'Trans Summary Expenditure'!J$9))","v":0},{"$f":"'Annualised Trans Demand'!L14*('Trans Servicing Cost'!$D14*((1+Trans_CE)^'Trans Summary Expenditure'!K$9))","v":0},{"$f":"'Annualised Trans Demand'!M14*('Trans Servicing Cost'!$D14*((1+Trans_CE)^'Trans Summary Expenditure'!L$9))","v":0},{"$f":"'Annualised Trans Demand'!N14*('Trans Servicing Cost'!$D14*((1+Trans_CE)^'Trans Summary Expenditure'!M$9))","v":0},{"$f":"'Annualised Trans Demand'!O14*('Trans Servicing Cost'!$D14*((1+Trans_CE)^'Trans Summary Expenditure'!N$9))","v":0},{"$f":"'Annualised Trans Demand'!P14*('Trans Servicing Cost'!$D14*((1+Trans_CE)^'Trans Summary Expenditure'!O$9))","v":0}]
[null,{"$f":"'Service Areas'!B85","v":"Redland Bay"},17052371.677232854,{"$f":"'Annualised Trans Demand'!F15*('Trans Servicing Cost'!$D15*((1+Trans_CE)^'Trans Summary Expenditure'!E$9))","v":2070429.4300831733},{"$f":"'Annualised Trans Demand'!G15*('Trans Servicing Cost'!$D15*((1+Trans_CE)^'Trans Summary Expenditure'!F$9))","v":2115672.7978151771},{"$f":"'Annualised Trans Demand'!H15*('Trans Servicing Cost'!$D15*((1+Trans_CE)^'Trans Summary Expenditure'!G$9))","v":2169730.7245756998},{"$f":"'Annualised Trans Demand'!I15*('Trans Servicing Cost'!$D15*((1+Trans_CE)^'Trans Summary Expenditure'!H$9))","v":2217144.0406854218},{"$f":"'Annualised Trans Demand'!J15*('Trans Servicing Cost'!$D15*((1+Trans_CE)^'Trans Summary Expenditure'!I$9))","v":2273794.6769712754},{"$f":"'Annualised Trans Demand'!K15*('Trans Servicing Cost'!$D15*((1+Trans_CE)^'Trans Summary Expenditure'!J$9))","v":2323482.0158501235},{"$f":"'Annualised Trans Demand'!L15*('Trans Servicing Cost'!$D15*((1+Trans_CE)^'Trans Summary Expenditure'!K$9))","v":2378548.5396257718},{"$f":"'Annualised Trans Demand'!M15*('Trans Servicing Cost'!$D15*((1+Trans_CE)^'Trans Summary Expenditure'!L$9))","v":2439323.2505755085},{"$f":"'Annualised Trans Demand'!N15*('Trans Servicing Cost'!$D15*((1+Trans_CE)^'Trans Summary Expenditure'!M$9))","v":2492627.7473332561},{"$f":"'Annualised Trans Demand'!O15*('Trans Servicing Cost'!$D15*((1+Trans_CE)^'Trans Summary Expenditure'!N$9))","v":2556317.3161294037},{"$f":"'Annualised Trans Demand'!P15*('Trans Servicing Cost'!$D15*((1+Trans_CE)^'Trans Summary Expenditure'!O$9))","v":2612178.3866362525}]
[null,{"$f":"'Service Areas'!B86","v":"Sheldon"},0,{"$f":"'Annualised Trans Demand'!F16*('Trans Servicing Cost'!$D16*((1+Trans_CE)^'Trans Summary Expenditure'!E$9))","v":0},{"$f":"'Annualised Trans Demand'!G16*('Trans Servicing Cost'!$D16*((1+Trans_CE)^'Trans Summary Expenditure'!F$9))","v":0},{"$f":"'Annualised Trans Demand'!H16*('Trans Servicing Cost'!$D16*((1+Trans_CE)^'Trans Summary Expenditure'!G$9))","v":0},{"$f":"'Annualised Trans Demand'!I16*('Trans Servicing Cost'!$D16*((1+Trans_CE)^'Trans Summary Expenditure'!H$9))","v":0},{"$f":"'Annualised Trans Demand'!J16*('Trans Servicing Cost'!$D16*((1+Trans_CE)^'Trans Summary Expenditure'!I$9))","v":0},{"$f":"'Annualised Trans Demand'!K16*('Trans Servicing Cost'!$D16*((1+Trans_CE)^'Trans Summary Expenditure'!J$9))","v":0},{"$f":"'Annualised Trans Demand'!L16*('Trans Servicing Cost'!$D16*((1+Trans_CE)^'Trans Summary Expenditure'!K$9))","v":0},{"$f":"'Annualised Trans Demand'!M16*('Trans Servicing Cost'!$D16*((1+Trans_CE)^'Trans Summary Expenditure'!L$9))","v":0},{"$f":"'Annualised Trans Demand'!N16*('Trans Servicing Cost'!$D16*((1+Trans_CE)^'Trans Summary Expenditure'!M$9))","v":0},{"$f":"'Annualised Trans Demand'!O16*('Trans Servicing Cost'!$D16*((1+Trans_CE)^'Trans Summary Expenditure'!N$9))","v":0},{"$f":"'Annualised Trans Demand'!P16*('Trans Servicing Cost'!$D16*((1+Trans_CE)^'Trans Summary Expenditure'!O$9))","v":0}]
[null,{"$f":"'Service Areas'!B87","v":"Thorneside"},0,{"$f":"'Annualised Trans Demand'!F17*('Trans Servicing Cost'!$D17*((1+Trans_CE)^'Trans Summary Expenditure'!E$9))","v":0},{"$f":"'Annualised Trans Demand'!G17*('Trans Servicing Cost'!$D17*((1+Trans_CE)^'Trans Summary Expenditure'!F$9))","v":0},{"$f":"'Annualised Trans Demand'!H17*('Trans Servicing Cost'!$D17*((1+Trans_CE)^'Trans Summary Expenditure'!G$9))","v":0},{"$f":"'Annualised Trans Demand'!I17*('Trans Servicing Cost'!$D17*((1+Trans_CE)^'Trans Summary Expenditure'!H$9))","v":0},{"$f":"'Annualised Trans Demand'!J17*('Trans Servicing Cost'!$D17*((1+Trans_CE)^'Trans Summary Expenditure'!I$9))","v":0},{"$f":"'Annualised Trans Demand'!K17*('Trans Servicing Cost'!$D17*((1+Trans_CE)^'Trans Summary Expenditure'!J$9))","v":0},{"$f":"'Annualised Trans Demand'!L17*('Trans Servicing Cost'!$D17*((1+Trans_CE)^'Trans Summary Expenditure'!K$9))","v":0},{"$f":"'Annualised Trans Demand'!M17*('Trans Servicing Cost'!$D17*((1+Trans_CE)^'Trans Summary Expenditure'!L$9))","v":0},{"$f":"'Annualised Trans Demand'!N17*('Trans Servicing Cost'!$D17*((1+Trans_CE)^'Trans Summary Expenditure'!M$9))","v":0},{"$f":"'Annualised Trans Demand'!O17*('Trans Servicing Cost'!$D17*((1+Trans_CE)^'Trans Summary Expenditure'!N$9))","v":0},{"$f":"'Annualised Trans Demand'!P17*('Trans Servicing Cost'!$D17*((1+Trans_CE)^'Trans Summary Expenditure'!O$9))","v":0}]
[null,{"$f":"'Service Areas'!B88","v":"Thornlands"},20664783.577920362,{"$f":"'Annualised Trans Demand'!F18*('Trans Servicing Cost'!$D18*((1+Trans_CE)^'Trans Summary Expenditure'!E$9))","v":2507516.8097329466},{"$f":"'Annualised Trans Demand'!G18*('Trans Servicing Cost'!$D18*((1+Trans_CE)^'Trans Summary Expenditure'!F$9))","v":2566944.9581236178},{"$f":"'Annualised Trans Demand'!H18*('Trans Servicing Cost'!$D18*((1+Trans_CE)^'Trans Summary Expenditure'!G$9))","v":2625078.0746665066},{"$f":"'Annualised Trans Demand'!I18*('Trans Servicing Cost'!$D18*((1+Trans_CE)^'Trans Summary Expenditure'!H$9))","v":2690059.9764522067},{"$f":"'Annualised Trans Demand'!J18*('Trans Servicing Cost'!$D18*((1+Trans_CE)^'Trans Summary Expenditure'!I$9))","v":2753814.397894124},{"$f":"'Annualised Trans Demand'!K18*('Trans Servicing Cost'!$D18*((1+Trans_CE)^'Trans Summary Expenditure'!J$9))","v":2816179.5112650334},{"$f":"'Annualised Trans Demand'!L18*('Trans Servicing Cost'!$D18*((1+Trans_CE)^'Trans Summary Expenditure'!K$9))","v":2885891.9903634591},{"$f":"'Annualised Trans Demand'!M18*('Trans Servicing Cost'!$D18*((1+Trans_CE)^'Trans Summary Expenditure'!L$9))","v":2951248.2399686794},{"$f":"'Annualised Trans Demand'!N18*('Trans Servicing Cost'!$D18*((1+Trans_CE)^'Trans Summary Expenditure'!M$9))","v":3024304.2473787544},{"$f":"'Annualised Trans Demand'!O18*('Trans Servicing Cost'!$D18*((1+Trans_CE)^'Trans Summary Expenditure'!N$9))","v":3095980.2580416314},{"$f":"'Annualised Trans Demand'!P18*('Trans Servicing Cost'!$D18*((1+Trans_CE)^'Trans Summary Expenditure'!O$9))","v":3166094.3368751635}]
[null,{"$f":"'Service Areas'!B89","v":"Victoria Point"},180234.43614620258,{"$f":"'Annualised Trans Demand'!F19*('Trans Servicing Cost'!$D19*((1+Trans_CE)^'Trans Summary Expenditure'!E$9))","v":21839.850377601775},{"$f":"'Annualised Trans Demand'!G19*('Trans Servicing Cost'!$D19*((1+Trans_CE)^'Trans Summary Expenditure'!F$9))","v":22385.755407287081},{"$f":"'Annualised Trans Demand'!H19*('Trans Servicing Cost'!$D19*((1+Trans_CE)^'Trans Summary Expenditure'!G$9))","v":22916.297810439788},{"$f":"'Annualised Trans Demand'!I19*('Trans Servicing Cost'!$D19*((1+Trans_CE)^'Trans Summary Expenditure'!H$9))","v":23459.414068547212},{"$f":"'Annualised Trans Demand'!J19*('Trans Servicing Cost'!$D19*((1+Trans_CE)^'Trans Summary Expenditure'!I$9))","v":24015.402181971782},{"$f":"'Annualised Trans Demand'!K19*('Trans Servicing Cost'!$D19*((1+Trans_CE)^'Trans Summary Expenditure'!J$9))","v":24584.567213684513},{"$f":"'Annualised Trans Demand'!L19*('Trans Servicing Cost'!$D19*((1+Trans_CE)^'Trans Summary Expenditure'!K$9))","v":25167.221456648844},{"$f":"'Annualised Trans Demand'!M19*('Trans Servicing Cost'!$D19*((1+Trans_CE)^'Trans Summary Expenditure'!L$9))","v":25763.68460517142},{"$f":"'Annualised Trans Demand'!N19*('Trans Servicing Cost'!$D19*((1+Trans_CE)^'Trans Summary Expenditure'!M$9))","v":26374.283930313984},{"$f":"'Annualised Trans Demand'!O19*('Trans Servicing Cost'!$D19*((1+Trans_CE)^'Trans Summary Expenditure'!N$9))","v":26965.221267983965},{"$f":"'Annualised Trans Demand'!P19*('Trans Servicing Cost'!$D19*((1+Trans_CE)^'Trans Summary Expenditure'!O$9))","v":27639.23916015169}]
[null,{"$f":"'Service Areas'!B90","v":"Wellington Point"},909310.80128044426,{"$f":"'Annualised Trans Demand'!F20*('Trans Servicing Cost'!$D20*((1+Trans_CE)^'Trans Summary Expenditure'!E$9))","v":110335.5932479562},{"$f":"'Annualised Trans Demand'!G20*('Trans Servicing Cost'!$D20*((1+Trans_CE)^'Trans Summary Expenditure'!F$9))","v":112950.54680793278},{"$f":"'Annualised Trans Demand'!H20*('Trans Servicing Cost'!$D20*((1+Trans_CE)^'Trans Summary Expenditure'!G$9))","v":115627.4747672808},{"$f":"'Annualised Trans Demand'!I20*('Trans Servicing Cost'!$D20*((1+Trans_CE)^'Trans Summary Expenditure'!H$9))","v":118367.84591926538},{"$f":"'Annualised Trans Demand'!J20*('Trans Servicing Cost'!$D20*((1+Trans_CE)^'Trans Summary Expenditure'!I$9))","v":121173.16386755196},{"$f":"'Annualised Trans Demand'!K20*('Trans Servicing Cost'!$D20*((1+Trans_CE)^'Trans Summary Expenditure'!J$9))","v":123583.83414172889},{"$f":"'Annualised Trans Demand'!L20*('Trans Servicing Cost'!$D20*((1+Trans_CE)^'Trans Summary Expenditure'!K$9))","v":126984.83358928672},{"$f":"'Annualised Trans Demand'!M20*('Trans Servicing Cost'!$D20*((1+Trans_CE)^'Trans Summary Expenditure'!L$9))","v":129994.37414535283},{"$f":"'Annualised Trans Demand'!N20*('Trans Servicing Cost'!$D20*((1+Trans_CE)^'Trans Summary Expenditure'!M$9))","v":133075.24081259768},{"$f":"'Annualised Trans Demand'!O20*('Trans Servicing Cost'!$D20*((1+Trans_CE)^'Trans Summary Expenditure'!N$9))","v":136229.12401985627},{"$f":"'Annualised Trans Demand'!P20*('Trans Servicing Cost'!$D20*((1+Trans_CE)^'Trans Summary Expenditure'!O$9))","v":139457.7542591269}]
[null,{"$f":"'Service Areas'!B91","v":"Islands"},0,{"$f":"'Annualised Trans Demand'!F21*('Trans Servicing Cost'!$D21*((1+Trans_CE)^'Trans Summary Expenditure'!E$9))","v":0},{"$f":"'Annualised Trans Demand'!G21*('Trans Servicing Cost'!$D21*((1+Trans_CE)^'Trans Summary Expenditure'!F$9))","v":0},{"$f":"'Annualised Trans Demand'!H21*('Trans Servicing Cost'!$D21*((1+Trans_CE)^'Trans Summary Expenditure'!G$9))","v":0},{"$f":"'Annualised Trans Demand'!I21*('Trans Servicing Cost'!$D21*((1+Trans_CE)^'Trans Summary Expenditure'!H$9))","v":0},{"$f":"'Annualised Trans Demand'!J21*('Trans Servicing Cost'!$D21*((1+Trans_CE)^'Trans Summary Expenditure'!I$9))","v":0},{"$f":"'Annualised Trans Demand'!K21*('Trans Servicing Cost'!$D21*((1+Trans_CE)^'Trans Summary Expenditure'!J$9))","v":0},{"$f":"'Annualised Trans Demand'!L21*('Trans Servicing Cost'!$D21*((1+Trans_CE)^'Trans Summary Expenditure'!K$9))","v":0},{"$f":"'Annualised Trans Demand'!M21*('Trans Servicing Cost'!$D21*((1+Trans_CE)^'Trans Summary Expenditure'!L$9))","v":0},{"$f":"'Annualised Trans Demand'!N21*('Trans Servicing Cost'!$D21*((1+Trans_CE)^'Trans Summary Expenditure'!M$9))","v":0},{"$f":"'Annualised Trans Demand'!O21*('Trans Servicing Cost'!$D21*((1+Trans_CE)^'Trans Summary Expenditure'!N$9))","v":0},{"$f":"'Annualised Trans Demand'!P21*('Trans Servicing Cost'!$D21*((1+Trans_CE)^'Trans Summary Expenditure'!O$9))","v":0}]
[null,{"$f":"'Service Areas'!B92","v":"Citywide"},97576549.004666507,{"$f":"'Annualised Trans Demand'!F22*('Trans Servicing Cost'!$D22*((1+Trans_CE)^'Trans Summary Expenditure'!E$9))","v":11835795.115711143},{"$f":"'Annualised Trans Demand'!G22*('Trans Servicing Cost'!$D22*((1+Trans_CE)^'Trans Summary Expenditure'!F$9))","v":12116303.459953498},{"$f":"'Annualised Trans Demand'!H22*('Trans Servicing Cost'!$D22*((1+Trans_CE)^'Trans Summary Expenditure'!G$9))","v":12403459.851954397},{"$f":"'Annualised Trans Demand'!I22*('Trans Servicing Cost'!$D22*((1+Trans_CE)^'Trans Summary Expenditure'!H$9))","v":12697421.850445718},{"$f":"'Annualised Trans Demand'!J22*('Trans Servicing Cost'!$D22*((1+Trans_CE)^'Trans Summary Expenditure'!I$9))","v":13000270.457465112},{"$f":"'Annualised Trans Demand'!K22*('Trans Servicing Cost'!$D22*((1+Trans_CE)^'Trans Summary Expenditure'!J$9))","v":13306411.661036022},{"$f":"'Annualised Trans Demand'!L22*('Trans Servicing Cost'!$D22*((1+Trans_CE)^'Trans Summary Expenditure'!K$9))","v":13621773.617402578},{"$f":"'Annualised Trans Demand'!M22*('Trans Servicing Cost'!$D22*((1+Trans_CE)^'Trans Summary Expenditure'!L$9))","v":13944609.652135022},{"$f":"'Annualised Trans Demand'!N22*('Trans Servicing Cost'!$D22*((1+Trans_CE)^'Trans Summary Expenditure'!M$9))","v":14275096.90089062},{"$f":"'Annualised Trans Demand'!O22*('Trans Servicing Cost'!$D22*((1+Trans_CE)^'Trans Summary Expenditure'!N$9))","v":14613416.697441731},{"$f":"'Annualised Trans Demand'!P22*('Trans Servicing Cost'!$D22*((1+Trans_CE)^'Trans Summary Expenditure'!O$9))","v":14959754.673171101}]

{"sheet":"Trans - Schedule of Works Table","index":68,"n_rows":363,"n_cols":7,"rows_kept":363,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Trans - Schedule of Works Table"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"Table SC3.2:4—Transport network schedule of works"]
[null,"Column 1","Column 2","Column 3","Column 4","Column 5","Column 6"]
[null,"Item ID","Map Sheet Number","Description","Infrastructure Type","Estimated timing","Establishment Cost"]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O10,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B10=\"\",\"\",'Trans - Future Infrastructure'!B10)","v":"TR-P-4"},{"$f":"IF(B10=\"\",\"\",'Trans - Future Infrastructure'!C10)","v":""},{"$f":"IF(B10=\"\",\"\",'Trans - Future Infrastructure'!F10)","v":"Upgrade to existing intersection Road A and Road B"},{"$f":"IF(B10=\"\",\"\",'Trans - Future Infrastructure'!D10)","v":"Intersection"},{"$f":"IF('Trans - Future Infrastructure'!O10='Trans - Future Infrastructure'!N10,'Trans - Future Infrastructure'!O10,'Trans - Future Infrastructure'!O10&\" - \"&'Trans - Future Infrastructure'!N10)","v":"2022 - 2024"},{"$f":"IF(B10=\"\",\"\",'Trans - Future Infrastructure'!Z10)","v":565409}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O11,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B11=\"\",\"\",'Trans - Future Infrastructure'!B11)","v":"TR-P-6"},{"$f":"IF(B11=\"\",\"\",'Trans - Future Infrastructure'!C11)","v":""},{"$f":"IF(B11=\"\",\"\",'Trans - Future Infrastructure'!F11)","v":"Mount Cotton Road: Change priority at existing signalised intersection at Redland Bay Road"},{"$f":"IF(B11=\"\",\"\",'Trans - Future Infrastructure'!D11)","v":"Intersection"},{"$f":"IF('Trans - Future Infrastructure'!O11='Trans - Future Infrastructure'!N11,'Trans - Future Infrastructure'!O11,'Trans - Future Infrastructure'!O11&\" - \"&'Trans - Future Infrastructure'!N11)","v":2026},{"$f":"IF(B11=\"\",\"\",'Trans - Future Infrastructure'!Z11)","v":727772}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O12,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B12=\"\",\"\",'Trans - Future Infrastructure'!B12)","v":"TR-P-7"},{"$f":"IF(B12=\"\",\"\",'Trans - Future Infrastructure'!C12)","v":""},{"$f":"IF(B12=\"\",\"\",'Trans - Future Infrastructure'!F12)","v":"Starkey Street (Trunk Collector Road): Channelisation improvements at Old Cleveland Road"},{"$f":"IF(B12=\"\",\"\",'Trans - Future Infrastructure'!D12)","v":"Intersection"},{"$f":"IF('Trans - Future Infrastructure'!O12='Trans - Future Infrastructure'!N12,'Trans - Future Infrastructure'!O12,'Trans - Future Infrastructure'!O12&\" - \"&'Trans - Future Infrastructure'!N12)","v":2026},{"$f":"IF(B12=\"\",\"\",'Trans - Future Infrastructure'!Z12)","v":748679}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O13,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B13=\"\",\"\",'Trans - Future Infrastructure'!B13)","v":"TR-P-8"},{"$f":"IF(B13=\"\",\"\",'Trans - Future Infrastructure'!C13)","v":""},{"$f":"IF(B13=\"\",\"\",'Trans - Future Infrastructure'!F13)","v":"Long Street (Trunk Collector Road): Intersection upgrade at Smith Street"},{"$f":"IF(B13=\"\",\"\",'Trans - Future Infrastructure'!D13)","v":"Intersection"},{"$f":"IF('Trans - Future Infrastructure'!O13='Trans - Future Infrastructure'!N13,'Trans - Future Infrastructure'!O13,'Trans - Future Infrastructure'!O13&\" - \"&'Trans - Future Infrastructure'!N13)","v":2021},{"$f":"IF(B13=\"\",\"\",'Trans - Future Infrastructure'!Z13)","v":1102912}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O14,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B14=\"\",\"\",'Trans - Future Infrastructure'!B14)","v":"TR-P-9"},{"$f":"IF(B14=\"\",\"\",'Trans - Future Infrastructure'!C14)","v":""},{"$f":"IF(B14=\"\",\"\",'Trans - Future Infrastructure'!F14)","v":"Ziegenfusz Road (Trunk Collector Road): New single lane roundabout at Trundle Street"},{"$f":"IF(B14=\"\",\"\",'Trans - Future Infrastructure'!D14)","v":"Intersection"},{"$f":"IF('Trans - Future Infrastructure'!O14='Trans - Future Infrastructure'!N14,'Trans - Future Infrastructure'!O14,'Trans - Future Infrastructure'!O14&\" - \"&'Trans - Future Infrastructure'!N14)","v":2021},{"$f":"IF(B14=\"\",\"\",'Trans - Future Infrastructure'!Z14)","v":735275}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O15,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B15=\"\",\"\",'Trans - Future Infrastructure'!B15)","v":"TR-P-10"},{"$f":"IF(B15=\"\",\"\",'Trans - Future Infrastructure'!C15)","v":""},{"$f":"IF(B15=\"\",\"\",'Trans - Future Infrastructure'!F15)","v":"Benfer Road (Trunk Collector Road): Signalisation of intersection at Link Road"},{"$f":"IF(B15=\"\",\"\",'Trans - Future Infrastructure'!D15)","v":"Intersection"},{"$f":"IF('Trans - Future Infrastructure'!O15='Trans - Future Infrastructure'!N15,'Trans - Future Infrastructure'!O15,'Trans - Future Infrastructure'!O15&\" - \"&'Trans - Future Infrastructure'!N15)","v":2027},{"$f":"IF(B15=\"\",\"\",'Trans - Future Infrastructure'!Z15)","v":300112}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O16,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B16=\"\",\"\",'Trans - Future Infrastructure'!B16)","v":"TR-P-11"},{"$f":"IF(B16=\"\",\"\",'Trans - Future Infrastructure'!C16)","v":""},{"$f":"IF(B16=\"\",\"\",'Trans - Future Infrastructure'!F16)","v":"Hardy Road (Trunk Collector Road): Intersection upgrade at Collingwood"},{"$f":"IF(B16=\"\",\"\",'Trans - Future Infrastructure'!D16)","v":"Intersection"},{"$f":"IF('Trans - Future Infrastructure'!O16='Trans - Future Infrastructure'!N16,'Trans - Future Infrastructure'!O16,'Trans - Future Infrastructure'!O16&\" - \"&'Trans - Future Infrastructure'!N16)","v":2026},{"$f":"IF(B16=\"\",\"\",'Trans - Future Infrastructure'!Z16)","v":502688}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O17,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B17=\"\",\"\",'Trans - Future Infrastructure'!B17)","v":"TR-P-12"},{"$f":"IF(B17=\"\",\"\",'Trans - Future Infrastructure'!C17)","v":""},{"$f":"IF(B17=\"\",\"\",'Trans - Future Infrastructure'!F17)","v":"Old Cleveland Road East (Sub Arterial Road): Signals at Randall Road"},{"$f":"IF(B17=\"\",\"\",'Trans - Future Infrastructure'!D17)","v":"Intersection"},{"$f":"IF('Trans - Future Infrastructure'!O17='Trans - Future Infrastructure'!N17,'Trans - Future Infrastructure'!O17,'Trans - Future Infrastructure'!O17&\" - \"&'Trans - Future Infrastructure'!N17)","v":2027},{"$f":"IF(B17=\"\",\"\",'Trans - Future Infrastructure'!Z17)","v":300112}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O18,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B18=\"\",\"\",'Trans - Future Infrastructure'!B18)","v":"TR-P-13"},{"$f":"IF(B18=\"\",\"\",'Trans - Future Infrastructure'!C18)","v":""},{"$f":"IF(B18=\"\",\"\",'Trans - Future Infrastructure'!F18)","v":"Old Cleveland Road East (Sub Arterial Road): Signals at Barron Street"},{"$f":"IF(B18=\"\",\"\",'Trans - Future Infrastructure'!D18)","v":"Intersection"},{"$f":"IF('Trans - Future Infrastructure'!O18='Trans - Future Infrastructure'!N18,'Trans - Future Infrastructure'!O18,'Trans - Future Infrastructure'!O18&\" - \"&'Trans - Future Infrastructure'!N18)","v":2027},{"$f":"IF(B18=\"\",\"\",'Trans - Future Infrastructure'!Z18)","v":300112}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O19,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B19=\"\",\"\",'Trans - Future Infrastructure'!B19)","v":"TR-P-14"},{"$f":"IF(B19=\"\",\"\",'Trans - Future Infrastructure'!C19)","v":""},{"$f":"IF(B19=\"\",\"\",'Trans - Future Infrastructure'!F19)","v":"Passage Street (Trunk Collector Road): Intersection upgrade at Princess Street"},{"$f":"IF(B19=\"\",\"\",'Trans - Future Infrastructure'!D19)","v":"Intersection"},{"$f":"IF('Trans - Future Infrastructure'!O19='Trans - Future Infrastructure'!N19,'Trans - Future Infrastructure'!O19,'Trans - Future Infrastructure'!O19&\" - \"&'Trans - Future Infrastructure'!N19)","v":2021},{"$f":"IF(B19=\"\",\"\",'Trans - Future Infrastructure'!Z19)","v":52520}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O20,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B20=\"\",\"\",'Trans - Future Infrastructure'!B20)","v":"TR-P-15"},{"$f":"IF(B20=\"\",\"\",'Trans - Future Infrastructure'!C20)","v":""},{"$f":"IF(B20=\"\",\"\",'Trans - Future Infrastructure'!F20)","v":"Collingwood Road (Trunk Collector Road): Intersection upgrade at Spoonbill Street"},{"$f":"IF(B20=\"\",\"\",'Trans - Future Infrastructure'!D20)","v":"Intersection"},{"$f":"IF('Trans - Future Infrastructure'!O20='Trans - Future Infrastructure'!N20,'Trans - Future Infrastructure'!O20,'Trans - Future Infrastructure'!O20&\" - \"&'Trans - Future Infrastructure'!N20)","v":2021},{"$f":"IF(B20=\"\",\"\",'Trans - Future Infrastructure'!Z20)","v":502688}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O21,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B21=\"\",\"\",'Trans - Future Infrastructure'!B21)","v":"TR-P-16"},{"$f":"IF(B21=\"\",\"\",'Trans - Future Infrastructure'!C21)","v":""},{"$f":"IF(B21=\"\",\"\",'Trans - Future Infrastructure'!F21)","v":"Collingwood Road (Trunk Collector Road): Intersection upgrade at Lorna Street"},{"$f":"IF(B21=\"\",\"\",'Trans - Future Infrastructure'!D21)","v":"Intersection"},{"$f":"IF('Trans - Future Infrastructure'!O21='Trans - Future Infrastructure'!N21,'Trans - Future Infrastructure'!O21,'Trans - Future Infrastructure'!O21&\" - \"&'Trans - Future Infrastructure'!N21)","v":2021},{"$f":"IF(B21=\"\",\"\",'Trans - Future Infrastructure'!Z21)","v":1102912}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O22,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B22=\"\",\"\",'Trans - Future Infrastructure'!B22)","v":"TR-P-17"},{"$f":"IF(B22=\"\",\"\",'Trans - Future Infrastructure'!C22)","v":""},{"$f":"IF(B22=\"\",\"\",'Trans - Future Infrastructure'!F22)","v":"Pitt Road (Trunk Collector Road): Intersection upgrade at Nelson Street"},{"$f":"IF(B22=\"\",\"\",'Trans - Future Infrastructure'!D22)","v":"Intersection"},{"$f":"IF('Trans - Future Infrastructure'!O22='Trans - Future Infrastructure'!N22,'Trans - Future Infrastructure'!O22,'Trans - Future Infrastructure'!O22&\" - \"&'Trans - Future Infrastructure'!N22)","v":"2017 - 2021"},{"$f":"IF(B22=\"\",\"\",'Trans - Future Infrastructure'!Z22)","v":502688}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O23,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B23=\"\",\"\",'Trans - Future Infrastructure'!B23)","v":"TR-P-19"},{"$f":"IF(B23=\"\",\"\",'Trans - Future Infrastructure'!C23)","v":""},{"$f":"IF(B23=\"\",\"\",'Trans - Future Infrastructure'!F23)","v":"Broadwater Terrace (Trunk Collector Road): Intersection upgrade Stradbroke Street"},{"$f":"IF(B23=\"\",\"\",'Trans - Future Infrastructure'!D23)","v":"Intersection"},{"$f":"IF('Trans - Future Infrastructure'!O23='Trans - Future Infrastructure'!N23,'Trans - Future Infrastructure'!O23,'Trans - Future Infrastructure'!O23&\" - \"&'Trans - Future Infrastructure'!N23)","v":"2017 - 2021"},{"$f":"IF(B23=\"\",\"\",'Trans - Future Infrastructure'!Z23)","v":727772}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O24,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B24=\"\",\"\",'Trans - Future Infrastructure'!B24)","v":"TR-P-20"},{"$f":"IF(B24=\"\",\"\",'Trans - Future Infrastructure'!C24)","v":""},{"$f":"IF(B24=\"\",\"\",'Trans - Future Infrastructure'!F24)","v":"Heinemann Road (Sub Arterial Road): Intersection upgrade at Double Jump Road"},{"$f":"IF(B24=\"\",\"\",'Trans - Future Infrastructure'!D24)","v":"Intersection"},{"$f":"IF('Trans - Future Infrastructure'!O24='Trans - Future Infrastructure'!N24,'Trans - Future Infrastructure'!O24,'Trans - Future Infrastructure'!O24&\" - \"&'Trans - Future Infrastructure'!N24)","v":"2017 - 2021"},{"$f":"IF(B24=\"\",\"\",'Trans - Future Infrastructure'!Z24)","v":555208}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O25,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B25=\"\",\"\",'Trans - Future Infrastructure'!B25)","v":"TR-P-21"},{"$f":"IF(B25=\"\",\"\",'Trans - Future Infrastructure'!C25)","v":""},{"$f":"IF(B25=\"\",\"\",'Trans - Future Infrastructure'!F25)","v":"Northern Arterial Road (Arterial Road): Upgrade and signalisation of intersection at Sturgeon Street"},{"$f":"IF(B25=\"\",\"\",'Trans - Future Infrastructure'!D25)","v":"Intersection"},{"$f":"IF('Trans - Future Infrastructure'!O25='Trans - Future Infrastructure'!N25,'Trans - Future Infrastructure'!O25,'Trans - Future Infrastructure'!O25&\" - \"&'Trans - Future Infrastructure'!N25)","v":2027},{"$f":"IF(B25=\"\",\"\",'Trans - Future Infrastructure'!Z25)","v":727772}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O26,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B26=\"\",\"\",'Trans - Future Infrastructure'!B26)","v":"TR-P-26"},{"$f":"IF(B26=\"\",\"\",'Trans - Future Infrastructure'!C26)","v":""},{"$f":"IF(B26=\"\",\"\",'Trans - Future Infrastructure'!F26)","v":"Northern Arterial Road (Arterial Road): Roundabout at Wellington Street"},{"$f":"IF(B26=\"\",\"\",'Trans - Future Infrastructure'!D26)","v":"Intersection"},{"$f":"IF('Trans - Future Infrastructure'!O26='Trans - Future Infrastructure'!N26,'Trans - Future Infrastructure'!O26,'Trans - Future Infrastructure'!O26&\" - \"&'Trans - Future Infrastructure'!N26)","v":2027},{"$f":"IF(B26=\"\",\"\",'Trans - Future Infrastructure'!Z26)","v":735275}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O27,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B27=\"\",\"\",'Trans - Future Infrastructure'!B27)","v":"TR-P-27"},{"$f":"IF(B27=\"\",\"\",'Trans - Future Infrastructure'!C27)","v":""},{"$f":"IF(B27=\"\",\"\",'Trans - Future Infrastructure'!F27)","v":"Capalaba Bus Interchange"},{"$f":"IF(B27=\"\",\"\",'Trans - Future Infrastructure'!D27)","v":"Public Transport Corridor"},{"$f":"IF('Trans - Future Infrastructure'!O27='Trans - Future Infrastructure'!N27,'Trans - Future Infrastructure'!O27,'Trans - Future Infrastructure'!O27&\" - \"&'Trans - Future Infrastructure'!N27)","v":"2021 - 2023"},{"$f":"IF(B27=\"\",\"\",'Trans - Future Infrastructure'!Z27)","v":0}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O28,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B28=\"\",\"\",'Trans - Future Infrastructure'!B28)","v":"TR-P-28"},{"$f":"IF(B28=\"\",\"\",'Trans - Future Infrastructure'!C28)","v":""},{"$f":"IF(B28=\"\",\"\",'Trans - Future Infrastructure'!F28)","v":"Cleveland - Middle Street Major Bus Stop"},{"$f":"IF(B28=\"\",\"\",'Trans - Future Infrastructure'!D28)","v":"Public Transport Corridor"},{"$f":"IF('Trans - Future Infrastructure'!O28='Trans - Future Infrastructure'!N28,'Trans - Future Infrastructure'!O28,'Trans - Future Infrastructure'!O28&\" - \"&'Trans - Future Infrastructure'!N28)","v":"2019 - 2021"},{"$f":"IF(B28=\"\",\"\",'Trans - Future Infrastructure'!Z28)","v":0}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O29,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B29=\"\",\"\",'Trans - Future Infrastructure'!B29)","v":"TR-L-115"},{"$f":"IF(B29=\"\",\"\",'Trans - Future Infrastructure'!C29)","v":""},{"$f":"IF(B29=\"\",\"\",'Trans - Future Infrastructure'!F29)","v":"Double Jump Rd: Realignment Heinemann to Kingfisher, new intersection Heinemann, roundabout Bunker"},{"$f":"IF(B29=\"\",\"\",'Trans - Future Infrastructure'!D29)","v":"Trunk Road"},{"$f":"IF('Trans - Future Infrastructure'!O29='Trans - Future Infrastructure'!N29,'Trans - Future Infrastructure'!O29,'Trans - Future Infrastructure'!O29&\" - \"&'Trans - Future Infrastructure'!N29)","v":"2017 - 2021"},{"$f":"IF(B29=\"\",\"\",'Trans - Future Infrastructure'!Z29)","v":3278190}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O30,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B30=\"\",\"\",'Trans - Future Infrastructure'!B30)","v":"TR-L-80"},{"$f":"IF(B30=\"\",\"\",'Trans - Future Infrastructure'!C30)","v":""},{"$f":"IF(B30=\"\",\"\",'Trans - Future Infrastructure'!F30)","v":"New Trunk Collector Stub: 2 lane undivided trunk collector off Panorama Drive"},{"$f":"IF(B30=\"\",\"\",'Trans - Future Infrastructure'!D30)","v":"Trunk Road"},{"$f":"IF('Trans - Future Infrastructure'!O30='Trans - Future Infrastructure'!N30,'Trans - Future Infrastructure'!O30,'Trans - Future Infrastructure'!O30&\" - \"&'Trans - Future Infrastructure'!N30)","v":"2022 - 2026"},{"$f":"IF(B30=\"\",\"\",'Trans - Future Infrastructure'!Z30)","v":1089550}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O31,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B31=\"\",\"\",'Trans - Future Infrastructure'!B31)","v":"TR-L-83"},{"$f":"IF(B31=\"\",\"\",'Trans - Future Infrastructure'!C31)","v":""},{"$f":"IF(B31=\"\",\"\",'Trans - Future Infrastructure'!F31)","v":"German Church Road: Seal widening from Cleveland-Redland Bay Road to Heinemann Road"},{"$f":"IF(B31=\"\",\"\",'Trans - Future Infrastructure'!D31)","v":"Trunk Road"},{"$f":"IF('Trans - Future Infrastructure'!O31='Trans - Future Infrastructure'!N31,'Trans - Future Infrastructure'!O31,'Trans - Future Infrastructure'!O31&\" - \"&'Trans - Future Infrastructure'!N31)","v":"2027 - 2031"},{"$f":"IF(B31=\"\",\"\",'Trans - Future Infrastructure'!Z31)","v":1876987}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O32,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B32=\"\",\"\",'Trans - Future Infrastructure'!B32)","v":"TR-L-84"},{"$f":"IF(B32=\"\",\"\",'Trans - Future Infrastructure'!C32)","v":""},{"$f":"IF(B32=\"\",\"\",'Trans - Future Infrastructure'!F32)","v":"Mount Cotton Rd: Upgrade 2 lanes w/ breakdowns, intersection upgrades Moreton Bay Rd to Howlett Rd"},{"$f":"IF(B32=\"\",\"\",'Trans - Future Infrastructure'!D32)","v":"Trunk Road"},{"$f":"IF('Trans - Future Infrastructure'!O32='Trans - Future Infrastructure'!N32,'Trans - Future Infrastructure'!O32,'Trans - Future Infrastructure'!O32&\" - \"&'Trans - Future Infrastructure'!N32)","v":"2022 - 2026"},{"$f":"IF(B32=\"\",\"\",'Trans - Future Infrastructure'!Z32)","v":16074712}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O33,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B33=\"\",\"\",'Trans - Future Infrastructure'!B33)","v":"TR-L-85"},{"$f":"IF(B33=\"\",\"\",'Trans - Future Infrastructure'!C33)","v":""},{"$f":"IF(B33=\"\",\"\",'Trans - Future Infrastructure'!F33)","v":"Woodlands Drive: Seal widening and intersection upgrade from Taylor Road to Boundary Road"},{"$f":"IF(B33=\"\",\"\",'Trans - Future Infrastructure'!D33)","v":"Trunk Road"},{"$f":"IF('Trans - Future Infrastructure'!O33='Trans - Future Infrastructure'!N33,'Trans - Future Infrastructure'!O33,'Trans - Future Infrastructure'!O33&\" - \"&'Trans - Future Infrastructure'!N33)","v":"2027 - 2031"},{"$f":"IF(B33=\"\",\"\",'Trans - Future Infrastructure'!Z33)","v":4301808}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O34,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B34=\"\",\"\",'Trans - Future Infrastructure'!B34)","v":"TR-L-86"},{"$f":"IF(B34=\"\",\"\",'Trans - Future Infrastructure'!C34)","v":""},{"$f":"IF(B34=\"\",\"\",'Trans - Future Infrastructure'!F34)","v":"Woodlands Drive: Seal widening and intersection upgrade from Mt Cotton Road to Taylor Road"},{"$f":"IF(B34=\"\",\"\",'Trans - Future Infrastructure'!D34)","v":"Trunk Road"},{"$f":"IF('Trans - Future Infrastructure'!O34='Trans - Future Infrastructure'!N34,'Trans - Future Infrastructure'!O34,'Trans - Future Infrastructure'!O34&\" - \"&'Trans - Future Infrastructure'!N34)","v":"2027 - 2031"},{"$f":"IF(B34=\"\",\"\",'Trans - Future Infrastructure'!Z34)","v":2257144}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O35,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B35=\"\",\"\",'Trans - Future Infrastructure'!B35)","v":"TR-L-87"},{"$f":"IF(B35=\"\",\"\",'Trans - Future Infrastructure'!C35)","v":""},{"$f":"IF(B35=\"\",\"\",'Trans - Future Infrastructure'!F35)","v":"Wellington Street: Upgrade to 2 lanes plus breakdowns from South Street to Panorama Drive"},{"$f":"IF(B35=\"\",\"\",'Trans - Future Infrastructure'!D35)","v":"Trunk Road"},{"$f":"IF('Trans - Future Infrastructure'!O35='Trans - Future Infrastructure'!N35,'Trans - Future Infrastructure'!O35,'Trans - Future Infrastructure'!O35&\" - \"&'Trans - Future Infrastructure'!N35)","v":"2027 - 2031"},{"$f":"IF(B35=\"\",\"\",'Trans - Future Infrastructure'!Z35)","v":6010346}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O36,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B36=\"\",\"\",'Trans - Future Infrastructure'!B36)","v":"TR-L-90"},{"$f":"IF(B36=\"\",\"\",'Trans - Future Infrastructure'!C36)","v":""},{"$f":"IF(B36=\"\",\"\",'Trans - Future Infrastructure'!F36)","v":"Giles Road: Road improvement and upgraded intersection from Heinemann to Cleveland-Redland Bay Rd"},{"$f":"IF(B36=\"\",\"\",'Trans - Future Infrastructure'!D36)","v":"Trunk Road"},{"$f":"IF('Trans - Future Infrastructure'!O36='Trans - Future Infrastructure'!N36,'Trans - Future Infrastructure'!O36,'Trans - Future Infrastructure'!O36&\" - \"&'Trans - Future Infrastructure'!N36)","v":"2027 - 2031"},{"$f":"IF(B36=\"\",\"\",'Trans - Future Infrastructure'!Z36)","v":2296158}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O37,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B37=\"\",\"\",'Trans - Future Infrastructure'!B37)","v":"TR-L-91"},{"$f":"IF(B37=\"\",\"\",'Trans - Future Infrastructure'!C37)","v":""},{"$f":"IF(B37=\"\",\"\",'Trans - Future Infrastructure'!F37)","v":"German Church Rd: Seal widening Cleveland Redland Bay to Gordon Rd and realignment School of Arts Rd"},{"$f":"IF(B37=\"\",\"\",'Trans - Future Infrastructure'!D37)","v":"Trunk Road"},{"$f":"IF('Trans - Future Infrastructure'!O37='Trans - Future Infrastructure'!N37,'Trans - Future Infrastructure'!O37,'Trans - Future Infrastructure'!O37&\" - \"&'Trans - Future Infrastructure'!N37)","v":2019},{"$f":"IF(B37=\"\",\"\",'Trans - Future Infrastructure'!Z37)","v":3304685}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O38,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B38=\"\",\"\",'Trans - Future Infrastructure'!B38)","v":"TR-L-92"},{"$f":"IF(B38=\"\",\"\",'Trans - Future Infrastructure'!C38)","v":""},{"$f":"IF(B38=\"\",\"\",'Trans - Future Infrastructure'!F38)","v":"School of Arts Road: Seal widening and channelisation from German Church Road to Collins Street"},{"$f":"IF(B38=\"\",\"\",'Trans - Future Infrastructure'!D38)","v":"Trunk Road"},{"$f":"IF('Trans - Future Infrastructure'!O38='Trans - Future Infrastructure'!N38,'Trans - Future Infrastructure'!O38,'Trans - Future Infrastructure'!O38&\" - \"&'Trans - Future Infrastructure'!N38)","v":"2017 - 2019"},{"$f":"IF(B38=\"\",\"\",'Trans - Future Infrastructure'!Z38)","v":6835279}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O39,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B39=\"\",\"\",'Trans - Future Infrastructure'!B39)","v":"TR-L-93"},{"$f":"IF(B39=\"\",\"\",'Trans - Future Infrastructure'!C39)","v":""},{"$f":"IF(B39=\"\",\"\",'Trans - Future Infrastructure'!F39)","v":"Serpentine Creek Road: seal widening and channelisation from Collins St to Cleveland Redland Bay Rd"},{"$f":"IF(B39=\"\",\"\",'Trans - Future Infrastructure'!D39)","v":"Trunk Road"},{"$f":"IF('Trans - Future Infrastructure'!O39='Trans - Future Infrastructure'!N39,'Trans - Future Infrastructure'!O39,'Trans - Future Infrastructure'!O39&\" - \"&'Trans - Future Infrastructure'!N39)","v":"2022 - 2026"},{"$f":"IF(B39=\"\",\"\",'Trans - Future Infrastructure'!Z39)","v":3618752}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O40,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B40=\"\",\"\",'Trans - Future Infrastructure'!B40)","v":"TR-L-94"},{"$f":"IF(B40=\"\",\"\",'Trans - Future Infrastructure'!C40)","v":""},{"$f":"IF(B40=\"\",\"\",'Trans - Future Infrastructure'!F40)","v":"Sturgeon Street: upgrade with auxiliary lanes from Northern Arterial Road to Starkey Street"},{"$f":"IF(B40=\"\",\"\",'Trans - Future Infrastructure'!D40)","v":"Trunk Road"},{"$f":"IF('Trans - Future Infrastructure'!O40='Trans - Future Infrastructure'!N40,'Trans - Future Infrastructure'!O40,'Trans - Future Infrastructure'!O40&\" - \"&'Trans - Future Infrastructure'!N40)","v":"2022 - 2026"},{"$f":"IF(B40=\"\",\"\",'Trans - Future Infrastructure'!Z40)","v":7974067}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O41,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B41=\"\",\"\",'Trans - Future Infrastructure'!B41)","v":"TR-L-95"},{"$f":"IF(B41=\"\",\"\",'Trans - Future Infrastructure'!C41)","v":""},{"$f":"IF(B41=\"\",\"\",'Trans - Future Infrastructure'!F41)","v":"McDonald Road (Sub Arterial Road): Seal widening from Finucane Road to McMillan Road"},{"$f":"IF(B41=\"\",\"\",'Trans - Future Infrastructure'!D41)","v":"Trunk Road"},{"$f":"IF('Trans - Future Infrastructure'!O41='Trans - Future Infrastructure'!N41,'Trans - Future Infrastructure'!O41,'Trans - Future Infrastructure'!O41&\" - \"&'Trans - Future Infrastructure'!N41)","v":"2022 - 2026"},{"$f":"IF(B41=\"\",\"\",'Trans - Future Infrastructure'!Z41)","v":909115}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O42,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B42=\"\",\"\",'Trans - Future Infrastructure'!B42)","v":"TR-L-96"},{"$f":"IF(B42=\"\",\"\",'Trans - Future Infrastructure'!C42)","v":""},{"$f":"IF(B42=\"\",\"\",'Trans - Future Infrastructure'!F42)","v":"Weinam Street: seal widening and chanelisation from Meissner Street to Pitt Street"},{"$f":"IF(B42=\"\",\"\",'Trans - Future Infrastructure'!D42)","v":"Trunk Road"},{"$f":"IF('Trans - Future Infrastructure'!O42='Trans - Future Infrastructure'!N42,'Trans - Future Infrastructure'!O42,'Trans - Future Infrastructure'!O42&\" - \"&'Trans - Future Infrastructure'!N42)","v":"2022 - 2026"},{"$f":"IF(B42=\"\",\"\",'Trans - Future Infrastructure'!Z42)","v":939126}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O43,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B43=\"\",\"\",'Trans - Future Infrastructure'!B43)","v":"TR-L-97"},{"$f":"IF(B43=\"\",\"\",'Trans - Future Infrastructure'!C43)","v":""},{"$f":"IF(B43=\"\",\"\",'Trans - Future Infrastructure'!F43)","v":"Kingfisher Road: Seal widening and intersection upgrade from Eprapah Creek to Realignment"},{"$f":"IF(B43=\"\",\"\",'Trans - Future Infrastructure'!D43)","v":"Trunk Road"},{"$f":"IF('Trans - Future Infrastructure'!O43='Trans - Future Infrastructure'!N43,'Trans - Future Infrastructure'!O43,'Trans - Future Infrastructure'!O43&\" - \"&'Trans - Future Infrastructure'!N43)","v":"2022 - 2026"},{"$f":"IF(B43=\"\",\"\",'Trans - Future Infrastructure'!Z43)","v":2123294}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O44,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B44=\"\",\"\",'Trans - Future Infrastructure'!B44)","v":"TR-L-98"},{"$f":"IF(B44=\"\",\"\",'Trans - Future Infrastructure'!C44)","v":""},{"$f":"IF(B44=\"\",\"\",'Trans - Future Infrastructure'!F44)","v":"Hamilton Street: Seal widening and channelisation from Pitt Street to Peel Street"},{"$f":"IF(B44=\"\",\"\",'Trans - Future Infrastructure'!D44)","v":"Trunk Road"},{"$f":"IF('Trans - Future Infrastructure'!O44='Trans - Future Infrastructure'!N44,'Trans - Future Infrastructure'!O44,'Trans - Future Infrastructure'!O44&\" - \"&'Trans - Future Infrastructure'!N44)","v":"2022 - 2026"},{"$f":"IF(B44=\"\",\"\",'Trans - Future Infrastructure'!Z44)","v":1375264}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O45,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B45=\"\",\"\",'Trans - Future Infrastructure'!B45)","v":"TR-L-99"},{"$f":"IF(B45=\"\",\"\",'Trans - Future Infrastructure'!C45)","v":""},{"$f":"IF(B45=\"\",\"\",'Trans - Future Infrastructure'!F45)","v":"Springacre Road: Seal widening and intersection upgrade from Eprapah Creek to Eprapah Road"},{"$f":"IF(B45=\"\",\"\",'Trans - Future Infrastructure'!D45)","v":"Trunk Road"},{"$f":"IF('Trans - Future Infrastructure'!O45='Trans - Future Infrastructure'!N45,'Trans - Future Infrastructure'!O45,'Trans - Future Infrastructure'!O45&\" - \"&'Trans - Future Infrastructure'!N45)","v":"2022 - 2026"},{"$f":"IF(B45=\"\",\"\",'Trans - Future Infrastructure'!Z45)","v":745779}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O46,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B46=\"\",\"\",'Trans - Future Infrastructure'!B46)","v":"TR-L-100"},{"$f":"IF(B46=\"\",\"\",'Trans - Future Infrastructure'!C46)","v":""},{"$f":"IF(B46=\"\",\"\",'Trans - Future Infrastructure'!F46)","v":"Kinross Road: Divided trunk collector w/ breakdowns from Boundary Rd to 3rd new roundabout"},{"$f":"IF(B46=\"\",\"\",'Trans - Future Infrastructure'!D46)","v":"Trunk Road"},{"$f":"IF('Trans - Future Infrastructure'!O46='Trans - Future Infrastructure'!N46,'Trans - Future Infrastructure'!O46,'Trans - Future Infrastructure'!O46&\" - \"&'Trans - Future Infrastructure'!N46)","v":"2017 - 2021"},{"$f":"IF(B46=\"\",\"\",'Trans - Future Infrastructure'!Z46)","v":7052897}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O47,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B47=\"\",\"\",'Trans - Future Infrastructure'!B47)","v":"TR-L-101"},{"$f":"IF(B47=\"\",\"\",'Trans - Future Infrastructure'!C47)","v":""},{"$f":"IF(B47=\"\",\"\",'Trans - Future Infrastructure'!F47)","v":"Ney Road (Sub Arterial Road): Seal widening from Wildflower Street to Mt Cotton Road"},{"$f":"IF(B47=\"\",\"\",'Trans - Future Infrastructure'!D47)","v":"Trunk Road"},{"$f":"IF('Trans - Future Infrastructure'!O47='Trans - Future Infrastructure'!N47,'Trans - Future Infrastructure'!O47,'Trans - Future Infrastructure'!O47&\" - \"&'Trans - Future Infrastructure'!N47)","v":"2027 - 2031"},{"$f":"IF(B47=\"\",\"\",'Trans - Future Infrastructure'!Z47)","v":462867}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O48,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B48=\"\",\"\",'Trans - Future Infrastructure'!B48)","v":"TR-L-102"},{"$f":"IF(B48=\"\",\"\",'Trans - Future Infrastructure'!C48)","v":""},{"$f":"IF(B48=\"\",\"\",'Trans - Future Infrastructure'!F48)","v":"Pitt Street: Seal widening and channelisation from Weinam Street to Hamilton Street"},{"$f":"IF(B48=\"\",\"\",'Trans - Future Infrastructure'!D48)","v":"Trunk Road"},{"$f":"IF('Trans - Future Infrastructure'!O48='Trans - Future Infrastructure'!N48,'Trans - Future Infrastructure'!O48,'Trans - Future Infrastructure'!O48&\" - \"&'Trans - Future Infrastructure'!N48)","v":"2021 - 2026"},{"$f":"IF(B48=\"\",\"\",'Trans - Future Infrastructure'!Z48)","v":1490057}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O49,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B49=\"\",\"\",'Trans - Future Infrastructure'!B49)","v":"TR-L-103"},{"$f":"IF(B49=\"\",\"\",'Trans - Future Infrastructure'!C49)","v":""},{"$f":"IF(B49=\"\",\"\",'Trans - Future Infrastructure'!F49)","v":"Dinwoodie Road: Upgrade to 2 lane trunk collector Cleveland-Redland Bay Road to Boundary Rd"},{"$f":"IF(B49=\"\",\"\",'Trans - Future Infrastructure'!D49)","v":"Trunk Road"},{"$f":"IF('Trans - Future Infrastructure'!O49='Trans - Future Infrastructure'!N49,'Trans - Future Infrastructure'!O49,'Trans - Future Infrastructure'!O49&\" - \"&'Trans - Future Infrastructure'!N49)","v":"2017 - 2021"},{"$f":"IF(B49=\"\",\"\",'Trans - Future Infrastructure'!Z49)","v":6397616}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O50,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B50=\"\",\"\",'Trans - Future Infrastructure'!B50)","v":"TR-L-104"},{"$f":"IF(B50=\"\",\"\",'Trans - Future Infrastructure'!C50)","v":""},{"$f":"IF(B50=\"\",\"\",'Trans - Future Infrastructure'!F50)","v":"Wellington Street: upgrade 2 to 4 lanes from Enterprise Street to Russell Street"},{"$f":"IF(B50=\"\",\"\",'Trans - Future Infrastructure'!D50)","v":"Trunk Road"},{"$f":"IF('Trans - Future Infrastructure'!O50='Trans - Future Infrastructure'!N50,'Trans - Future Infrastructure'!O50,'Trans - Future Infrastructure'!O50&\" - \"&'Trans - Future Infrastructure'!N50)","v":"2022 - 2026"},{"$f":"IF(B50=\"\",\"\",'Trans - Future Infrastructure'!Z50)","v":16165242}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O51,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B51=\"\",\"\",'Trans - Future Infrastructure'!B51)","v":"TR-L-105"},{"$f":"IF(B51=\"\",\"\",'Trans - Future Infrastructure'!C51)","v":""},{"$f":"IF(B51=\"\",\"\",'Trans - Future Infrastructure'!F51)","v":"Panorama Drive (Arterial Road): Upgrade from 2 to 4 lanes from Boundary Road to Wellington Rd"},{"$f":"IF(B51=\"\",\"\",'Trans - Future Infrastructure'!D51)","v":"Trunk Road"},{"$f":"IF('Trans - Future Infrastructure'!O51='Trans - Future Infrastructure'!N51,'Trans - Future Infrastructure'!O51,'Trans - Future Infrastructure'!O51&\" - \"&'Trans - Future Infrastructure'!N51)","v":2020},{"$f":"IF(B51=\"\",\"\",'Trans - Future Infrastructure'!Z51)","v":9825972}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O52,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B52=\"\",\"\",'Trans - Future Infrastructure'!B52)","v":"TR-L-106"},{"$f":"IF(B52=\"\",\"\",'Trans - Future Infrastructure'!C52)","v":""},{"$f":"IF(B52=\"\",\"\",'Trans - Future Infrastructure'!F52)","v":"Bunker Road (Sub Arterial Road): Seal widening from Brookvale Drive to Realignment"},{"$f":"IF(B52=\"\",\"\",'Trans - Future Infrastructure'!D52)","v":"Trunk Road"},{"$f":"IF('Trans - Future Infrastructure'!O52='Trans - Future Infrastructure'!N52,'Trans - Future Infrastructure'!O52,'Trans - Future Infrastructure'!O52&\" - \"&'Trans - Future Infrastructure'!N52)","v":"2022 - 2026"},{"$f":"IF(B52=\"\",\"\",'Trans - Future Infrastructure'!Z52)","v":1708388}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O53,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B53=\"\",\"\",'Trans - Future Infrastructure'!B53)","v":"TR-L-107"},{"$f":"IF(B53=\"\",\"\",'Trans - Future Infrastructure'!C53)","v":""},{"$f":"IF(B53=\"\",\"\",'Trans - Future Infrastructure'!F53)","v":"Springacre Road: Seal widening and intersection upgrade from Boundary Road to Eprapah Road"},{"$f":"IF(B53=\"\",\"\",'Trans - Future Infrastructure'!D53)","v":"Trunk Road"},{"$f":"IF('Trans - Future Infrastructure'!O53='Trans - Future Infrastructure'!N53,'Trans - Future Infrastructure'!O53,'Trans - Future Infrastructure'!O53&\" - \"&'Trans - Future Infrastructure'!N53)","v":"2022 - 2026"},{"$f":"IF(B53=\"\",\"\",'Trans - Future Infrastructure'!Z53)","v":2663495}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O54,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B54=\"\",\"\",'Trans - Future Infrastructure'!B54)","v":"TR-L-108"},{"$f":"IF(B54=\"\",\"\",'Trans - Future Infrastructure'!C54)","v":""},{"$f":"IF(B54=\"\",\"\",'Trans - Future Infrastructure'!F54)","v":"Double Jump Road: Seal widening from Cleveland-Redland Bay Road to Heinemann Road"},{"$f":"IF(B54=\"\",\"\",'Trans - Future Infrastructure'!D54)","v":"Trunk Road"},{"$f":"IF('Trans - Future Infrastructure'!O54='Trans - Future Infrastructure'!N54,'Trans - Future Infrastructure'!O54,'Trans - Future Infrastructure'!O54&\" - \"&'Trans - Future Infrastructure'!N54)","v":"2022 - 2026"},{"$f":"IF(B54=\"\",\"\",'Trans - Future Infrastructure'!Z54)","v":3468096}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O55,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B55=\"\",\"\",'Trans - Future Infrastructure'!B55)","v":"TR-L-109"},{"$f":"IF(B55=\"\",\"\",'Trans - Future Infrastructure'!C55)","v":""},{"$f":"IF(B55=\"\",\"\",'Trans - Future Infrastructure'!F55)","v":"Gordon Road: Intersection upgrades from Cleveland Redland Bay Road to Government Road"},{"$f":"IF(B55=\"\",\"\",'Trans - Future Infrastructure'!D55)","v":"Trunk Road"},{"$f":"IF('Trans - Future Infrastructure'!O55='Trans - Future Infrastructure'!N55,'Trans - Future Infrastructure'!O55,'Trans - Future Infrastructure'!O55&\" - \"&'Trans - Future Infrastructure'!N55)","v":"2022 - 2026"},{"$f":"IF(B55=\"\",\"\",'Trans - Future Infrastructure'!Z55)","v":1958232}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O56,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B56=\"\",\"\",'Trans - Future Infrastructure'!B56)","v":"TR-L-110"},{"$f":"IF(B56=\"\",\"\",'Trans - Future Infrastructure'!C56)","v":""},{"$f":"IF(B56=\"\",\"\",'Trans - Future Infrastructure'!F56)","v":"Main Road (Sub Arterial Road): Seal widening to divided 2 lane sub arterial from Plumer to Duncan St"},{"$f":"IF(B56=\"\",\"\",'Trans - Future Infrastructure'!D56)","v":"Trunk Road"},{"$f":"IF('Trans - Future Infrastructure'!O56='Trans - Future Infrastructure'!N56,'Trans - Future Infrastructure'!O56,'Trans - Future Infrastructure'!O56&\" - \"&'Trans - Future Infrastructure'!N56)","v":"2017 - 2021"},{"$f":"IF(B56=\"\",\"\",'Trans - Future Infrastructure'!Z56)","v":1638612}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O57,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B57=\"\",\"\",'Trans - Future Infrastructure'!B57)","v":"TR-L-111"},{"$f":"IF(B57=\"\",\"\",'Trans - Future Infrastructure'!C57)","v":""},{"$f":"IF(B57=\"\",\"\",'Trans - Future Infrastructure'!F57)","v":"Beveridge Rd: Upgrade collector Redland Bay Rd to Rachow St"},{"$f":"IF(B57=\"\",\"\",'Trans - Future Infrastructure'!D57)","v":"Trunk Road"},{"$f":"IF('Trans - Future Infrastructure'!O57='Trans - Future Infrastructure'!N57,'Trans - Future Infrastructure'!O57,'Trans - Future Infrastructure'!O57&\" - \"&'Trans - Future Infrastructure'!N57)","v":2018},{"$f":"IF(B57=\"\",\"\",'Trans - Future Infrastructure'!Z57)","v":3017406}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O58,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B58=\"\",\"\",'Trans - Future Infrastructure'!B58)","v":"TR-L-112"},{"$f":"IF(B58=\"\",\"\",'Trans - Future Infrastructure'!C58)","v":""},{"$f":"IF(B58=\"\",\"\",'Trans - Future Infrastructure'!F58)","v":"Meissner Street: Seal widening and intersection upgrade at Weinam Street Government Road"},{"$f":"IF(B58=\"\",\"\",'Trans - Future Infrastructure'!D58)","v":"Trunk Road"},{"$f":"IF('Trans - Future Infrastructure'!O58='Trans - Future Infrastructure'!N58,'Trans - Future Infrastructure'!O58,'Trans - Future Infrastructure'!O58&\" - \"&'Trans - Future Infrastructure'!N58)","v":"2017 - 2021"},{"$f":"IF(B58=\"\",\"\",'Trans - Future Infrastructure'!Z58)","v":805201}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O59,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B59=\"\",\"\",'Trans - Future Infrastructure'!B59)","v":"TR-L-113"},{"$f":"IF(B59=\"\",\"\",'Trans - Future Infrastructure'!C59)","v":""},{"$f":"IF(B59=\"\",\"\",'Trans - Future Infrastructure'!F59)","v":"Future Northern Public Transport corridor"},{"$f":"IF(B59=\"\",\"\",'Trans - Future Infrastructure'!D59)","v":"Public Transport Corridor"},{"$f":"IF('Trans - Future Infrastructure'!O59='Trans - Future Infrastructure'!N59,'Trans - Future Infrastructure'!O59,'Trans - Future Infrastructure'!O59&\" - \"&'Trans - Future Infrastructure'!N59)","v":"2027 - 2031"},{"$f":"IF(B59=\"\",\"\",'Trans - Future Infrastructure'!Z59)","v":0}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O60,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B60=\"\",\"\",'Trans - Future Infrastructure'!B60)","v":"TR-L-114"},{"$f":"IF(B60=\"\",\"\",'Trans - Future Infrastructure'!C60)","v":""},{"$f":"IF(B60=\"\",\"\",'Trans - Future Infrastructure'!F60)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B60=\"\",\"\",'Trans - Future Infrastructure'!D60)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O60='Trans - Future Infrastructure'!N60,'Trans - Future Infrastructure'!O60,'Trans - Future Infrastructure'!O60&\" - \"&'Trans - Future Infrastructure'!N60)","v":"2017 - 2021"},{"$f":"IF(B60=\"\",\"\",'Trans - Future Infrastructure'!Z60)","v":1805035}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O61,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B61=\"\",\"\",'Trans - Future Infrastructure'!B61)","v":"TR-L-78"},{"$f":"IF(B61=\"\",\"\",'Trans - Future Infrastructure'!C61)","v":""},{"$f":"IF(B61=\"\",\"\",'Trans - Future Infrastructure'!F61)","v":"New Trunk Collector - South East Thornlands: 2 lane collector Boundary Rd to Cleveland-Redland Bay"},{"$f":"IF(B61=\"\",\"\",'Trans - Future Infrastructure'!D61)","v":"Trunk Road"},{"$f":"IF('Trans - Future Infrastructure'!O61='Trans - Future Infrastructure'!N61,'Trans - Future Infrastructure'!O61,'Trans - Future Infrastructure'!O61&\" - \"&'Trans - Future Infrastructure'!N61)","v":"2017 - 2021"},{"$f":"IF(B61=\"\",\"\",'Trans - Future Infrastructure'!Z61)","v":5369884}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O62,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B62=\"\",\"\",'Trans - Future Infrastructure'!B62)","v":"TR-L-79"},{"$f":"IF(B62=\"\",\"\",'Trans - Future Infrastructure'!C62)","v":""},{"$f":"IF(B62=\"\",\"\",'Trans - Future Infrastructure'!F62)","v":"Double Jump Rd: Realignment Heinemann to Kingfisher"},{"$f":"IF(B62=\"\",\"\",'Trans - Future Infrastructure'!D62)","v":"Trunk Road"},{"$f":"IF('Trans - Future Infrastructure'!O62='Trans - Future Infrastructure'!N62,'Trans - Future Infrastructure'!O62,'Trans - Future Infrastructure'!O62&\" - \"&'Trans - Future Infrastructure'!N62)","v":"2017 - 2021"},{"$f":"IF(B62=\"\",\"\",'Trans - Future Infrastructure'!Z62)","v":2109558}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O63,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B63=\"\",\"\",'Trans - Future Infrastructure'!B63)","v":"TR-L-120"},{"$f":"IF(B63=\"\",\"\",'Trans - Future Infrastructure'!C63)","v":""},{"$f":"IF(B63=\"\",\"\",'Trans - Future Infrastructure'!F63)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B63=\"\",\"\",'Trans - Future Infrastructure'!D63)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O63='Trans - Future Infrastructure'!N63,'Trans - Future Infrastructure'!O63,'Trans - Future Infrastructure'!O63&\" - \"&'Trans - Future Infrastructure'!N63)","v":"2022 - 2026"},{"$f":"IF(B63=\"\",\"\",'Trans - Future Infrastructure'!Z63)","v":114084}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O64,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B64=\"\",\"\",'Trans - Future Infrastructure'!B64)","v":"TR-L-121"},{"$f":"IF(B64=\"\",\"\",'Trans - Future Infrastructure'!C64)","v":""},{"$f":"IF(B64=\"\",\"\",'Trans - Future Infrastructure'!F64)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B64=\"\",\"\",'Trans - Future Infrastructure'!D64)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O64='Trans - Future Infrastructure'!N64,'Trans - Future Infrastructure'!O64,'Trans - Future Infrastructure'!O64&\" - \"&'Trans - Future Infrastructure'!N64)","v":"2022 - 2026"},{"$f":"IF(B64=\"\",\"\",'Trans - Future Infrastructure'!Z64)","v":42054}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O65,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B65=\"\",\"\",'Trans - Future Infrastructure'!B65)","v":"TR-L-122"},{"$f":"IF(B65=\"\",\"\",'Trans - Future Infrastructure'!C65)","v":""},{"$f":"IF(B65=\"\",\"\",'Trans - Future Infrastructure'!F65)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B65=\"\",\"\",'Trans - Future Infrastructure'!D65)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O65='Trans - Future Infrastructure'!N65,'Trans - Future Infrastructure'!O65,'Trans - Future Infrastructure'!O65&\" - \"&'Trans - Future Infrastructure'!N65)","v":"2022 - 2026"},{"$f":"IF(B65=\"\",\"\",'Trans - Future Infrastructure'!Z65)","v":61654}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O66,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B66=\"\",\"\",'Trans - Future Infrastructure'!B66)","v":"TR-L-123"},{"$f":"IF(B66=\"\",\"\",'Trans - Future Infrastructure'!C66)","v":""},{"$f":"IF(B66=\"\",\"\",'Trans - Future Infrastructure'!F66)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B66=\"\",\"\",'Trans - Future Infrastructure'!D66)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O66='Trans - Future Infrastructure'!N66,'Trans - Future Infrastructure'!O66,'Trans - Future Infrastructure'!O66&\" - \"&'Trans - Future Infrastructure'!N66)","v":"2022 - 2026"},{"$f":"IF(B66=\"\",\"\",'Trans - Future Infrastructure'!Z66)","v":59258}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O67,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B67=\"\",\"\",'Trans - Future Infrastructure'!B67)","v":"TR-L-124"},{"$f":"IF(B67=\"\",\"\",'Trans - Future Infrastructure'!C67)","v":""},{"$f":"IF(B67=\"\",\"\",'Trans - Future Infrastructure'!F67)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B67=\"\",\"\",'Trans - Future Infrastructure'!D67)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O67='Trans - Future Infrastructure'!N67,'Trans - Future Infrastructure'!O67,'Trans - Future Infrastructure'!O67&\" - \"&'Trans - Future Infrastructure'!N67)","v":"2017 - 2021"},{"$f":"IF(B67=\"\",\"\",'Trans - Future Infrastructure'!Z67)","v":52691}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O68,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B68=\"\",\"\",'Trans - Future Infrastructure'!B68)","v":"TR-L-125"},{"$f":"IF(B68=\"\",\"\",'Trans - Future Infrastructure'!C68)","v":""},{"$f":"IF(B68=\"\",\"\",'Trans - Future Infrastructure'!F68)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B68=\"\",\"\",'Trans - Future Infrastructure'!D68)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O68='Trans - Future Infrastructure'!N68,'Trans - Future Infrastructure'!O68,'Trans - Future Infrastructure'!O68&\" - \"&'Trans - Future Infrastructure'!N68)","v":"2017 - 2021"},{"$f":"IF(B68=\"\",\"\",'Trans - Future Infrastructure'!Z68)","v":15670}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O69,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B69=\"\",\"\",'Trans - Future Infrastructure'!B69)","v":"TR-L-126"},{"$f":"IF(B69=\"\",\"\",'Trans - Future Infrastructure'!C69)","v":""},{"$f":"IF(B69=\"\",\"\",'Trans - Future Infrastructure'!F69)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B69=\"\",\"\",'Trans - Future Infrastructure'!D69)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O69='Trans - Future Infrastructure'!N69,'Trans - Future Infrastructure'!O69,'Trans - Future Infrastructure'!O69&\" - \"&'Trans - Future Infrastructure'!N69)","v":"2017 - 2021"},{"$f":"IF(B69=\"\",\"\",'Trans - Future Infrastructure'!Z69)","v":96971}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O70,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B70=\"\",\"\",'Trans - Future Infrastructure'!B70)","v":"TR-L-127"},{"$f":"IF(B70=\"\",\"\",'Trans - Future Infrastructure'!C70)","v":""},{"$f":"IF(B70=\"\",\"\",'Trans - Future Infrastructure'!F70)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B70=\"\",\"\",'Trans - Future Infrastructure'!D70)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O70='Trans - Future Infrastructure'!N70,'Trans - Future Infrastructure'!O70,'Trans - Future Infrastructure'!O70&\" - \"&'Trans - Future Infrastructure'!N70)","v":"2017 - 2021"},{"$f":"IF(B70=\"\",\"\",'Trans - Future Infrastructure'!Z70)","v":269806}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O71,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B71=\"\",\"\",'Trans - Future Infrastructure'!B71)","v":"TR-L-128"},{"$f":"IF(B71=\"\",\"\",'Trans - Future Infrastructure'!C71)","v":""},{"$f":"IF(B71=\"\",\"\",'Trans - Future Infrastructure'!F71)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B71=\"\",\"\",'Trans - Future Infrastructure'!D71)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O71='Trans - Future Infrastructure'!N71,'Trans - Future Infrastructure'!O71,'Trans - Future Infrastructure'!O71&\" - \"&'Trans - Future Infrastructure'!N71)","v":"2017 - 2021"},{"$f":"IF(B71=\"\",\"\",'Trans - Future Infrastructure'!Z71)","v":86274}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O72,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B72=\"\",\"\",'Trans - Future Infrastructure'!B72)","v":"TR-L-129"},{"$f":"IF(B72=\"\",\"\",'Trans - Future Infrastructure'!C72)","v":""},{"$f":"IF(B72=\"\",\"\",'Trans - Future Infrastructure'!F72)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B72=\"\",\"\",'Trans - Future Infrastructure'!D72)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O72='Trans - Future Infrastructure'!N72,'Trans - Future Infrastructure'!O72,'Trans - Future Infrastructure'!O72&\" - \"&'Trans - Future Infrastructure'!N72)","v":"2017 - 2021"},{"$f":"IF(B72=\"\",\"\",'Trans - Future Infrastructure'!Z72)","v":76848}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O73,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B73=\"\",\"\",'Trans - Future Infrastructure'!B73)","v":"TR-L-130"},{"$f":"IF(B73=\"\",\"\",'Trans - Future Infrastructure'!C73)","v":""},{"$f":"IF(B73=\"\",\"\",'Trans - Future Infrastructure'!F73)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B73=\"\",\"\",'Trans - Future Infrastructure'!D73)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O73='Trans - Future Infrastructure'!N73,'Trans - Future Infrastructure'!O73,'Trans - Future Infrastructure'!O73&\" - \"&'Trans - Future Infrastructure'!N73)","v":"2022 - 2026"},{"$f":"IF(B73=\"\",\"\",'Trans - Future Infrastructure'!Z73)","v":137418}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O74,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B74=\"\",\"\",'Trans - Future Infrastructure'!B74)","v":"TR-L-131"},{"$f":"IF(B74=\"\",\"\",'Trans - Future Infrastructure'!C74)","v":""},{"$f":"IF(B74=\"\",\"\",'Trans - Future Infrastructure'!F74)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B74=\"\",\"\",'Trans - Future Infrastructure'!D74)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O74='Trans - Future Infrastructure'!N74,'Trans - Future Infrastructure'!O74,'Trans - Future Infrastructure'!O74&\" - \"&'Trans - Future Infrastructure'!N74)","v":"2022 - 2026"},{"$f":"IF(B74=\"\",\"\",'Trans - Future Infrastructure'!Z74)","v":178512}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O75,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B75=\"\",\"\",'Trans - Future Infrastructure'!B75)","v":"TR-L-132"},{"$f":"IF(B75=\"\",\"\",'Trans - Future Infrastructure'!C75)","v":""},{"$f":"IF(B75=\"\",\"\",'Trans - Future Infrastructure'!F75)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B75=\"\",\"\",'Trans - Future Infrastructure'!D75)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O75='Trans - Future Infrastructure'!N75,'Trans - Future Infrastructure'!O75,'Trans - Future Infrastructure'!O75&\" - \"&'Trans - Future Infrastructure'!N75)","v":"2022 - 2026"},{"$f":"IF(B75=\"\",\"\",'Trans - Future Infrastructure'!Z75)","v":97667}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O76,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B76=\"\",\"\",'Trans - Future Infrastructure'!B76)","v":"TR-L-133"},{"$f":"IF(B76=\"\",\"\",'Trans - Future Infrastructure'!C76)","v":""},{"$f":"IF(B76=\"\",\"\",'Trans - Future Infrastructure'!F76)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B76=\"\",\"\",'Trans - Future Infrastructure'!D76)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O76='Trans - Future Infrastructure'!N76,'Trans - Future Infrastructure'!O76,'Trans - Future Infrastructure'!O76&\" - \"&'Trans - Future Infrastructure'!N76)","v":"2017 - 2021"},{"$f":"IF(B76=\"\",\"\",'Trans - Future Infrastructure'!Z76)","v":98000}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O77,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B77=\"\",\"\",'Trans - Future Infrastructure'!B77)","v":"TR-L-134"},{"$f":"IF(B77=\"\",\"\",'Trans - Future Infrastructure'!C77)","v":""},{"$f":"IF(B77=\"\",\"\",'Trans - Future Infrastructure'!F77)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B77=\"\",\"\",'Trans - Future Infrastructure'!D77)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O77='Trans - Future Infrastructure'!N77,'Trans - Future Infrastructure'!O77,'Trans - Future Infrastructure'!O77&\" - \"&'Trans - Future Infrastructure'!N77)","v":"2017 - 2021"},{"$f":"IF(B77=\"\",\"\",'Trans - Future Infrastructure'!Z77)","v":53540}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O78,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B78=\"\",\"\",'Trans - Future Infrastructure'!B78)","v":"TR-L-135"},{"$f":"IF(B78=\"\",\"\",'Trans - Future Infrastructure'!C78)","v":""},{"$f":"IF(B78=\"\",\"\",'Trans - Future Infrastructure'!F78)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B78=\"\",\"\",'Trans - Future Infrastructure'!D78)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O78='Trans - Future Infrastructure'!N78,'Trans - Future Infrastructure'!O78,'Trans - Future Infrastructure'!O78&\" - \"&'Trans - Future Infrastructure'!N78)","v":"2017 - 2021"},{"$f":"IF(B78=\"\",\"\",'Trans - Future Infrastructure'!Z78)","v":162189}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O79,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B79=\"\",\"\",'Trans - Future Infrastructure'!B79)","v":"TR-L-136"},{"$f":"IF(B79=\"\",\"\",'Trans - Future Infrastructure'!C79)","v":""},{"$f":"IF(B79=\"\",\"\",'Trans - Future Infrastructure'!F79)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B79=\"\",\"\",'Trans - Future Infrastructure'!D79)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O79='Trans - Future Infrastructure'!N79,'Trans - Future Infrastructure'!O79,'Trans - Future Infrastructure'!O79&\" - \"&'Trans - Future Infrastructure'!N79)","v":"2017 - 2021"},{"$f":"IF(B79=\"\",\"\",'Trans - Future Infrastructure'!Z79)","v":109841}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O80,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B80=\"\",\"\",'Trans - Future Infrastructure'!B80)","v":"TR-L-137"},{"$f":"IF(B80=\"\",\"\",'Trans - Future Infrastructure'!C80)","v":""},{"$f":"IF(B80=\"\",\"\",'Trans - Future Infrastructure'!F80)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B80=\"\",\"\",'Trans - Future Infrastructure'!D80)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O80='Trans - Future Infrastructure'!N80,'Trans - Future Infrastructure'!O80,'Trans - Future Infrastructure'!O80&\" - \"&'Trans - Future Infrastructure'!N80)","v":"2017 - 2021"},{"$f":"IF(B80=\"\",\"\",'Trans - Future Infrastructure'!Z80)","v":108498}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O81,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B81=\"\",\"\",'Trans - Future Infrastructure'!B81)","v":"TR-L-138"},{"$f":"IF(B81=\"\",\"\",'Trans - Future Infrastructure'!C81)","v":""},{"$f":"IF(B81=\"\",\"\",'Trans - Future Infrastructure'!F81)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B81=\"\",\"\",'Trans - Future Infrastructure'!D81)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O81='Trans - Future Infrastructure'!N81,'Trans - Future Infrastructure'!O81,'Trans - Future Infrastructure'!O81&\" - \"&'Trans - Future Infrastructure'!N81)","v":"2017 - 2021"},{"$f":"IF(B81=\"\",\"\",'Trans - Future Infrastructure'!Z81)","v":103123}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O82,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B82=\"\",\"\",'Trans - Future Infrastructure'!B82)","v":"TR-L-139"},{"$f":"IF(B82=\"\",\"\",'Trans - Future Infrastructure'!C82)","v":""},{"$f":"IF(B82=\"\",\"\",'Trans - Future Infrastructure'!F82)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B82=\"\",\"\",'Trans - Future Infrastructure'!D82)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O82='Trans - Future Infrastructure'!N82,'Trans - Future Infrastructure'!O82,'Trans - Future Infrastructure'!O82&\" - \"&'Trans - Future Infrastructure'!N82)","v":"2017 - 2021"},{"$f":"IF(B82=\"\",\"\",'Trans - Future Infrastructure'!Z82)","v":226364}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O83,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B83=\"\",\"\",'Trans - Future Infrastructure'!B83)","v":"TR-L-140"},{"$f":"IF(B83=\"\",\"\",'Trans - Future Infrastructure'!C83)","v":""},{"$f":"IF(B83=\"\",\"\",'Trans - Future Infrastructure'!F83)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B83=\"\",\"\",'Trans - Future Infrastructure'!D83)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O83='Trans - Future Infrastructure'!N83,'Trans - Future Infrastructure'!O83,'Trans - Future Infrastructure'!O83&\" - \"&'Trans - Future Infrastructure'!N83)","v":"2017 - 2021"},{"$f":"IF(B83=\"\",\"\",'Trans - Future Infrastructure'!Z83)","v":75715}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O84,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B84=\"\",\"\",'Trans - Future Infrastructure'!B84)","v":"TR-L-141"},{"$f":"IF(B84=\"\",\"\",'Trans - Future Infrastructure'!C84)","v":""},{"$f":"IF(B84=\"\",\"\",'Trans - Future Infrastructure'!F84)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B84=\"\",\"\",'Trans - Future Infrastructure'!D84)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O84='Trans - Future Infrastructure'!N84,'Trans - Future Infrastructure'!O84,'Trans - Future Infrastructure'!O84&\" - \"&'Trans - Future Infrastructure'!N84)","v":"2017 - 2021"},{"$f":"IF(B84=\"\",\"\",'Trans - Future Infrastructure'!Z84)","v":34325}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O85,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B85=\"\",\"\",'Trans - Future Infrastructure'!B85)","v":"TR-L-142"},{"$f":"IF(B85=\"\",\"\",'Trans - Future Infrastructure'!C85)","v":""},{"$f":"IF(B85=\"\",\"\",'Trans - Future Infrastructure'!F85)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B85=\"\",\"\",'Trans - Future Infrastructure'!D85)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O85='Trans - Future Infrastructure'!N85,'Trans - Future Infrastructure'!O85,'Trans - Future Infrastructure'!O85&\" - \"&'Trans - Future Infrastructure'!N85)","v":"2017 - 2021"},{"$f":"IF(B85=\"\",\"\",'Trans - Future Infrastructure'!Z85)","v":80136}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O86,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B86=\"\",\"\",'Trans - Future Infrastructure'!B86)","v":"TR-L-143"},{"$f":"IF(B86=\"\",\"\",'Trans - Future Infrastructure'!C86)","v":""},{"$f":"IF(B86=\"\",\"\",'Trans - Future Infrastructure'!F86)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B86=\"\",\"\",'Trans - Future Infrastructure'!D86)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O86='Trans - Future Infrastructure'!N86,'Trans - Future Infrastructure'!O86,'Trans - Future Infrastructure'!O86&\" - \"&'Trans - Future Infrastructure'!N86)","v":"2017 - 2021"},{"$f":"IF(B86=\"\",\"\",'Trans - Future Infrastructure'!Z86)","v":84284}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O87,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B87=\"\",\"\",'Trans - Future Infrastructure'!B87)","v":"TR-L-144"},{"$f":"IF(B87=\"\",\"\",'Trans - Future Infrastructure'!C87)","v":""},{"$f":"IF(B87=\"\",\"\",'Trans - Future Infrastructure'!F87)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B87=\"\",\"\",'Trans - Future Infrastructure'!D87)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O87='Trans - Future Infrastructure'!N87,'Trans - Future Infrastructure'!O87,'Trans - Future Infrastructure'!O87&\" - \"&'Trans - Future Infrastructure'!N87)","v":"2017 - 2021"},{"$f":"IF(B87=\"\",\"\",'Trans - Future Infrastructure'!Z87)","v":38311}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O88,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B88=\"\",\"\",'Trans - Future Infrastructure'!B88)","v":"TR-L-145"},{"$f":"IF(B88=\"\",\"\",'Trans - Future Infrastructure'!C88)","v":""},{"$f":"IF(B88=\"\",\"\",'Trans - Future Infrastructure'!F88)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B88=\"\",\"\",'Trans - Future Infrastructure'!D88)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O88='Trans - Future Infrastructure'!N88,'Trans - Future Infrastructure'!O88,'Trans - Future Infrastructure'!O88&\" - \"&'Trans - Future Infrastructure'!N88)","v":"2017 - 2021"},{"$f":"IF(B88=\"\",\"\",'Trans - Future Infrastructure'!Z88)","v":82512}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O89,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B89=\"\",\"\",'Trans - Future Infrastructure'!B89)","v":"TR-L-146"},{"$f":"IF(B89=\"\",\"\",'Trans - Future Infrastructure'!C89)","v":""},{"$f":"IF(B89=\"\",\"\",'Trans - Future Infrastructure'!F89)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B89=\"\",\"\",'Trans - Future Infrastructure'!D89)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O89='Trans - Future Infrastructure'!N89,'Trans - Future Infrastructure'!O89,'Trans - Future Infrastructure'!O89&\" - \"&'Trans - Future Infrastructure'!N89)","v":"2017 - 2021"},{"$f":"IF(B89=\"\",\"\",'Trans - Future Infrastructure'!Z89)","v":96512}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O90,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B90=\"\",\"\",'Trans - Future Infrastructure'!B90)","v":"TR-L-147"},{"$f":"IF(B90=\"\",\"\",'Trans - Future Infrastructure'!C90)","v":""},{"$f":"IF(B90=\"\",\"\",'Trans - Future Infrastructure'!F90)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B90=\"\",\"\",'Trans - Future Infrastructure'!D90)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O90='Trans - Future Infrastructure'!N90,'Trans - Future Infrastructure'!O90,'Trans - Future Infrastructure'!O90&\" - \"&'Trans - Future Infrastructure'!N90)","v":"2017 - 2021"},{"$f":"IF(B90=\"\",\"\",'Trans - Future Infrastructure'!Z90)","v":146285}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O91,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B91=\"\",\"\",'Trans - Future Infrastructure'!B91)","v":"TR-L-148"},{"$f":"IF(B91=\"\",\"\",'Trans - Future Infrastructure'!C91)","v":""},{"$f":"IF(B91=\"\",\"\",'Trans - Future Infrastructure'!F91)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B91=\"\",\"\",'Trans - Future Infrastructure'!D91)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O91='Trans - Future Infrastructure'!N91,'Trans - Future Infrastructure'!O91,'Trans - Future Infrastructure'!O91&\" - \"&'Trans - Future Infrastructure'!N91)","v":"2017 - 2021"},{"$f":"IF(B91=\"\",\"\",'Trans - Future Infrastructure'!Z91)","v":54142}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O92,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B92=\"\",\"\",'Trans - Future Infrastructure'!B92)","v":"TR-L-149"},{"$f":"IF(B92=\"\",\"\",'Trans - Future Infrastructure'!C92)","v":""},{"$f":"IF(B92=\"\",\"\",'Trans - Future Infrastructure'!F92)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B92=\"\",\"\",'Trans - Future Infrastructure'!D92)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O92='Trans - Future Infrastructure'!N92,'Trans - Future Infrastructure'!O92,'Trans - Future Infrastructure'!O92&\" - \"&'Trans - Future Infrastructure'!N92)","v":"2017 - 2021"},{"$f":"IF(B92=\"\",\"\",'Trans - Future Infrastructure'!Z92)","v":101844}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O93,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B93=\"\",\"\",'Trans - Future Infrastructure'!B93)","v":"TR-L-150"},{"$f":"IF(B93=\"\",\"\",'Trans - Future Infrastructure'!C93)","v":""},{"$f":"IF(B93=\"\",\"\",'Trans - Future Infrastructure'!F93)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B93=\"\",\"\",'Trans - Future Infrastructure'!D93)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O93='Trans - Future Infrastructure'!N93,'Trans - Future Infrastructure'!O93,'Trans - Future Infrastructure'!O93&\" - \"&'Trans - Future Infrastructure'!N93)","v":"2017 - 2021"},{"$f":"IF(B93=\"\",\"\",'Trans - Future Infrastructure'!Z93)","v":50468}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O94,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B94=\"\",\"\",'Trans - Future Infrastructure'!B94)","v":"TR-L-151"},{"$f":"IF(B94=\"\",\"\",'Trans - Future Infrastructure'!C94)","v":""},{"$f":"IF(B94=\"\",\"\",'Trans - Future Infrastructure'!F94)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B94=\"\",\"\",'Trans - Future Infrastructure'!D94)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O94='Trans - Future Infrastructure'!N94,'Trans - Future Infrastructure'!O94,'Trans - Future Infrastructure'!O94&\" - \"&'Trans - Future Infrastructure'!N94)","v":"2017 - 2021"},{"$f":"IF(B94=\"\",\"\",'Trans - Future Infrastructure'!Z94)","v":45199}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O95,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B95=\"\",\"\",'Trans - Future Infrastructure'!B95)","v":"TR-L-152"},{"$f":"IF(B95=\"\",\"\",'Trans - Future Infrastructure'!C95)","v":""},{"$f":"IF(B95=\"\",\"\",'Trans - Future Infrastructure'!F95)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B95=\"\",\"\",'Trans - Future Infrastructure'!D95)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O95='Trans - Future Infrastructure'!N95,'Trans - Future Infrastructure'!O95,'Trans - Future Infrastructure'!O95&\" - \"&'Trans - Future Infrastructure'!N95)","v":"2017 - 2021"},{"$f":"IF(B95=\"\",\"\",'Trans - Future Infrastructure'!Z95)","v":183835}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O96,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B96=\"\",\"\",'Trans - Future Infrastructure'!B96)","v":"TR-L-153"},{"$f":"IF(B96=\"\",\"\",'Trans - Future Infrastructure'!C96)","v":""},{"$f":"IF(B96=\"\",\"\",'Trans - Future Infrastructure'!F96)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B96=\"\",\"\",'Trans - Future Infrastructure'!D96)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O96='Trans - Future Infrastructure'!N96,'Trans - Future Infrastructure'!O96,'Trans - Future Infrastructure'!O96&\" - \"&'Trans - Future Infrastructure'!N96)","v":"2017 - 2021"},{"$f":"IF(B96=\"\",\"\",'Trans - Future Infrastructure'!Z96)","v":237373}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O97,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B97=\"\",\"\",'Trans - Future Infrastructure'!B97)","v":"TR-L-154"},{"$f":"IF(B97=\"\",\"\",'Trans - Future Infrastructure'!C97)","v":""},{"$f":"IF(B97=\"\",\"\",'Trans - Future Infrastructure'!F97)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B97=\"\",\"\",'Trans - Future Infrastructure'!D97)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O97='Trans - Future Infrastructure'!N97,'Trans - Future Infrastructure'!O97,'Trans - Future Infrastructure'!O97&\" - \"&'Trans - Future Infrastructure'!N97)","v":"2017 - 2021"},{"$f":"IF(B97=\"\",\"\",'Trans - Future Infrastructure'!Z97)","v":33435}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O98,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B98=\"\",\"\",'Trans - Future Infrastructure'!B98)","v":"TR-L-155"},{"$f":"IF(B98=\"\",\"\",'Trans - Future Infrastructure'!C98)","v":""},{"$f":"IF(B98=\"\",\"\",'Trans - Future Infrastructure'!F98)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B98=\"\",\"\",'Trans - Future Infrastructure'!D98)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O98='Trans - Future Infrastructure'!N98,'Trans - Future Infrastructure'!O98,'Trans - Future Infrastructure'!O98&\" - \"&'Trans - Future Infrastructure'!N98)","v":"2017 - 2021"},{"$f":"IF(B98=\"\",\"\",'Trans - Future Infrastructure'!Z98)","v":107586}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O99,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B99=\"\",\"\",'Trans - Future Infrastructure'!B99)","v":"TR-L-156"},{"$f":"IF(B99=\"\",\"\",'Trans - Future Infrastructure'!C99)","v":""},{"$f":"IF(B99=\"\",\"\",'Trans - Future Infrastructure'!F99)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B99=\"\",\"\",'Trans - Future Infrastructure'!D99)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O99='Trans - Future Infrastructure'!N99,'Trans - Future Infrastructure'!O99,'Trans - Future Infrastructure'!O99&\" - \"&'Trans - Future Infrastructure'!N99)","v":"2017 - 2021"},{"$f":"IF(B99=\"\",\"\",'Trans - Future Infrastructure'!Z99)","v":119783}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O100,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B100=\"\",\"\",'Trans - Future Infrastructure'!B100)","v":"TR-L-157"},{"$f":"IF(B100=\"\",\"\",'Trans - Future Infrastructure'!C100)","v":""},{"$f":"IF(B100=\"\",\"\",'Trans - Future Infrastructure'!F100)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B100=\"\",\"\",'Trans - Future Infrastructure'!D100)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O100='Trans - Future Infrastructure'!N100,'Trans - Future Infrastructure'!O100,'Trans - Future Infrastructure'!O100&\" - \"&'Trans - Future Infrastructure'!N100)","v":"2017 - 2021"},{"$f":"IF(B100=\"\",\"\",'Trans - Future Infrastructure'!Z100)","v":33074}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O101,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B101=\"\",\"\",'Trans - Future Infrastructure'!B101)","v":"TR-L-158"},{"$f":"IF(B101=\"\",\"\",'Trans - Future Infrastructure'!C101)","v":""},{"$f":"IF(B101=\"\",\"\",'Trans - Future Infrastructure'!F101)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B101=\"\",\"\",'Trans - Future Infrastructure'!D101)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O101='Trans - Future Infrastructure'!N101,'Trans - Future Infrastructure'!O101,'Trans - Future Infrastructure'!O101&\" - \"&'Trans - Future Infrastructure'!N101)","v":"2017 - 2021"},{"$f":"IF(B101=\"\",\"\",'Trans - Future Infrastructure'!Z101)","v":105323}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O102,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B102=\"\",\"\",'Trans - Future Infrastructure'!B102)","v":"TR-L-159"},{"$f":"IF(B102=\"\",\"\",'Trans - Future Infrastructure'!C102)","v":""},{"$f":"IF(B102=\"\",\"\",'Trans - Future Infrastructure'!F102)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B102=\"\",\"\",'Trans - Future Infrastructure'!D102)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O102='Trans - Future Infrastructure'!N102,'Trans - Future Infrastructure'!O102,'Trans - Future Infrastructure'!O102&\" - \"&'Trans - Future Infrastructure'!N102)","v":"2017 - 2021"},{"$f":"IF(B102=\"\",\"\",'Trans - Future Infrastructure'!Z102)","v":53814}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O103,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B103=\"\",\"\",'Trans - Future Infrastructure'!B103)","v":"TR-L-160"},{"$f":"IF(B103=\"\",\"\",'Trans - Future Infrastructure'!C103)","v":""},{"$f":"IF(B103=\"\",\"\",'Trans - Future Infrastructure'!F103)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B103=\"\",\"\",'Trans - Future Infrastructure'!D103)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O103='Trans - Future Infrastructure'!N103,'Trans - Future Infrastructure'!O103,'Trans - Future Infrastructure'!O103&\" - \"&'Trans - Future Infrastructure'!N103)","v":"2017 - 2021"},{"$f":"IF(B103=\"\",\"\",'Trans - Future Infrastructure'!Z103)","v":112155}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O104,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B104=\"\",\"\",'Trans - Future Infrastructure'!B104)","v":"TR-L-161"},{"$f":"IF(B104=\"\",\"\",'Trans - Future Infrastructure'!C104)","v":""},{"$f":"IF(B104=\"\",\"\",'Trans - Future Infrastructure'!F104)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B104=\"\",\"\",'Trans - Future Infrastructure'!D104)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O104='Trans - Future Infrastructure'!N104,'Trans - Future Infrastructure'!O104,'Trans - Future Infrastructure'!O104&\" - \"&'Trans - Future Infrastructure'!N104)","v":"2017 - 2021"},{"$f":"IF(B104=\"\",\"\",'Trans - Future Infrastructure'!Z104)","v":64939}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O105,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B105=\"\",\"\",'Trans - Future Infrastructure'!B105)","v":"TR-L-162"},{"$f":"IF(B105=\"\",\"\",'Trans - Future Infrastructure'!C105)","v":""},{"$f":"IF(B105=\"\",\"\",'Trans - Future Infrastructure'!F105)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B105=\"\",\"\",'Trans - Future Infrastructure'!D105)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O105='Trans - Future Infrastructure'!N105,'Trans - Future Infrastructure'!O105,'Trans - Future Infrastructure'!O105&\" - \"&'Trans - Future Infrastructure'!N105)","v":"2017 - 2021"},{"$f":"IF(B105=\"\",\"\",'Trans - Future Infrastructure'!Z105)","v":42477}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O106,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B106=\"\",\"\",'Trans - Future Infrastructure'!B106)","v":"TR-L-163"},{"$f":"IF(B106=\"\",\"\",'Trans - Future Infrastructure'!C106)","v":""},{"$f":"IF(B106=\"\",\"\",'Trans - Future Infrastructure'!F106)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B106=\"\",\"\",'Trans - Future Infrastructure'!D106)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O106='Trans - Future Infrastructure'!N106,'Trans - Future Infrastructure'!O106,'Trans - Future Infrastructure'!O106&\" - \"&'Trans - Future Infrastructure'!N106)","v":"2017 - 2021"},{"$f":"IF(B106=\"\",\"\",'Trans - Future Infrastructure'!Z106)","v":29343}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O107,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B107=\"\",\"\",'Trans - Future Infrastructure'!B107)","v":"TR-L-164"},{"$f":"IF(B107=\"\",\"\",'Trans - Future Infrastructure'!C107)","v":""},{"$f":"IF(B107=\"\",\"\",'Trans - Future Infrastructure'!F107)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B107=\"\",\"\",'Trans - Future Infrastructure'!D107)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O107='Trans - Future Infrastructure'!N107,'Trans - Future Infrastructure'!O107,'Trans - Future Infrastructure'!O107&\" - \"&'Trans - Future Infrastructure'!N107)","v":"2017 - 2021"},{"$f":"IF(B107=\"\",\"\",'Trans - Future Infrastructure'!Z107)","v":86965}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O108,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B108=\"\",\"\",'Trans - Future Infrastructure'!B108)","v":"TR-L-165"},{"$f":"IF(B108=\"\",\"\",'Trans - Future Infrastructure'!C108)","v":""},{"$f":"IF(B108=\"\",\"\",'Trans - Future Infrastructure'!F108)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B108=\"\",\"\",'Trans - Future Infrastructure'!D108)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O108='Trans - Future Infrastructure'!N108,'Trans - Future Infrastructure'!O108,'Trans - Future Infrastructure'!O108&\" - \"&'Trans - Future Infrastructure'!N108)","v":"2017 - 2021"},{"$f":"IF(B108=\"\",\"\",'Trans - Future Infrastructure'!Z108)","v":90360}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O109,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B109=\"\",\"\",'Trans - Future Infrastructure'!B109)","v":"TR-L-166"},{"$f":"IF(B109=\"\",\"\",'Trans - Future Infrastructure'!C109)","v":""},{"$f":"IF(B109=\"\",\"\",'Trans - Future Infrastructure'!F109)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B109=\"\",\"\",'Trans - Future Infrastructure'!D109)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O109='Trans - Future Infrastructure'!N109,'Trans - Future Infrastructure'!O109,'Trans - Future Infrastructure'!O109&\" - \"&'Trans - Future Infrastructure'!N109)","v":"2017 - 2021"},{"$f":"IF(B109=\"\",\"\",'Trans - Future Infrastructure'!Z109)","v":42630}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O110,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B110=\"\",\"\",'Trans - Future Infrastructure'!B110)","v":"TR-L-167"},{"$f":"IF(B110=\"\",\"\",'Trans - Future Infrastructure'!C110)","v":""},{"$f":"IF(B110=\"\",\"\",'Trans - Future Infrastructure'!F110)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B110=\"\",\"\",'Trans - Future Infrastructure'!D110)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O110='Trans - Future Infrastructure'!N110,'Trans - Future Infrastructure'!O110,'Trans - Future Infrastructure'!O110&\" - \"&'Trans - Future Infrastructure'!N110)","v":"2022 - 2026"},{"$f":"IF(B110=\"\",\"\",'Trans - Future Infrastructure'!Z110)","v":37207}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O111,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B111=\"\",\"\",'Trans - Future Infrastructure'!B111)","v":"TR-L-168"},{"$f":"IF(B111=\"\",\"\",'Trans - Future Infrastructure'!C111)","v":""},{"$f":"IF(B111=\"\",\"\",'Trans - Future Infrastructure'!F111)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B111=\"\",\"\",'Trans - Future Infrastructure'!D111)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O111='Trans - Future Infrastructure'!N111,'Trans - Future Infrastructure'!O111,'Trans - Future Infrastructure'!O111&\" - \"&'Trans - Future Infrastructure'!N111)","v":"2022 - 2026"},{"$f":"IF(B111=\"\",\"\",'Trans - Future Infrastructure'!Z111)","v":56316}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O112,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B112=\"\",\"\",'Trans - Future Infrastructure'!B112)","v":"TR-L-169"},{"$f":"IF(B112=\"\",\"\",'Trans - Future Infrastructure'!C112)","v":""},{"$f":"IF(B112=\"\",\"\",'Trans - Future Infrastructure'!F112)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B112=\"\",\"\",'Trans - Future Infrastructure'!D112)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O112='Trans - Future Infrastructure'!N112,'Trans - Future Infrastructure'!O112,'Trans - Future Infrastructure'!O112&\" - \"&'Trans - Future Infrastructure'!N112)","v":"2022 - 2026"},{"$f":"IF(B112=\"\",\"\",'Trans - Future Infrastructure'!Z112)","v":198384}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O113,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B113=\"\",\"\",'Trans - Future Infrastructure'!B113)","v":"TR-L-170"},{"$f":"IF(B113=\"\",\"\",'Trans - Future Infrastructure'!C113)","v":""},{"$f":"IF(B113=\"\",\"\",'Trans - Future Infrastructure'!F113)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B113=\"\",\"\",'Trans - Future Infrastructure'!D113)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O113='Trans - Future Infrastructure'!N113,'Trans - Future Infrastructure'!O113,'Trans - Future Infrastructure'!O113&\" - \"&'Trans - Future Infrastructure'!N113)","v":"2022 - 2026"},{"$f":"IF(B113=\"\",\"\",'Trans - Future Infrastructure'!Z113)","v":91772}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O114,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B114=\"\",\"\",'Trans - Future Infrastructure'!B114)","v":"TR-L-171"},{"$f":"IF(B114=\"\",\"\",'Trans - Future Infrastructure'!C114)","v":""},{"$f":"IF(B114=\"\",\"\",'Trans - Future Infrastructure'!F114)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B114=\"\",\"\",'Trans - Future Infrastructure'!D114)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O114='Trans - Future Infrastructure'!N114,'Trans - Future Infrastructure'!O114,'Trans - Future Infrastructure'!O114&\" - \"&'Trans - Future Infrastructure'!N114)","v":"2022 - 2026"},{"$f":"IF(B114=\"\",\"\",'Trans - Future Infrastructure'!Z114)","v":93911}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O115,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B115=\"\",\"\",'Trans - Future Infrastructure'!B115)","v":"TR-L-172"},{"$f":"IF(B115=\"\",\"\",'Trans - Future Infrastructure'!C115)","v":""},{"$f":"IF(B115=\"\",\"\",'Trans - Future Infrastructure'!F115)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B115=\"\",\"\",'Trans - Future Infrastructure'!D115)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O115='Trans - Future Infrastructure'!N115,'Trans - Future Infrastructure'!O115,'Trans - Future Infrastructure'!O115&\" - \"&'Trans - Future Infrastructure'!N115)","v":"2022 - 2026"},{"$f":"IF(B115=\"\",\"\",'Trans - Future Infrastructure'!Z115)","v":79771}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O116,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B116=\"\",\"\",'Trans - Future Infrastructure'!B116)","v":"TR-L-173"},{"$f":"IF(B116=\"\",\"\",'Trans - Future Infrastructure'!C116)","v":""},{"$f":"IF(B116=\"\",\"\",'Trans - Future Infrastructure'!F116)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B116=\"\",\"\",'Trans - Future Infrastructure'!D116)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O116='Trans - Future Infrastructure'!N116,'Trans - Future Infrastructure'!O116,'Trans - Future Infrastructure'!O116&\" - \"&'Trans - Future Infrastructure'!N116)","v":"2022 - 2026"},{"$f":"IF(B116=\"\",\"\",'Trans - Future Infrastructure'!Z116)","v":53914}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O117,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B117=\"\",\"\",'Trans - Future Infrastructure'!B117)","v":"TR-L-174"},{"$f":"IF(B117=\"\",\"\",'Trans - Future Infrastructure'!C117)","v":""},{"$f":"IF(B117=\"\",\"\",'Trans - Future Infrastructure'!F117)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B117=\"\",\"\",'Trans - Future Infrastructure'!D117)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O117='Trans - Future Infrastructure'!N117,'Trans - Future Infrastructure'!O117,'Trans - Future Infrastructure'!O117&\" - \"&'Trans - Future Infrastructure'!N117)","v":"2022 - 2026"},{"$f":"IF(B117=\"\",\"\",'Trans - Future Infrastructure'!Z117)","v":29569}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O118,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B118=\"\",\"\",'Trans - Future Infrastructure'!B118)","v":"TR-L-175"},{"$f":"IF(B118=\"\",\"\",'Trans - Future Infrastructure'!C118)","v":""},{"$f":"IF(B118=\"\",\"\",'Trans - Future Infrastructure'!F118)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B118=\"\",\"\",'Trans - Future Infrastructure'!D118)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O118='Trans - Future Infrastructure'!N118,'Trans - Future Infrastructure'!O118,'Trans - Future Infrastructure'!O118&\" - \"&'Trans - Future Infrastructure'!N118)","v":"2022 - 2026"},{"$f":"IF(B118=\"\",\"\",'Trans - Future Infrastructure'!Z118)","v":54103}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O119,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B119=\"\",\"\",'Trans - Future Infrastructure'!B119)","v":"TR-L-176"},{"$f":"IF(B119=\"\",\"\",'Trans - Future Infrastructure'!C119)","v":""},{"$f":"IF(B119=\"\",\"\",'Trans - Future Infrastructure'!F119)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B119=\"\",\"\",'Trans - Future Infrastructure'!D119)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O119='Trans - Future Infrastructure'!N119,'Trans - Future Infrastructure'!O119,'Trans - Future Infrastructure'!O119&\" - \"&'Trans - Future Infrastructure'!N119)","v":"2022 - 2026"},{"$f":"IF(B119=\"\",\"\",'Trans - Future Infrastructure'!Z119)","v":32587}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O120,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B120=\"\",\"\",'Trans - Future Infrastructure'!B120)","v":"TR-L-179"},{"$f":"IF(B120=\"\",\"\",'Trans - Future Infrastructure'!C120)","v":""},{"$f":"IF(B120=\"\",\"\",'Trans - Future Infrastructure'!F120)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B120=\"\",\"\",'Trans - Future Infrastructure'!D120)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O120='Trans - Future Infrastructure'!N120,'Trans - Future Infrastructure'!O120,'Trans - Future Infrastructure'!O120&\" - \"&'Trans - Future Infrastructure'!N120)","v":"2022 - 2026"},{"$f":"IF(B120=\"\",\"\",'Trans - Future Infrastructure'!Z120)","v":167666}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O121,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B121=\"\",\"\",'Trans - Future Infrastructure'!B121)","v":"TR-L-180"},{"$f":"IF(B121=\"\",\"\",'Trans - Future Infrastructure'!C121)","v":""},{"$f":"IF(B121=\"\",\"\",'Trans - Future Infrastructure'!F121)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B121=\"\",\"\",'Trans - Future Infrastructure'!D121)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O121='Trans - Future Infrastructure'!N121,'Trans - Future Infrastructure'!O121,'Trans - Future Infrastructure'!O121&\" - \"&'Trans - Future Infrastructure'!N121)","v":"2022 - 2026"},{"$f":"IF(B121=\"\",\"\",'Trans - Future Infrastructure'!Z121)","v":111279}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O122,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B122=\"\",\"\",'Trans - Future Infrastructure'!B122)","v":"TR-L-181"},{"$f":"IF(B122=\"\",\"\",'Trans - Future Infrastructure'!C122)","v":""},{"$f":"IF(B122=\"\",\"\",'Trans - Future Infrastructure'!F122)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B122=\"\",\"\",'Trans - Future Infrastructure'!D122)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O122='Trans - Future Infrastructure'!N122,'Trans - Future Infrastructure'!O122,'Trans - Future Infrastructure'!O122&\" - \"&'Trans - Future Infrastructure'!N122)","v":"2022 - 2026"},{"$f":"IF(B122=\"\",\"\",'Trans - Future Infrastructure'!Z122)","v":48630}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O123,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B123=\"\",\"\",'Trans - Future Infrastructure'!B123)","v":"TR-L-182"},{"$f":"IF(B123=\"\",\"\",'Trans - Future Infrastructure'!C123)","v":""},{"$f":"IF(B123=\"\",\"\",'Trans - Future Infrastructure'!F123)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B123=\"\",\"\",'Trans - Future Infrastructure'!D123)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O123='Trans - Future Infrastructure'!N123,'Trans - Future Infrastructure'!O123,'Trans - Future Infrastructure'!O123&\" - \"&'Trans - Future Infrastructure'!N123)","v":"2022 - 2026"},{"$f":"IF(B123=\"\",\"\",'Trans - Future Infrastructure'!Z123)","v":93190}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O124,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B124=\"\",\"\",'Trans - Future Infrastructure'!B124)","v":"TR-L-183"},{"$f":"IF(B124=\"\",\"\",'Trans - Future Infrastructure'!C124)","v":""},{"$f":"IF(B124=\"\",\"\",'Trans - Future Infrastructure'!F124)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B124=\"\",\"\",'Trans - Future Infrastructure'!D124)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O124='Trans - Future Infrastructure'!N124,'Trans - Future Infrastructure'!O124,'Trans - Future Infrastructure'!O124&\" - \"&'Trans - Future Infrastructure'!N124)","v":"2022 - 2026"},{"$f":"IF(B124=\"\",\"\",'Trans - Future Infrastructure'!Z124)","v":216092}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O125,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B125=\"\",\"\",'Trans - Future Infrastructure'!B125)","v":"TR-L-184"},{"$f":"IF(B125=\"\",\"\",'Trans - Future Infrastructure'!C125)","v":""},{"$f":"IF(B125=\"\",\"\",'Trans - Future Infrastructure'!F125)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B125=\"\",\"\",'Trans - Future Infrastructure'!D125)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O125='Trans - Future Infrastructure'!N125,'Trans - Future Infrastructure'!O125,'Trans - Future Infrastructure'!O125&\" - \"&'Trans - Future Infrastructure'!N125)","v":"2022 - 2026"},{"$f":"IF(B125=\"\",\"\",'Trans - Future Infrastructure'!Z125)","v":69462}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O126,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B126=\"\",\"\",'Trans - Future Infrastructure'!B126)","v":"TR-L-185"},{"$f":"IF(B126=\"\",\"\",'Trans - Future Infrastructure'!C126)","v":""},{"$f":"IF(B126=\"\",\"\",'Trans - Future Infrastructure'!F126)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B126=\"\",\"\",'Trans - Future Infrastructure'!D126)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O126='Trans - Future Infrastructure'!N126,'Trans - Future Infrastructure'!O126,'Trans - Future Infrastructure'!O126&\" - \"&'Trans - Future Infrastructure'!N126)","v":"2017 - 2021"},{"$f":"IF(B126=\"\",\"\",'Trans - Future Infrastructure'!Z126)","v":54413}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O127,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B127=\"\",\"\",'Trans - Future Infrastructure'!B127)","v":"TR-L-186"},{"$f":"IF(B127=\"\",\"\",'Trans - Future Infrastructure'!C127)","v":""},{"$f":"IF(B127=\"\",\"\",'Trans - Future Infrastructure'!F127)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B127=\"\",\"\",'Trans - Future Infrastructure'!D127)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O127='Trans - Future Infrastructure'!N127,'Trans - Future Infrastructure'!O127,'Trans - Future Infrastructure'!O127&\" - \"&'Trans - Future Infrastructure'!N127)","v":"2017 - 2021"},{"$f":"IF(B127=\"\",\"\",'Trans - Future Infrastructure'!Z127)","v":185372}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O128,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B128=\"\",\"\",'Trans - Future Infrastructure'!B128)","v":"TR-L-187"},{"$f":"IF(B128=\"\",\"\",'Trans - Future Infrastructure'!C128)","v":""},{"$f":"IF(B128=\"\",\"\",'Trans - Future Infrastructure'!F128)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B128=\"\",\"\",'Trans - Future Infrastructure'!D128)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O128='Trans - Future Infrastructure'!N128,'Trans - Future Infrastructure'!O128,'Trans - Future Infrastructure'!O128&\" - \"&'Trans - Future Infrastructure'!N128)","v":"2017 - 2021"},{"$f":"IF(B128=\"\",\"\",'Trans - Future Infrastructure'!Z128)","v":67124}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O129,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B129=\"\",\"\",'Trans - Future Infrastructure'!B129)","v":"TR-L-189"},{"$f":"IF(B129=\"\",\"\",'Trans - Future Infrastructure'!C129)","v":""},{"$f":"IF(B129=\"\",\"\",'Trans - Future Infrastructure'!F129)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B129=\"\",\"\",'Trans - Future Infrastructure'!D129)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O129='Trans - Future Infrastructure'!N129,'Trans - Future Infrastructure'!O129,'Trans - Future Infrastructure'!O129&\" - \"&'Trans - Future Infrastructure'!N129)","v":"2017 - 2021"},{"$f":"IF(B129=\"\",\"\",'Trans - Future Infrastructure'!Z129)","v":32201}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O130,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B130=\"\",\"\",'Trans - Future Infrastructure'!B130)","v":"TR-L-190"},{"$f":"IF(B130=\"\",\"\",'Trans - Future Infrastructure'!C130)","v":""},{"$f":"IF(B130=\"\",\"\",'Trans - Future Infrastructure'!F130)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B130=\"\",\"\",'Trans - Future Infrastructure'!D130)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O130='Trans - Future Infrastructure'!N130,'Trans - Future Infrastructure'!O130,'Trans - Future Infrastructure'!O130&\" - \"&'Trans - Future Infrastructure'!N130)","v":"2017 - 2021"},{"$f":"IF(B130=\"\",\"\",'Trans - Future Infrastructure'!Z130)","v":149988}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O131,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B131=\"\",\"\",'Trans - Future Infrastructure'!B131)","v":"TR-L-191"},{"$f":"IF(B131=\"\",\"\",'Trans - Future Infrastructure'!C131)","v":""},{"$f":"IF(B131=\"\",\"\",'Trans - Future Infrastructure'!F131)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B131=\"\",\"\",'Trans - Future Infrastructure'!D131)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O131='Trans - Future Infrastructure'!N131,'Trans - Future Infrastructure'!O131,'Trans - Future Infrastructure'!O131&\" - \"&'Trans - Future Infrastructure'!N131)","v":"2017 - 2021"},{"$f":"IF(B131=\"\",\"\",'Trans - Future Infrastructure'!Z131)","v":406745}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O132,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B132=\"\",\"\",'Trans - Future Infrastructure'!B132)","v":"TR-L-193"},{"$f":"IF(B132=\"\",\"\",'Trans - Future Infrastructure'!C132)","v":""},{"$f":"IF(B132=\"\",\"\",'Trans - Future Infrastructure'!F132)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B132=\"\",\"\",'Trans - Future Infrastructure'!D132)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O132='Trans - Future Infrastructure'!N132,'Trans - Future Infrastructure'!O132,'Trans - Future Infrastructure'!O132&\" - \"&'Trans - Future Infrastructure'!N132)","v":"2017 - 2021"},{"$f":"IF(B132=\"\",\"\",'Trans - Future Infrastructure'!Z132)","v":226152}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O133,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B133=\"\",\"\",'Trans - Future Infrastructure'!B133)","v":"TR-L-194"},{"$f":"IF(B133=\"\",\"\",'Trans - Future Infrastructure'!C133)","v":""},{"$f":"IF(B133=\"\",\"\",'Trans - Future Infrastructure'!F133)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B133=\"\",\"\",'Trans - Future Infrastructure'!D133)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O133='Trans - Future Infrastructure'!N133,'Trans - Future Infrastructure'!O133,'Trans - Future Infrastructure'!O133&\" - \"&'Trans - Future Infrastructure'!N133)","v":"2017 - 2021"},{"$f":"IF(B133=\"\",\"\",'Trans - Future Infrastructure'!Z133)","v":453185}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O134,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B134=\"\",\"\",'Trans - Future Infrastructure'!B134)","v":"TR-L-195"},{"$f":"IF(B134=\"\",\"\",'Trans - Future Infrastructure'!C134)","v":""},{"$f":"IF(B134=\"\",\"\",'Trans - Future Infrastructure'!F134)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B134=\"\",\"\",'Trans - Future Infrastructure'!D134)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O134='Trans - Future Infrastructure'!N134,'Trans - Future Infrastructure'!O134,'Trans - Future Infrastructure'!O134&\" - \"&'Trans - Future Infrastructure'!N134)","v":"2017 - 2021"},{"$f":"IF(B134=\"\",\"\",'Trans - Future Infrastructure'!Z134)","v":466561}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O135,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B135=\"\",\"\",'Trans - Future Infrastructure'!B135)","v":"TR-L-196"},{"$f":"IF(B135=\"\",\"\",'Trans - Future Infrastructure'!C135)","v":""},{"$f":"IF(B135=\"\",\"\",'Trans - Future Infrastructure'!F135)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B135=\"\",\"\",'Trans - Future Infrastructure'!D135)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O135='Trans - Future Infrastructure'!N135,'Trans - Future Infrastructure'!O135,'Trans - Future Infrastructure'!O135&\" - \"&'Trans - Future Infrastructure'!N135)","v":"2017 - 2021"},{"$f":"IF(B135=\"\",\"\",'Trans - Future Infrastructure'!Z135)","v":171424}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O136,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B136=\"\",\"\",'Trans - Future Infrastructure'!B136)","v":"TR-L-197"},{"$f":"IF(B136=\"\",\"\",'Trans - Future Infrastructure'!C136)","v":""},{"$f":"IF(B136=\"\",\"\",'Trans - Future Infrastructure'!F136)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B136=\"\",\"\",'Trans - Future Infrastructure'!D136)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O136='Trans - Future Infrastructure'!N136,'Trans - Future Infrastructure'!O136,'Trans - Future Infrastructure'!O136&\" - \"&'Trans - Future Infrastructure'!N136)","v":"2017 - 2021"},{"$f":"IF(B136=\"\",\"\",'Trans - Future Infrastructure'!Z136)","v":304768}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O137,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B137=\"\",\"\",'Trans - Future Infrastructure'!B137)","v":"TR-L-198"},{"$f":"IF(B137=\"\",\"\",'Trans - Future Infrastructure'!C137)","v":""},{"$f":"IF(B137=\"\",\"\",'Trans - Future Infrastructure'!F137)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B137=\"\",\"\",'Trans - Future Infrastructure'!D137)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O137='Trans - Future Infrastructure'!N137,'Trans - Future Infrastructure'!O137,'Trans - Future Infrastructure'!O137&\" - \"&'Trans - Future Infrastructure'!N137)","v":"2017 - 2021"},{"$f":"IF(B137=\"\",\"\",'Trans - Future Infrastructure'!Z137)","v":215915}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O138,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B138=\"\",\"\",'Trans - Future Infrastructure'!B138)","v":"TR-L-199"},{"$f":"IF(B138=\"\",\"\",'Trans - Future Infrastructure'!C138)","v":""},{"$f":"IF(B138=\"\",\"\",'Trans - Future Infrastructure'!F138)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B138=\"\",\"\",'Trans - Future Infrastructure'!D138)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O138='Trans - Future Infrastructure'!N138,'Trans - Future Infrastructure'!O138,'Trans - Future Infrastructure'!O138&\" - \"&'Trans - Future Infrastructure'!N138)","v":"2017 - 2021"},{"$f":"IF(B138=\"\",\"\",'Trans - Future Infrastructure'!Z138)","v":213868}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O139,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B139=\"\",\"\",'Trans - Future Infrastructure'!B139)","v":"TR-L-200"},{"$f":"IF(B139=\"\",\"\",'Trans - Future Infrastructure'!C139)","v":""},{"$f":"IF(B139=\"\",\"\",'Trans - Future Infrastructure'!F139)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B139=\"\",\"\",'Trans - Future Infrastructure'!D139)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O139='Trans - Future Infrastructure'!N139,'Trans - Future Infrastructure'!O139,'Trans - Future Infrastructure'!O139&\" - \"&'Trans - Future Infrastructure'!N139)","v":"2017 - 2021"},{"$f":"IF(B139=\"\",\"\",'Trans - Future Infrastructure'!Z139)","v":347423}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O140,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B140=\"\",\"\",'Trans - Future Infrastructure'!B140)","v":"TR-L-201"},{"$f":"IF(B140=\"\",\"\",'Trans - Future Infrastructure'!C140)","v":""},{"$f":"IF(B140=\"\",\"\",'Trans - Future Infrastructure'!F140)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B140=\"\",\"\",'Trans - Future Infrastructure'!D140)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O140='Trans - Future Infrastructure'!N140,'Trans - Future Infrastructure'!O140,'Trans - Future Infrastructure'!O140&\" - \"&'Trans - Future Infrastructure'!N140)","v":"2017 - 2021"},{"$f":"IF(B140=\"\",\"\",'Trans - Future Infrastructure'!Z140)","v":116030}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O141,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B141=\"\",\"\",'Trans - Future Infrastructure'!B141)","v":"TR-L-202"},{"$f":"IF(B141=\"\",\"\",'Trans - Future Infrastructure'!C141)","v":""},{"$f":"IF(B141=\"\",\"\",'Trans - Future Infrastructure'!F141)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B141=\"\",\"\",'Trans - Future Infrastructure'!D141)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O141='Trans - Future Infrastructure'!N141,'Trans - Future Infrastructure'!O141,'Trans - Future Infrastructure'!O141&\" - \"&'Trans - Future Infrastructure'!N141)","v":"2022 - 2026"},{"$f":"IF(B141=\"\",\"\",'Trans - Future Infrastructure'!Z141)","v":90635}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O142,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B142=\"\",\"\",'Trans - Future Infrastructure'!B142)","v":"TR-L-203"},{"$f":"IF(B142=\"\",\"\",'Trans - Future Infrastructure'!C142)","v":""},{"$f":"IF(B142=\"\",\"\",'Trans - Future Infrastructure'!F142)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B142=\"\",\"\",'Trans - Future Infrastructure'!D142)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O142='Trans - Future Infrastructure'!N142,'Trans - Future Infrastructure'!O142,'Trans - Future Infrastructure'!O142&\" - \"&'Trans - Future Infrastructure'!N142)","v":"2022 - 2026"},{"$f":"IF(B142=\"\",\"\",'Trans - Future Infrastructure'!Z142)","v":103067}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O143,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B143=\"\",\"\",'Trans - Future Infrastructure'!B143)","v":"TR-L-204"},{"$f":"IF(B143=\"\",\"\",'Trans - Future Infrastructure'!C143)","v":""},{"$f":"IF(B143=\"\",\"\",'Trans - Future Infrastructure'!F143)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B143=\"\",\"\",'Trans - Future Infrastructure'!D143)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O143='Trans - Future Infrastructure'!N143,'Trans - Future Infrastructure'!O143,'Trans - Future Infrastructure'!O143&\" - \"&'Trans - Future Infrastructure'!N143)","v":"2022 - 2026"},{"$f":"IF(B143=\"\",\"\",'Trans - Future Infrastructure'!Z143)","v":203376}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O144,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B144=\"\",\"\",'Trans - Future Infrastructure'!B144)","v":"TR-L-205"},{"$f":"IF(B144=\"\",\"\",'Trans - Future Infrastructure'!C144)","v":""},{"$f":"IF(B144=\"\",\"\",'Trans - Future Infrastructure'!F144)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B144=\"\",\"\",'Trans - Future Infrastructure'!D144)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O144='Trans - Future Infrastructure'!N144,'Trans - Future Infrastructure'!O144,'Trans - Future Infrastructure'!O144&\" - \"&'Trans - Future Infrastructure'!N144)","v":"2022 - 2026"},{"$f":"IF(B144=\"\",\"\",'Trans - Future Infrastructure'!Z144)","v":201771}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O145,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B145=\"\",\"\",'Trans - Future Infrastructure'!B145)","v":"TR-L-206"},{"$f":"IF(B145=\"\",\"\",'Trans - Future Infrastructure'!C145)","v":""},{"$f":"IF(B145=\"\",\"\",'Trans - Future Infrastructure'!F145)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B145=\"\",\"\",'Trans - Future Infrastructure'!D145)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O145='Trans - Future Infrastructure'!N145,'Trans - Future Infrastructure'!O145,'Trans - Future Infrastructure'!O145&\" - \"&'Trans - Future Infrastructure'!N145)","v":"2022 - 2026"},{"$f":"IF(B145=\"\",\"\",'Trans - Future Infrastructure'!Z145)","v":251005}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O146,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B146=\"\",\"\",'Trans - Future Infrastructure'!B146)","v":"TR-L-207"},{"$f":"IF(B146=\"\",\"\",'Trans - Future Infrastructure'!C146)","v":""},{"$f":"IF(B146=\"\",\"\",'Trans - Future Infrastructure'!F146)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B146=\"\",\"\",'Trans - Future Infrastructure'!D146)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O146='Trans - Future Infrastructure'!N146,'Trans - Future Infrastructure'!O146,'Trans - Future Infrastructure'!O146&\" - \"&'Trans - Future Infrastructure'!N146)","v":"2022 - 2026"},{"$f":"IF(B146=\"\",\"\",'Trans - Future Infrastructure'!Z146)","v":39237}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O147,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B147=\"\",\"\",'Trans - Future Infrastructure'!B147)","v":"TR-L-208"},{"$f":"IF(B147=\"\",\"\",'Trans - Future Infrastructure'!C147)","v":""},{"$f":"IF(B147=\"\",\"\",'Trans - Future Infrastructure'!F147)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B147=\"\",\"\",'Trans - Future Infrastructure'!D147)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O147='Trans - Future Infrastructure'!N147,'Trans - Future Infrastructure'!O147,'Trans - Future Infrastructure'!O147&\" - \"&'Trans - Future Infrastructure'!N147)","v":"2022 - 2026"},{"$f":"IF(B147=\"\",\"\",'Trans - Future Infrastructure'!Z147)","v":44778}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O148,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B148=\"\",\"\",'Trans - Future Infrastructure'!B148)","v":"TR-L-209"},{"$f":"IF(B148=\"\",\"\",'Trans - Future Infrastructure'!C148)","v":""},{"$f":"IF(B148=\"\",\"\",'Trans - Future Infrastructure'!F148)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B148=\"\",\"\",'Trans - Future Infrastructure'!D148)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O148='Trans - Future Infrastructure'!N148,'Trans - Future Infrastructure'!O148,'Trans - Future Infrastructure'!O148&\" - \"&'Trans - Future Infrastructure'!N148)","v":"2022 - 2026"},{"$f":"IF(B148=\"\",\"\",'Trans - Future Infrastructure'!Z148)","v":102699}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O149,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B149=\"\",\"\",'Trans - Future Infrastructure'!B149)","v":"TR-L-210"},{"$f":"IF(B149=\"\",\"\",'Trans - Future Infrastructure'!C149)","v":""},{"$f":"IF(B149=\"\",\"\",'Trans - Future Infrastructure'!F149)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B149=\"\",\"\",'Trans - Future Infrastructure'!D149)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O149='Trans - Future Infrastructure'!N149,'Trans - Future Infrastructure'!O149,'Trans - Future Infrastructure'!O149&\" - \"&'Trans - Future Infrastructure'!N149)","v":"2022 - 2026"},{"$f":"IF(B149=\"\",\"\",'Trans - Future Infrastructure'!Z149)","v":211738}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O150,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B150=\"\",\"\",'Trans - Future Infrastructure'!B150)","v":"TR-L-211"},{"$f":"IF(B150=\"\",\"\",'Trans - Future Infrastructure'!C150)","v":""},{"$f":"IF(B150=\"\",\"\",'Trans - Future Infrastructure'!F150)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B150=\"\",\"\",'Trans - Future Infrastructure'!D150)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O150='Trans - Future Infrastructure'!N150,'Trans - Future Infrastructure'!O150,'Trans - Future Infrastructure'!O150&\" - \"&'Trans - Future Infrastructure'!N150)","v":"2022 - 2026"},{"$f":"IF(B150=\"\",\"\",'Trans - Future Infrastructure'!Z150)","v":71281}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O151,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B151=\"\",\"\",'Trans - Future Infrastructure'!B151)","v":"TR-L-212"},{"$f":"IF(B151=\"\",\"\",'Trans - Future Infrastructure'!C151)","v":""},{"$f":"IF(B151=\"\",\"\",'Trans - Future Infrastructure'!F151)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B151=\"\",\"\",'Trans - Future Infrastructure'!D151)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O151='Trans - Future Infrastructure'!N151,'Trans - Future Infrastructure'!O151,'Trans - Future Infrastructure'!O151&\" - \"&'Trans - Future Infrastructure'!N151)","v":"2022 - 2026"},{"$f":"IF(B151=\"\",\"\",'Trans - Future Infrastructure'!Z151)","v":406448}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O152,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B152=\"\",\"\",'Trans - Future Infrastructure'!B152)","v":"TR-L-213"},{"$f":"IF(B152=\"\",\"\",'Trans - Future Infrastructure'!C152)","v":""},{"$f":"IF(B152=\"\",\"\",'Trans - Future Infrastructure'!F152)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B152=\"\",\"\",'Trans - Future Infrastructure'!D152)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O152='Trans - Future Infrastructure'!N152,'Trans - Future Infrastructure'!O152,'Trans - Future Infrastructure'!O152&\" - \"&'Trans - Future Infrastructure'!N152)","v":"2022 - 2026"},{"$f":"IF(B152=\"\",\"\",'Trans - Future Infrastructure'!Z152)","v":83345}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O153,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B153=\"\",\"\",'Trans - Future Infrastructure'!B153)","v":"TR-L-214"},{"$f":"IF(B153=\"\",\"\",'Trans - Future Infrastructure'!C153)","v":""},{"$f":"IF(B153=\"\",\"\",'Trans - Future Infrastructure'!F153)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B153=\"\",\"\",'Trans - Future Infrastructure'!D153)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O153='Trans - Future Infrastructure'!N153,'Trans - Future Infrastructure'!O153,'Trans - Future Infrastructure'!O153&\" - \"&'Trans - Future Infrastructure'!N153)","v":"2022 - 2026"},{"$f":"IF(B153=\"\",\"\",'Trans - Future Infrastructure'!Z153)","v":480597}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O154,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B154=\"\",\"\",'Trans - Future Infrastructure'!B154)","v":"TR-L-215"},{"$f":"IF(B154=\"\",\"\",'Trans - Future Infrastructure'!C154)","v":""},{"$f":"IF(B154=\"\",\"\",'Trans - Future Infrastructure'!F154)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B154=\"\",\"\",'Trans - Future Infrastructure'!D154)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O154='Trans - Future Infrastructure'!N154,'Trans - Future Infrastructure'!O154,'Trans - Future Infrastructure'!O154&\" - \"&'Trans - Future Infrastructure'!N154)","v":"2022 - 2026"},{"$f":"IF(B154=\"\",\"\",'Trans - Future Infrastructure'!Z154)","v":156574}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O155,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B155=\"\",\"\",'Trans - Future Infrastructure'!B155)","v":"TR-L-216"},{"$f":"IF(B155=\"\",\"\",'Trans - Future Infrastructure'!C155)","v":""},{"$f":"IF(B155=\"\",\"\",'Trans - Future Infrastructure'!F155)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B155=\"\",\"\",'Trans - Future Infrastructure'!D155)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O155='Trans - Future Infrastructure'!N155,'Trans - Future Infrastructure'!O155,'Trans - Future Infrastructure'!O155&\" - \"&'Trans - Future Infrastructure'!N155)","v":"2022 - 2026"},{"$f":"IF(B155=\"\",\"\",'Trans - Future Infrastructure'!Z155)","v":532357}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O156,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B156=\"\",\"\",'Trans - Future Infrastructure'!B156)","v":"TR-L-217"},{"$f":"IF(B156=\"\",\"\",'Trans - Future Infrastructure'!C156)","v":""},{"$f":"IF(B156=\"\",\"\",'Trans - Future Infrastructure'!F156)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B156=\"\",\"\",'Trans - Future Infrastructure'!D156)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O156='Trans - Future Infrastructure'!N156,'Trans - Future Infrastructure'!O156,'Trans - Future Infrastructure'!O156&\" - \"&'Trans - Future Infrastructure'!N156)","v":"2022 - 2026"},{"$f":"IF(B156=\"\",\"\",'Trans - Future Infrastructure'!Z156)","v":310296}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O157,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B157=\"\",\"\",'Trans - Future Infrastructure'!B157)","v":"TR-L-218"},{"$f":"IF(B157=\"\",\"\",'Trans - Future Infrastructure'!C157)","v":""},{"$f":"IF(B157=\"\",\"\",'Trans - Future Infrastructure'!F157)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B157=\"\",\"\",'Trans - Future Infrastructure'!D157)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O157='Trans - Future Infrastructure'!N157,'Trans - Future Infrastructure'!O157,'Trans - Future Infrastructure'!O157&\" - \"&'Trans - Future Infrastructure'!N157)","v":"2022 - 2026"},{"$f":"IF(B157=\"\",\"\",'Trans - Future Infrastructure'!Z157)","v":151143}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O158,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B158=\"\",\"\",'Trans - Future Infrastructure'!B158)","v":"TR-L-219"},{"$f":"IF(B158=\"\",\"\",'Trans - Future Infrastructure'!C158)","v":""},{"$f":"IF(B158=\"\",\"\",'Trans - Future Infrastructure'!F158)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B158=\"\",\"\",'Trans - Future Infrastructure'!D158)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O158='Trans - Future Infrastructure'!N158,'Trans - Future Infrastructure'!O158,'Trans - Future Infrastructure'!O158&\" - \"&'Trans - Future Infrastructure'!N158)","v":"2022 - 2026"},{"$f":"IF(B158=\"\",\"\",'Trans - Future Infrastructure'!Z158)","v":118097}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O159,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B159=\"\",\"\",'Trans - Future Infrastructure'!B159)","v":"TR-L-220"},{"$f":"IF(B159=\"\",\"\",'Trans - Future Infrastructure'!C159)","v":""},{"$f":"IF(B159=\"\",\"\",'Trans - Future Infrastructure'!F159)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B159=\"\",\"\",'Trans - Future Infrastructure'!D159)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O159='Trans - Future Infrastructure'!N159,'Trans - Future Infrastructure'!O159,'Trans - Future Infrastructure'!O159&\" - \"&'Trans - Future Infrastructure'!N159)","v":"2022 - 2026"},{"$f":"IF(B159=\"\",\"\",'Trans - Future Infrastructure'!Z159)","v":190339}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O160,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B160=\"\",\"\",'Trans - Future Infrastructure'!B160)","v":"TR-L-221"},{"$f":"IF(B160=\"\",\"\",'Trans - Future Infrastructure'!C160)","v":""},{"$f":"IF(B160=\"\",\"\",'Trans - Future Infrastructure'!F160)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B160=\"\",\"\",'Trans - Future Infrastructure'!D160)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O160='Trans - Future Infrastructure'!N160,'Trans - Future Infrastructure'!O160,'Trans - Future Infrastructure'!O160&\" - \"&'Trans - Future Infrastructure'!N160)","v":"2022 - 2026"},{"$f":"IF(B160=\"\",\"\",'Trans - Future Infrastructure'!Z160)","v":169604}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O161,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B161=\"\",\"\",'Trans - Future Infrastructure'!B161)","v":"TR-L-222"},{"$f":"IF(B161=\"\",\"\",'Trans - Future Infrastructure'!C161)","v":""},{"$f":"IF(B161=\"\",\"\",'Trans - Future Infrastructure'!F161)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B161=\"\",\"\",'Trans - Future Infrastructure'!D161)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O161='Trans - Future Infrastructure'!N161,'Trans - Future Infrastructure'!O161,'Trans - Future Infrastructure'!O161&\" - \"&'Trans - Future Infrastructure'!N161)","v":"2022 - 2026"},{"$f":"IF(B161=\"\",\"\",'Trans - Future Infrastructure'!Z161)","v":228866}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O162,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B162=\"\",\"\",'Trans - Future Infrastructure'!B162)","v":"TR-L-223"},{"$f":"IF(B162=\"\",\"\",'Trans - Future Infrastructure'!C162)","v":""},{"$f":"IF(B162=\"\",\"\",'Trans - Future Infrastructure'!F162)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B162=\"\",\"\",'Trans - Future Infrastructure'!D162)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O162='Trans - Future Infrastructure'!N162,'Trans - Future Infrastructure'!O162,'Trans - Future Infrastructure'!O162&\" - \"&'Trans - Future Infrastructure'!N162)","v":"2022 - 2026"},{"$f":"IF(B162=\"\",\"\",'Trans - Future Infrastructure'!Z162)","v":377247}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O163,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B163=\"\",\"\",'Trans - Future Infrastructure'!B163)","v":"TR-L-224"},{"$f":"IF(B163=\"\",\"\",'Trans - Future Infrastructure'!C163)","v":""},{"$f":"IF(B163=\"\",\"\",'Trans - Future Infrastructure'!F163)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B163=\"\",\"\",'Trans - Future Infrastructure'!D163)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O163='Trans - Future Infrastructure'!N163,'Trans - Future Infrastructure'!O163,'Trans - Future Infrastructure'!O163&\" - \"&'Trans - Future Infrastructure'!N163)","v":"2022 - 2026"},{"$f":"IF(B163=\"\",\"\",'Trans - Future Infrastructure'!Z163)","v":225214}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O164,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B164=\"\",\"\",'Trans - Future Infrastructure'!B164)","v":"TR-L-225"},{"$f":"IF(B164=\"\",\"\",'Trans - Future Infrastructure'!C164)","v":""},{"$f":"IF(B164=\"\",\"\",'Trans - Future Infrastructure'!F164)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B164=\"\",\"\",'Trans - Future Infrastructure'!D164)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O164='Trans - Future Infrastructure'!N164,'Trans - Future Infrastructure'!O164,'Trans - Future Infrastructure'!O164&\" - \"&'Trans - Future Infrastructure'!N164)","v":"2022 - 2026"},{"$f":"IF(B164=\"\",\"\",'Trans - Future Infrastructure'!Z164)","v":142167}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O165,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B165=\"\",\"\",'Trans - Future Infrastructure'!B165)","v":"TR-L-226"},{"$f":"IF(B165=\"\",\"\",'Trans - Future Infrastructure'!C165)","v":""},{"$f":"IF(B165=\"\",\"\",'Trans - Future Infrastructure'!F165)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B165=\"\",\"\",'Trans - Future Infrastructure'!D165)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O165='Trans - Future Infrastructure'!N165,'Trans - Future Infrastructure'!O165,'Trans - Future Infrastructure'!O165&\" - \"&'Trans - Future Infrastructure'!N165)","v":"2022 - 2026"},{"$f":"IF(B165=\"\",\"\",'Trans - Future Infrastructure'!Z165)","v":43300}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O166,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B166=\"\",\"\",'Trans - Future Infrastructure'!B166)","v":"TR-L-227"},{"$f":"IF(B166=\"\",\"\",'Trans - Future Infrastructure'!C166)","v":""},{"$f":"IF(B166=\"\",\"\",'Trans - Future Infrastructure'!F166)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B166=\"\",\"\",'Trans - Future Infrastructure'!D166)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O166='Trans - Future Infrastructure'!N166,'Trans - Future Infrastructure'!O166,'Trans - Future Infrastructure'!O166&\" - \"&'Trans - Future Infrastructure'!N166)","v":"2022 - 2026"},{"$f":"IF(B166=\"\",\"\",'Trans - Future Infrastructure'!Z166)","v":131913}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O167,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B167=\"\",\"\",'Trans - Future Infrastructure'!B167)","v":"TR-L-228"},{"$f":"IF(B167=\"\",\"\",'Trans - Future Infrastructure'!C167)","v":""},{"$f":"IF(B167=\"\",\"\",'Trans - Future Infrastructure'!F167)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B167=\"\",\"\",'Trans - Future Infrastructure'!D167)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O167='Trans - Future Infrastructure'!N167,'Trans - Future Infrastructure'!O167,'Trans - Future Infrastructure'!O167&\" - \"&'Trans - Future Infrastructure'!N167)","v":"2022 - 2026"},{"$f":"IF(B167=\"\",\"\",'Trans - Future Infrastructure'!Z167)","v":17091}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O168,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B168=\"\",\"\",'Trans - Future Infrastructure'!B168)","v":"TR-L-229"},{"$f":"IF(B168=\"\",\"\",'Trans - Future Infrastructure'!C168)","v":""},{"$f":"IF(B168=\"\",\"\",'Trans - Future Infrastructure'!F168)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B168=\"\",\"\",'Trans - Future Infrastructure'!D168)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O168='Trans - Future Infrastructure'!N168,'Trans - Future Infrastructure'!O168,'Trans - Future Infrastructure'!O168&\" - \"&'Trans - Future Infrastructure'!N168)","v":"2022 - 2026"},{"$f":"IF(B168=\"\",\"\",'Trans - Future Infrastructure'!Z168)","v":126261}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O169,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B169=\"\",\"\",'Trans - Future Infrastructure'!B169)","v":"TR-L-234"},{"$f":"IF(B169=\"\",\"\",'Trans - Future Infrastructure'!C169)","v":""},{"$f":"IF(B169=\"\",\"\",'Trans - Future Infrastructure'!F169)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B169=\"\",\"\",'Trans - Future Infrastructure'!D169)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O169='Trans - Future Infrastructure'!N169,'Trans - Future Infrastructure'!O169,'Trans - Future Infrastructure'!O169&\" - \"&'Trans - Future Infrastructure'!N169)","v":"2017 - 2021"},{"$f":"IF(B169=\"\",\"\",'Trans - Future Infrastructure'!Z169)","v":560771}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O170,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B170=\"\",\"\",'Trans - Future Infrastructure'!B170)","v":"TR-L-235"},{"$f":"IF(B170=\"\",\"\",'Trans - Future Infrastructure'!C170)","v":""},{"$f":"IF(B170=\"\",\"\",'Trans - Future Infrastructure'!F170)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B170=\"\",\"\",'Trans - Future Infrastructure'!D170)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O170='Trans - Future Infrastructure'!N170,'Trans - Future Infrastructure'!O170,'Trans - Future Infrastructure'!O170&\" - \"&'Trans - Future Infrastructure'!N170)","v":"2017 - 2021"},{"$f":"IF(B170=\"\",\"\",'Trans - Future Infrastructure'!Z170)","v":312613}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O171,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B171=\"\",\"\",'Trans - Future Infrastructure'!B171)","v":"TR-L-236"},{"$f":"IF(B171=\"\",\"\",'Trans - Future Infrastructure'!C171)","v":""},{"$f":"IF(B171=\"\",\"\",'Trans - Future Infrastructure'!F171)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B171=\"\",\"\",'Trans - Future Infrastructure'!D171)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O171='Trans - Future Infrastructure'!N171,'Trans - Future Infrastructure'!O171,'Trans - Future Infrastructure'!O171&\" - \"&'Trans - Future Infrastructure'!N171)","v":"2017 - 2021"},{"$f":"IF(B171=\"\",\"\",'Trans - Future Infrastructure'!Z171)","v":238516}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O172,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B172=\"\",\"\",'Trans - Future Infrastructure'!B172)","v":"TR-L-243"},{"$f":"IF(B172=\"\",\"\",'Trans - Future Infrastructure'!C172)","v":""},{"$f":"IF(B172=\"\",\"\",'Trans - Future Infrastructure'!F172)","v":"New 3m Off-Road Cycle Path"},{"$f":"IF(B172=\"\",\"\",'Trans - Future Infrastructure'!D172)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O172='Trans - Future Infrastructure'!N172,'Trans - Future Infrastructure'!O172,'Trans - Future Infrastructure'!O172&\" - \"&'Trans - Future Infrastructure'!N172)","v":"2022 - 2026"},{"$f":"IF(B172=\"\",\"\",'Trans - Future Infrastructure'!Z172)","v":123044}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O173,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B173=\"\",\"\",'Trans - Future Infrastructure'!B173)","v":"TR-L-244"},{"$f":"IF(B173=\"\",\"\",'Trans - Future Infrastructure'!C173)","v":""},{"$f":"IF(B173=\"\",\"\",'Trans - Future Infrastructure'!F173)","v":"Upgrade 3m Off-Road Cycle Path"},{"$f":"IF(B173=\"\",\"\",'Trans - Future Infrastructure'!D173)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O173='Trans - Future Infrastructure'!N173,'Trans - Future Infrastructure'!O173,'Trans - Future Infrastructure'!O173&\" - \"&'Trans - Future Infrastructure'!N173)","v":"2022 - 2026"},{"$f":"IF(B173=\"\",\"\",'Trans - Future Infrastructure'!Z173)","v":11766}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O174,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B174=\"\",\"\",'Trans - Future Infrastructure'!B174)","v":"TR-L-246"},{"$f":"IF(B174=\"\",\"\",'Trans - Future Infrastructure'!C174)","v":""},{"$f":"IF(B174=\"\",\"\",'Trans - Future Infrastructure'!F174)","v":"New 3m Off-Road Cycle Path"},{"$f":"IF(B174=\"\",\"\",'Trans - Future Infrastructure'!D174)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O174='Trans - Future Infrastructure'!N174,'Trans - Future Infrastructure'!O174,'Trans - Future Infrastructure'!O174&\" - \"&'Trans - Future Infrastructure'!N174)","v":"2022 - 2026"},{"$f":"IF(B174=\"\",\"\",'Trans - Future Infrastructure'!Z174)","v":20168}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O175,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B175=\"\",\"\",'Trans - Future Infrastructure'!B175)","v":"TR-L-247"},{"$f":"IF(B175=\"\",\"\",'Trans - Future Infrastructure'!C175)","v":""},{"$f":"IF(B175=\"\",\"\",'Trans - Future Infrastructure'!F175)","v":"New 3m Off-Road Cycle Path"},{"$f":"IF(B175=\"\",\"\",'Trans - Future Infrastructure'!D175)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O175='Trans - Future Infrastructure'!N175,'Trans - Future Infrastructure'!O175,'Trans - Future Infrastructure'!O175&\" - \"&'Trans - Future Infrastructure'!N175)","v":"2022 - 2026"},{"$f":"IF(B175=\"\",\"\",'Trans - Future Infrastructure'!Z175)","v":123576}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O176,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B176=\"\",\"\",'Trans - Future Infrastructure'!B176)","v":"TR-L-249"},{"$f":"IF(B176=\"\",\"\",'Trans - Future Infrastructure'!C176)","v":""},{"$f":"IF(B176=\"\",\"\",'Trans - Future Infrastructure'!F176)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B176=\"\",\"\",'Trans - Future Infrastructure'!D176)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O176='Trans - Future Infrastructure'!N176,'Trans - Future Infrastructure'!O176,'Trans - Future Infrastructure'!O176&\" - \"&'Trans - Future Infrastructure'!N176)","v":"2017 - 2021"},{"$f":"IF(B176=\"\",\"\",'Trans - Future Infrastructure'!Z176)","v":230137}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O177,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B177=\"\",\"\",'Trans - Future Infrastructure'!B177)","v":"TR-L-254"},{"$f":"IF(B177=\"\",\"\",'Trans - Future Infrastructure'!C177)","v":""},{"$f":"IF(B177=\"\",\"\",'Trans - Future Infrastructure'!F177)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B177=\"\",\"\",'Trans - Future Infrastructure'!D177)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O177='Trans - Future Infrastructure'!N177,'Trans - Future Infrastructure'!O177,'Trans - Future Infrastructure'!O177&\" - \"&'Trans - Future Infrastructure'!N177)","v":"2017 - 2021"},{"$f":"IF(B177=\"\",\"\",'Trans - Future Infrastructure'!Z177)","v":452314}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O178,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B178=\"\",\"\",'Trans - Future Infrastructure'!B178)","v":"TR-L-255"},{"$f":"IF(B178=\"\",\"\",'Trans - Future Infrastructure'!C178)","v":""},{"$f":"IF(B178=\"\",\"\",'Trans - Future Infrastructure'!F178)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B178=\"\",\"\",'Trans - Future Infrastructure'!D178)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O178='Trans - Future Infrastructure'!N178,'Trans - Future Infrastructure'!O178,'Trans - Future Infrastructure'!O178&\" - \"&'Trans - Future Infrastructure'!N178)","v":"2017 - 2021"},{"$f":"IF(B178=\"\",\"\",'Trans - Future Infrastructure'!Z178)","v":70132}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O179,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B179=\"\",\"\",'Trans - Future Infrastructure'!B179)","v":"TR-L-256"},{"$f":"IF(B179=\"\",\"\",'Trans - Future Infrastructure'!C179)","v":""},{"$f":"IF(B179=\"\",\"\",'Trans - Future Infrastructure'!F179)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B179=\"\",\"\",'Trans - Future Infrastructure'!D179)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O179='Trans - Future Infrastructure'!N179,'Trans - Future Infrastructure'!O179,'Trans - Future Infrastructure'!O179&\" - \"&'Trans - Future Infrastructure'!N179)","v":"2017 - 2021"},{"$f":"IF(B179=\"\",\"\",'Trans - Future Infrastructure'!Z179)","v":400891}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O180,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B180=\"\",\"\",'Trans - Future Infrastructure'!B180)","v":"TR-L-257"},{"$f":"IF(B180=\"\",\"\",'Trans - Future Infrastructure'!C180)","v":""},{"$f":"IF(B180=\"\",\"\",'Trans - Future Infrastructure'!F180)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B180=\"\",\"\",'Trans - Future Infrastructure'!D180)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O180='Trans - Future Infrastructure'!N180,'Trans - Future Infrastructure'!O180,'Trans - Future Infrastructure'!O180&\" - \"&'Trans - Future Infrastructure'!N180)","v":"2017 - 2021"},{"$f":"IF(B180=\"\",\"\",'Trans - Future Infrastructure'!Z180)","v":366358}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O181,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B181=\"\",\"\",'Trans - Future Infrastructure'!B181)","v":"TR-L-258"},{"$f":"IF(B181=\"\",\"\",'Trans - Future Infrastructure'!C181)","v":""},{"$f":"IF(B181=\"\",\"\",'Trans - Future Infrastructure'!F181)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B181=\"\",\"\",'Trans - Future Infrastructure'!D181)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O181='Trans - Future Infrastructure'!N181,'Trans - Future Infrastructure'!O181,'Trans - Future Infrastructure'!O181&\" - \"&'Trans - Future Infrastructure'!N181)","v":"2017 - 2021"},{"$f":"IF(B181=\"\",\"\",'Trans - Future Infrastructure'!Z181)","v":206785}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O182,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B182=\"\",\"\",'Trans - Future Infrastructure'!B182)","v":"TR-L-259"},{"$f":"IF(B182=\"\",\"\",'Trans - Future Infrastructure'!C182)","v":""},{"$f":"IF(B182=\"\",\"\",'Trans - Future Infrastructure'!F182)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B182=\"\",\"\",'Trans - Future Infrastructure'!D182)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O182='Trans - Future Infrastructure'!N182,'Trans - Future Infrastructure'!O182,'Trans - Future Infrastructure'!O182&\" - \"&'Trans - Future Infrastructure'!N182)","v":"2017 - 2021"},{"$f":"IF(B182=\"\",\"\",'Trans - Future Infrastructure'!Z182)","v":366851}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O183,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B183=\"\",\"\",'Trans - Future Infrastructure'!B183)","v":"TR-L-261"},{"$f":"IF(B183=\"\",\"\",'Trans - Future Infrastructure'!C183)","v":""},{"$f":"IF(B183=\"\",\"\",'Trans - Future Infrastructure'!F183)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B183=\"\",\"\",'Trans - Future Infrastructure'!D183)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O183='Trans - Future Infrastructure'!N183,'Trans - Future Infrastructure'!O183,'Trans - Future Infrastructure'!O183&\" - \"&'Trans - Future Infrastructure'!N183)","v":"2017 - 2021"},{"$f":"IF(B183=\"\",\"\",'Trans - Future Infrastructure'!Z183)","v":260096}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O184,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B184=\"\",\"\",'Trans - Future Infrastructure'!B184)","v":"TR-L-263"},{"$f":"IF(B184=\"\",\"\",'Trans - Future Infrastructure'!C184)","v":""},{"$f":"IF(B184=\"\",\"\",'Trans - Future Infrastructure'!F184)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B184=\"\",\"\",'Trans - Future Infrastructure'!D184)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O184='Trans - Future Infrastructure'!N184,'Trans - Future Infrastructure'!O184,'Trans - Future Infrastructure'!O184&\" - \"&'Trans - Future Infrastructure'!N184)","v":"2017 - 2021"},{"$f":"IF(B184=\"\",\"\",'Trans - Future Infrastructure'!Z184)","v":128404}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O185,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B185=\"\",\"\",'Trans - Future Infrastructure'!B185)","v":"TR-L-264"},{"$f":"IF(B185=\"\",\"\",'Trans - Future Infrastructure'!C185)","v":""},{"$f":"IF(B185=\"\",\"\",'Trans - Future Infrastructure'!F185)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B185=\"\",\"\",'Trans - Future Infrastructure'!D185)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O185='Trans - Future Infrastructure'!N185,'Trans - Future Infrastructure'!O185,'Trans - Future Infrastructure'!O185&\" - \"&'Trans - Future Infrastructure'!N185)","v":"2017 - 2021"},{"$f":"IF(B185=\"\",\"\",'Trans - Future Infrastructure'!Z185)","v":84205}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O186,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B186=\"\",\"\",'Trans - Future Infrastructure'!B186)","v":"TR-L-266"},{"$f":"IF(B186=\"\",\"\",'Trans - Future Infrastructure'!C186)","v":""},{"$f":"IF(B186=\"\",\"\",'Trans - Future Infrastructure'!F186)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B186=\"\",\"\",'Trans - Future Infrastructure'!D186)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O186='Trans - Future Infrastructure'!N186,'Trans - Future Infrastructure'!O186,'Trans - Future Infrastructure'!O186&\" - \"&'Trans - Future Infrastructure'!N186)","v":"2017 - 2021"},{"$f":"IF(B186=\"\",\"\",'Trans - Future Infrastructure'!Z186)","v":145914}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O187,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B187=\"\",\"\",'Trans - Future Infrastructure'!B187)","v":"TR-L-267"},{"$f":"IF(B187=\"\",\"\",'Trans - Future Infrastructure'!C187)","v":""},{"$f":"IF(B187=\"\",\"\",'Trans - Future Infrastructure'!F187)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B187=\"\",\"\",'Trans - Future Infrastructure'!D187)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O187='Trans - Future Infrastructure'!N187,'Trans - Future Infrastructure'!O187,'Trans - Future Infrastructure'!O187&\" - \"&'Trans - Future Infrastructure'!N187)","v":"2017 - 2021"},{"$f":"IF(B187=\"\",\"\",'Trans - Future Infrastructure'!Z187)","v":42384}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O188,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B188=\"\",\"\",'Trans - Future Infrastructure'!B188)","v":"TR-L-268"},{"$f":"IF(B188=\"\",\"\",'Trans - Future Infrastructure'!C188)","v":""},{"$f":"IF(B188=\"\",\"\",'Trans - Future Infrastructure'!F188)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B188=\"\",\"\",'Trans - Future Infrastructure'!D188)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O188='Trans - Future Infrastructure'!N188,'Trans - Future Infrastructure'!O188,'Trans - Future Infrastructure'!O188&\" - \"&'Trans - Future Infrastructure'!N188)","v":"2017 - 2021"},{"$f":"IF(B188=\"\",\"\",'Trans - Future Infrastructure'!Z188)","v":167317}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O189,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B189=\"\",\"\",'Trans - Future Infrastructure'!B189)","v":"TR-L-270"},{"$f":"IF(B189=\"\",\"\",'Trans - Future Infrastructure'!C189)","v":""},{"$f":"IF(B189=\"\",\"\",'Trans - Future Infrastructure'!F189)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B189=\"\",\"\",'Trans - Future Infrastructure'!D189)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O189='Trans - Future Infrastructure'!N189,'Trans - Future Infrastructure'!O189,'Trans - Future Infrastructure'!O189&\" - \"&'Trans - Future Infrastructure'!N189)","v":"2017 - 2021"},{"$f":"IF(B189=\"\",\"\",'Trans - Future Infrastructure'!Z189)","v":318166}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O190,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B190=\"\",\"\",'Trans - Future Infrastructure'!B190)","v":"TR-L-271"},{"$f":"IF(B190=\"\",\"\",'Trans - Future Infrastructure'!C190)","v":""},{"$f":"IF(B190=\"\",\"\",'Trans - Future Infrastructure'!F190)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B190=\"\",\"\",'Trans - Future Infrastructure'!D190)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O190='Trans - Future Infrastructure'!N190,'Trans - Future Infrastructure'!O190,'Trans - Future Infrastructure'!O190&\" - \"&'Trans - Future Infrastructure'!N190)","v":"2017 - 2021"},{"$f":"IF(B190=\"\",\"\",'Trans - Future Infrastructure'!Z190)","v":306399}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O191,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B191=\"\",\"\",'Trans - Future Infrastructure'!B191)","v":"TR-L-272"},{"$f":"IF(B191=\"\",\"\",'Trans - Future Infrastructure'!C191)","v":""},{"$f":"IF(B191=\"\",\"\",'Trans - Future Infrastructure'!F191)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B191=\"\",\"\",'Trans - Future Infrastructure'!D191)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O191='Trans - Future Infrastructure'!N191,'Trans - Future Infrastructure'!O191,'Trans - Future Infrastructure'!O191&\" - \"&'Trans - Future Infrastructure'!N191)","v":"2022 - 2026"},{"$f":"IF(B191=\"\",\"\",'Trans - Future Infrastructure'!Z191)","v":249822}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O192,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B192=\"\",\"\",'Trans - Future Infrastructure'!B192)","v":"TR-L-273"},{"$f":"IF(B192=\"\",\"\",'Trans - Future Infrastructure'!C192)","v":""},{"$f":"IF(B192=\"\",\"\",'Trans - Future Infrastructure'!F192)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B192=\"\",\"\",'Trans - Future Infrastructure'!D192)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O192='Trans - Future Infrastructure'!N192,'Trans - Future Infrastructure'!O192,'Trans - Future Infrastructure'!O192&\" - \"&'Trans - Future Infrastructure'!N192)","v":"2022 - 2026"},{"$f":"IF(B192=\"\",\"\",'Trans - Future Infrastructure'!Z192)","v":302450}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O193,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B193=\"\",\"\",'Trans - Future Infrastructure'!B193)","v":"TR-L-274"},{"$f":"IF(B193=\"\",\"\",'Trans - Future Infrastructure'!C193)","v":""},{"$f":"IF(B193=\"\",\"\",'Trans - Future Infrastructure'!F193)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B193=\"\",\"\",'Trans - Future Infrastructure'!D193)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O193='Trans - Future Infrastructure'!N193,'Trans - Future Infrastructure'!O193,'Trans - Future Infrastructure'!O193&\" - \"&'Trans - Future Infrastructure'!N193)","v":"2022 - 2026"},{"$f":"IF(B193=\"\",\"\",'Trans - Future Infrastructure'!Z193)","v":153289}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O194,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B194=\"\",\"\",'Trans - Future Infrastructure'!B194)","v":"TR-L-275"},{"$f":"IF(B194=\"\",\"\",'Trans - Future Infrastructure'!C194)","v":""},{"$f":"IF(B194=\"\",\"\",'Trans - Future Infrastructure'!F194)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B194=\"\",\"\",'Trans - Future Infrastructure'!D194)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O194='Trans - Future Infrastructure'!N194,'Trans - Future Infrastructure'!O194,'Trans - Future Infrastructure'!O194&\" - \"&'Trans - Future Infrastructure'!N194)","v":"2017 - 2021"},{"$f":"IF(B194=\"\",\"\",'Trans - Future Infrastructure'!Z194)","v":335241}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O195,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B195=\"\",\"\",'Trans - Future Infrastructure'!B195)","v":"TR-L-276"},{"$f":"IF(B195=\"\",\"\",'Trans - Future Infrastructure'!C195)","v":""},{"$f":"IF(B195=\"\",\"\",'Trans - Future Infrastructure'!F195)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B195=\"\",\"\",'Trans - Future Infrastructure'!D195)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O195='Trans - Future Infrastructure'!N195,'Trans - Future Infrastructure'!O195,'Trans - Future Infrastructure'!O195&\" - \"&'Trans - Future Infrastructure'!N195)","v":"2017 - 2021"},{"$f":"IF(B195=\"\",\"\",'Trans - Future Infrastructure'!Z195)","v":335196}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O196,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B196=\"\",\"\",'Trans - Future Infrastructure'!B196)","v":"TR-L-277"},{"$f":"IF(B196=\"\",\"\",'Trans - Future Infrastructure'!C196)","v":""},{"$f":"IF(B196=\"\",\"\",'Trans - Future Infrastructure'!F196)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B196=\"\",\"\",'Trans - Future Infrastructure'!D196)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O196='Trans - Future Infrastructure'!N196,'Trans - Future Infrastructure'!O196,'Trans - Future Infrastructure'!O196&\" - \"&'Trans - Future Infrastructure'!N196)","v":"2017 - 2021"},{"$f":"IF(B196=\"\",\"\",'Trans - Future Infrastructure'!Z196)","v":244007}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O197,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B197=\"\",\"\",'Trans - Future Infrastructure'!B197)","v":"TR-L-278"},{"$f":"IF(B197=\"\",\"\",'Trans - Future Infrastructure'!C197)","v":""},{"$f":"IF(B197=\"\",\"\",'Trans - Future Infrastructure'!F197)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B197=\"\",\"\",'Trans - Future Infrastructure'!D197)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O197='Trans - Future Infrastructure'!N197,'Trans - Future Infrastructure'!O197,'Trans - Future Infrastructure'!O197&\" - \"&'Trans - Future Infrastructure'!N197)","v":"2017 - 2021"},{"$f":"IF(B197=\"\",\"\",'Trans - Future Infrastructure'!Z197)","v":97759}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O198,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B198=\"\",\"\",'Trans - Future Infrastructure'!B198)","v":"TR-L-279"},{"$f":"IF(B198=\"\",\"\",'Trans - Future Infrastructure'!C198)","v":""},{"$f":"IF(B198=\"\",\"\",'Trans - Future Infrastructure'!F198)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B198=\"\",\"\",'Trans - Future Infrastructure'!D198)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O198='Trans - Future Infrastructure'!N198,'Trans - Future Infrastructure'!O198,'Trans - Future Infrastructure'!O198&\" - \"&'Trans - Future Infrastructure'!N198)","v":"2017 - 2021"},{"$f":"IF(B198=\"\",\"\",'Trans - Future Infrastructure'!Z198)","v":163853}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O199,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B199=\"\",\"\",'Trans - Future Infrastructure'!B199)","v":"TR-L-280"},{"$f":"IF(B199=\"\",\"\",'Trans - Future Infrastructure'!C199)","v":""},{"$f":"IF(B199=\"\",\"\",'Trans - Future Infrastructure'!F199)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B199=\"\",\"\",'Trans - Future Infrastructure'!D199)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O199='Trans - Future Infrastructure'!N199,'Trans - Future Infrastructure'!O199,'Trans - Future Infrastructure'!O199&\" - \"&'Trans - Future Infrastructure'!N199)","v":"2017 - 2021"},{"$f":"IF(B199=\"\",\"\",'Trans - Future Infrastructure'!Z199)","v":163584}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O200,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B200=\"\",\"\",'Trans - Future Infrastructure'!B200)","v":"TR-L-285"},{"$f":"IF(B200=\"\",\"\",'Trans - Future Infrastructure'!C200)","v":""},{"$f":"IF(B200=\"\",\"\",'Trans - Future Infrastructure'!F200)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B200=\"\",\"\",'Trans - Future Infrastructure'!D200)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O200='Trans - Future Infrastructure'!N200,'Trans - Future Infrastructure'!O200,'Trans - Future Infrastructure'!O200&\" - \"&'Trans - Future Infrastructure'!N200)","v":"2022 - 2026"},{"$f":"IF(B200=\"\",\"\",'Trans - Future Infrastructure'!Z200)","v":298173}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O201,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B201=\"\",\"\",'Trans - Future Infrastructure'!B201)","v":"TR-L-286"},{"$f":"IF(B201=\"\",\"\",'Trans - Future Infrastructure'!C201)","v":""},{"$f":"IF(B201=\"\",\"\",'Trans - Future Infrastructure'!F201)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B201=\"\",\"\",'Trans - Future Infrastructure'!D201)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O201='Trans - Future Infrastructure'!N201,'Trans - Future Infrastructure'!O201,'Trans - Future Infrastructure'!O201&\" - \"&'Trans - Future Infrastructure'!N201)","v":"2022 - 2026"},{"$f":"IF(B201=\"\",\"\",'Trans - Future Infrastructure'!Z201)","v":162184}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O202,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B202=\"\",\"\",'Trans - Future Infrastructure'!B202)","v":"TR-L-287"},{"$f":"IF(B202=\"\",\"\",'Trans - Future Infrastructure'!C202)","v":""},{"$f":"IF(B202=\"\",\"\",'Trans - Future Infrastructure'!F202)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B202=\"\",\"\",'Trans - Future Infrastructure'!D202)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O202='Trans - Future Infrastructure'!N202,'Trans - Future Infrastructure'!O202,'Trans - Future Infrastructure'!O202&\" - \"&'Trans - Future Infrastructure'!N202)","v":"2022 - 2026"},{"$f":"IF(B202=\"\",\"\",'Trans - Future Infrastructure'!Z202)","v":278168}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O203,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B203=\"\",\"\",'Trans - Future Infrastructure'!B203)","v":"TR-L-288"},{"$f":"IF(B203=\"\",\"\",'Trans - Future Infrastructure'!C203)","v":""},{"$f":"IF(B203=\"\",\"\",'Trans - Future Infrastructure'!F203)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B203=\"\",\"\",'Trans - Future Infrastructure'!D203)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O203='Trans - Future Infrastructure'!N203,'Trans - Future Infrastructure'!O203,'Trans - Future Infrastructure'!O203&\" - \"&'Trans - Future Infrastructure'!N203)","v":"2017 - 2021"},{"$f":"IF(B203=\"\",\"\",'Trans - Future Infrastructure'!Z203)","v":168087}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O204,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B204=\"\",\"\",'Trans - Future Infrastructure'!B204)","v":"TR-L-289"},{"$f":"IF(B204=\"\",\"\",'Trans - Future Infrastructure'!C204)","v":""},{"$f":"IF(B204=\"\",\"\",'Trans - Future Infrastructure'!F204)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B204=\"\",\"\",'Trans - Future Infrastructure'!D204)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O204='Trans - Future Infrastructure'!N204,'Trans - Future Infrastructure'!O204,'Trans - Future Infrastructure'!O204&\" - \"&'Trans - Future Infrastructure'!N204)","v":"2017 - 2021"},{"$f":"IF(B204=\"\",\"\",'Trans - Future Infrastructure'!Z204)","v":53531}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O205,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B205=\"\",\"\",'Trans - Future Infrastructure'!B205)","v":"TR-L-290"},{"$f":"IF(B205=\"\",\"\",'Trans - Future Infrastructure'!C205)","v":""},{"$f":"IF(B205=\"\",\"\",'Trans - Future Infrastructure'!F205)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B205=\"\",\"\",'Trans - Future Infrastructure'!D205)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O205='Trans - Future Infrastructure'!N205,'Trans - Future Infrastructure'!O205,'Trans - Future Infrastructure'!O205&\" - \"&'Trans - Future Infrastructure'!N205)","v":"2017 - 2021"},{"$f":"IF(B205=\"\",\"\",'Trans - Future Infrastructure'!Z205)","v":137347}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O206,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B206=\"\",\"\",'Trans - Future Infrastructure'!B206)","v":"TR-L-291"},{"$f":"IF(B206=\"\",\"\",'Trans - Future Infrastructure'!C206)","v":""},{"$f":"IF(B206=\"\",\"\",'Trans - Future Infrastructure'!F206)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B206=\"\",\"\",'Trans - Future Infrastructure'!D206)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O206='Trans - Future Infrastructure'!N206,'Trans - Future Infrastructure'!O206,'Trans - Future Infrastructure'!O206&\" - \"&'Trans - Future Infrastructure'!N206)","v":"2017 - 2021"},{"$f":"IF(B206=\"\",\"\",'Trans - Future Infrastructure'!Z206)","v":45595}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O207,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B207=\"\",\"\",'Trans - Future Infrastructure'!B207)","v":"TR-L-292"},{"$f":"IF(B207=\"\",\"\",'Trans - Future Infrastructure'!C207)","v":""},{"$f":"IF(B207=\"\",\"\",'Trans - Future Infrastructure'!F207)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B207=\"\",\"\",'Trans - Future Infrastructure'!D207)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O207='Trans - Future Infrastructure'!N207,'Trans - Future Infrastructure'!O207,'Trans - Future Infrastructure'!O207&\" - \"&'Trans - Future Infrastructure'!N207)","v":"2017 - 2021"},{"$f":"IF(B207=\"\",\"\",'Trans - Future Infrastructure'!Z207)","v":103993}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O208,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B208=\"\",\"\",'Trans - Future Infrastructure'!B208)","v":"TR-L-293"},{"$f":"IF(B208=\"\",\"\",'Trans - Future Infrastructure'!C208)","v":""},{"$f":"IF(B208=\"\",\"\",'Trans - Future Infrastructure'!F208)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B208=\"\",\"\",'Trans - Future Infrastructure'!D208)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O208='Trans - Future Infrastructure'!N208,'Trans - Future Infrastructure'!O208,'Trans - Future Infrastructure'!O208&\" - \"&'Trans - Future Infrastructure'!N208)","v":"2017 - 2021"},{"$f":"IF(B208=\"\",\"\",'Trans - Future Infrastructure'!Z208)","v":31627}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O209,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B209=\"\",\"\",'Trans - Future Infrastructure'!B209)","v":"TR-L-294"},{"$f":"IF(B209=\"\",\"\",'Trans - Future Infrastructure'!C209)","v":""},{"$f":"IF(B209=\"\",\"\",'Trans - Future Infrastructure'!F209)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B209=\"\",\"\",'Trans - Future Infrastructure'!D209)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O209='Trans - Future Infrastructure'!N209,'Trans - Future Infrastructure'!O209,'Trans - Future Infrastructure'!O209&\" - \"&'Trans - Future Infrastructure'!N209)","v":"2017 - 2021"},{"$f":"IF(B209=\"\",\"\",'Trans - Future Infrastructure'!Z209)","v":89099}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O210,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B210=\"\",\"\",'Trans - Future Infrastructure'!B210)","v":"TR-L-295"},{"$f":"IF(B210=\"\",\"\",'Trans - Future Infrastructure'!C210)","v":""},{"$f":"IF(B210=\"\",\"\",'Trans - Future Infrastructure'!F210)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B210=\"\",\"\",'Trans - Future Infrastructure'!D210)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O210='Trans - Future Infrastructure'!N210,'Trans - Future Infrastructure'!O210,'Trans - Future Infrastructure'!O210&\" - \"&'Trans - Future Infrastructure'!N210)","v":"2017 - 2021"},{"$f":"IF(B210=\"\",\"\",'Trans - Future Infrastructure'!Z210)","v":77338}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O211,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B211=\"\",\"\",'Trans - Future Infrastructure'!B211)","v":"TR-L-296"},{"$f":"IF(B211=\"\",\"\",'Trans - Future Infrastructure'!C211)","v":""},{"$f":"IF(B211=\"\",\"\",'Trans - Future Infrastructure'!F211)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B211=\"\",\"\",'Trans - Future Infrastructure'!D211)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O211='Trans - Future Infrastructure'!N211,'Trans - Future Infrastructure'!O211,'Trans - Future Infrastructure'!O211&\" - \"&'Trans - Future Infrastructure'!N211)","v":"2017 - 2021"},{"$f":"IF(B211=\"\",\"\",'Trans - Future Infrastructure'!Z211)","v":228593}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O212,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B212=\"\",\"\",'Trans - Future Infrastructure'!B212)","v":"TR-L-297"},{"$f":"IF(B212=\"\",\"\",'Trans - Future Infrastructure'!C212)","v":""},{"$f":"IF(B212=\"\",\"\",'Trans - Future Infrastructure'!F212)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B212=\"\",\"\",'Trans - Future Infrastructure'!D212)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O212='Trans - Future Infrastructure'!N212,'Trans - Future Infrastructure'!O212,'Trans - Future Infrastructure'!O212&\" - \"&'Trans - Future Infrastructure'!N212)","v":"2017 - 2020"},{"$f":"IF(B212=\"\",\"\",'Trans - Future Infrastructure'!Z212)","v":107160}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O213,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B213=\"\",\"\",'Trans - Future Infrastructure'!B213)","v":"TR-L-298"},{"$f":"IF(B213=\"\",\"\",'Trans - Future Infrastructure'!C213)","v":""},{"$f":"IF(B213=\"\",\"\",'Trans - Future Infrastructure'!F213)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B213=\"\",\"\",'Trans - Future Infrastructure'!D213)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O213='Trans - Future Infrastructure'!N213,'Trans - Future Infrastructure'!O213,'Trans - Future Infrastructure'!O213&\" - \"&'Trans - Future Infrastructure'!N213)","v":"2017 - 2021"},{"$f":"IF(B213=\"\",\"\",'Trans - Future Infrastructure'!Z213)","v":290719}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O214,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B214=\"\",\"\",'Trans - Future Infrastructure'!B214)","v":"TR-L-299"},{"$f":"IF(B214=\"\",\"\",'Trans - Future Infrastructure'!C214)","v":""},{"$f":"IF(B214=\"\",\"\",'Trans - Future Infrastructure'!F214)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B214=\"\",\"\",'Trans - Future Infrastructure'!D214)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O214='Trans - Future Infrastructure'!N214,'Trans - Future Infrastructure'!O214,'Trans - Future Infrastructure'!O214&\" - \"&'Trans - Future Infrastructure'!N214)","v":"2017 - 2021"},{"$f":"IF(B214=\"\",\"\",'Trans - Future Infrastructure'!Z214)","v":291825}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O215,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B215=\"\",\"\",'Trans - Future Infrastructure'!B215)","v":"TR-L-300"},{"$f":"IF(B215=\"\",\"\",'Trans - Future Infrastructure'!C215)","v":""},{"$f":"IF(B215=\"\",\"\",'Trans - Future Infrastructure'!F215)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B215=\"\",\"\",'Trans - Future Infrastructure'!D215)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O215='Trans - Future Infrastructure'!N215,'Trans - Future Infrastructure'!O215,'Trans - Future Infrastructure'!O215&\" - \"&'Trans - Future Infrastructure'!N215)","v":"2017 - 2021"},{"$f":"IF(B215=\"\",\"\",'Trans - Future Infrastructure'!Z215)","v":474133}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O216,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B216=\"\",\"\",'Trans - Future Infrastructure'!B216)","v":"TR-L-301"},{"$f":"IF(B216=\"\",\"\",'Trans - Future Infrastructure'!C216)","v":""},{"$f":"IF(B216=\"\",\"\",'Trans - Future Infrastructure'!F216)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B216=\"\",\"\",'Trans - Future Infrastructure'!D216)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O216='Trans - Future Infrastructure'!N216,'Trans - Future Infrastructure'!O216,'Trans - Future Infrastructure'!O216&\" - \"&'Trans - Future Infrastructure'!N216)","v":"2017 - 2021"},{"$f":"IF(B216=\"\",\"\",'Trans - Future Infrastructure'!Z216)","v":47312}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O217,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B217=\"\",\"\",'Trans - Future Infrastructure'!B217)","v":"TR-L-302"},{"$f":"IF(B217=\"\",\"\",'Trans - Future Infrastructure'!C217)","v":""},{"$f":"IF(B217=\"\",\"\",'Trans - Future Infrastructure'!F217)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B217=\"\",\"\",'Trans - Future Infrastructure'!D217)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O217='Trans - Future Infrastructure'!N217,'Trans - Future Infrastructure'!O217,'Trans - Future Infrastructure'!O217&\" - \"&'Trans - Future Infrastructure'!N217)","v":"2017 - 2021"},{"$f":"IF(B217=\"\",\"\",'Trans - Future Infrastructure'!Z217)","v":38265}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O218,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B218=\"\",\"\",'Trans - Future Infrastructure'!B218)","v":"TR-L-303"},{"$f":"IF(B218=\"\",\"\",'Trans - Future Infrastructure'!C218)","v":""},{"$f":"IF(B218=\"\",\"\",'Trans - Future Infrastructure'!F218)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B218=\"\",\"\",'Trans - Future Infrastructure'!D218)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O218='Trans - Future Infrastructure'!N218,'Trans - Future Infrastructure'!O218,'Trans - Future Infrastructure'!O218&\" - \"&'Trans - Future Infrastructure'!N218)","v":"2017 - 2021"},{"$f":"IF(B218=\"\",\"\",'Trans - Future Infrastructure'!Z218)","v":91777}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O219,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B219=\"\",\"\",'Trans - Future Infrastructure'!B219)","v":"TR-L-304"},{"$f":"IF(B219=\"\",\"\",'Trans - Future Infrastructure'!C219)","v":""},{"$f":"IF(B219=\"\",\"\",'Trans - Future Infrastructure'!F219)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B219=\"\",\"\",'Trans - Future Infrastructure'!D219)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O219='Trans - Future Infrastructure'!N219,'Trans - Future Infrastructure'!O219,'Trans - Future Infrastructure'!O219&\" - \"&'Trans - Future Infrastructure'!N219)","v":"2017 - 2021"},{"$f":"IF(B219=\"\",\"\",'Trans - Future Infrastructure'!Z219)","v":66863}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O220,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B220=\"\",\"\",'Trans - Future Infrastructure'!B220)","v":"TR-L-305"},{"$f":"IF(B220=\"\",\"\",'Trans - Future Infrastructure'!C220)","v":""},{"$f":"IF(B220=\"\",\"\",'Trans - Future Infrastructure'!F220)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B220=\"\",\"\",'Trans - Future Infrastructure'!D220)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O220='Trans - Future Infrastructure'!N220,'Trans - Future Infrastructure'!O220,'Trans - Future Infrastructure'!O220&\" - \"&'Trans - Future Infrastructure'!N220)","v":"2017 - 2021"},{"$f":"IF(B220=\"\",\"\",'Trans - Future Infrastructure'!Z220)","v":142467}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O221,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B221=\"\",\"\",'Trans - Future Infrastructure'!B221)","v":"TR-L-306"},{"$f":"IF(B221=\"\",\"\",'Trans - Future Infrastructure'!C221)","v":""},{"$f":"IF(B221=\"\",\"\",'Trans - Future Infrastructure'!F221)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B221=\"\",\"\",'Trans - Future Infrastructure'!D221)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O221='Trans - Future Infrastructure'!N221,'Trans - Future Infrastructure'!O221,'Trans - Future Infrastructure'!O221&\" - \"&'Trans - Future Infrastructure'!N221)","v":"2017 - 2021"},{"$f":"IF(B221=\"\",\"\",'Trans - Future Infrastructure'!Z221)","v":208748}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O222,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B222=\"\",\"\",'Trans - Future Infrastructure'!B222)","v":"TR-L-307"},{"$f":"IF(B222=\"\",\"\",'Trans - Future Infrastructure'!C222)","v":""},{"$f":"IF(B222=\"\",\"\",'Trans - Future Infrastructure'!F222)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B222=\"\",\"\",'Trans - Future Infrastructure'!D222)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O222='Trans - Future Infrastructure'!N222,'Trans - Future Infrastructure'!O222,'Trans - Future Infrastructure'!O222&\" - \"&'Trans - Future Infrastructure'!N222)","v":"2017 - 2021"},{"$f":"IF(B222=\"\",\"\",'Trans - Future Infrastructure'!Z222)","v":118850}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O223,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B223=\"\",\"\",'Trans - Future Infrastructure'!B223)","v":"TR-L-308"},{"$f":"IF(B223=\"\",\"\",'Trans - Future Infrastructure'!C223)","v":""},{"$f":"IF(B223=\"\",\"\",'Trans - Future Infrastructure'!F223)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B223=\"\",\"\",'Trans - Future Infrastructure'!D223)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O223='Trans - Future Infrastructure'!N223,'Trans - Future Infrastructure'!O223,'Trans - Future Infrastructure'!O223&\" - \"&'Trans - Future Infrastructure'!N223)","v":"2017 - 2021"},{"$f":"IF(B223=\"\",\"\",'Trans - Future Infrastructure'!Z223)","v":99609}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O224,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B224=\"\",\"\",'Trans - Future Infrastructure'!B224)","v":"TR-L-309"},{"$f":"IF(B224=\"\",\"\",'Trans - Future Infrastructure'!C224)","v":""},{"$f":"IF(B224=\"\",\"\",'Trans - Future Infrastructure'!F224)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B224=\"\",\"\",'Trans - Future Infrastructure'!D224)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O224='Trans - Future Infrastructure'!N224,'Trans - Future Infrastructure'!O224,'Trans - Future Infrastructure'!O224&\" - \"&'Trans - Future Infrastructure'!N224)","v":"2017 - 2021"},{"$f":"IF(B224=\"\",\"\",'Trans - Future Infrastructure'!Z224)","v":92133}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O225,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B225=\"\",\"\",'Trans - Future Infrastructure'!B225)","v":"TR-L-310"},{"$f":"IF(B225=\"\",\"\",'Trans - Future Infrastructure'!C225)","v":""},{"$f":"IF(B225=\"\",\"\",'Trans - Future Infrastructure'!F225)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B225=\"\",\"\",'Trans - Future Infrastructure'!D225)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O225='Trans - Future Infrastructure'!N225,'Trans - Future Infrastructure'!O225,'Trans - Future Infrastructure'!O225&\" - \"&'Trans - Future Infrastructure'!N225)","v":"2017 - 2021"},{"$f":"IF(B225=\"\",\"\",'Trans - Future Infrastructure'!Z225)","v":69954}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O226,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B226=\"\",\"\",'Trans - Future Infrastructure'!B226)","v":"TR-L-311"},{"$f":"IF(B226=\"\",\"\",'Trans - Future Infrastructure'!C226)","v":""},{"$f":"IF(B226=\"\",\"\",'Trans - Future Infrastructure'!F226)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B226=\"\",\"\",'Trans - Future Infrastructure'!D226)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O226='Trans - Future Infrastructure'!N226,'Trans - Future Infrastructure'!O226,'Trans - Future Infrastructure'!O226&\" - \"&'Trans - Future Infrastructure'!N226)","v":"2017 - 2021"},{"$f":"IF(B226=\"\",\"\",'Trans - Future Infrastructure'!Z226)","v":244220}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O227,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B227=\"\",\"\",'Trans - Future Infrastructure'!B227)","v":"TR-L-312"},{"$f":"IF(B227=\"\",\"\",'Trans - Future Infrastructure'!C227)","v":""},{"$f":"IF(B227=\"\",\"\",'Trans - Future Infrastructure'!F227)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B227=\"\",\"\",'Trans - Future Infrastructure'!D227)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O227='Trans - Future Infrastructure'!N227,'Trans - Future Infrastructure'!O227,'Trans - Future Infrastructure'!O227&\" - \"&'Trans - Future Infrastructure'!N227)","v":"2017 - 2021"},{"$f":"IF(B227=\"\",\"\",'Trans - Future Infrastructure'!Z227)","v":71489}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O228,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B228=\"\",\"\",'Trans - Future Infrastructure'!B228)","v":"TR-L-313"},{"$f":"IF(B228=\"\",\"\",'Trans - Future Infrastructure'!C228)","v":""},{"$f":"IF(B228=\"\",\"\",'Trans - Future Infrastructure'!F228)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B228=\"\",\"\",'Trans - Future Infrastructure'!D228)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O228='Trans - Future Infrastructure'!N228,'Trans - Future Infrastructure'!O228,'Trans - Future Infrastructure'!O228&\" - \"&'Trans - Future Infrastructure'!N228)","v":"2017 - 2021"},{"$f":"IF(B228=\"\",\"\",'Trans - Future Infrastructure'!Z228)","v":109351}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O229,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B229=\"\",\"\",'Trans - Future Infrastructure'!B229)","v":"TR-L-314"},{"$f":"IF(B229=\"\",\"\",'Trans - Future Infrastructure'!C229)","v":""},{"$f":"IF(B229=\"\",\"\",'Trans - Future Infrastructure'!F229)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B229=\"\",\"\",'Trans - Future Infrastructure'!D229)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O229='Trans - Future Infrastructure'!N229,'Trans - Future Infrastructure'!O229,'Trans - Future Infrastructure'!O229&\" - \"&'Trans - Future Infrastructure'!N229)","v":"2017 - 2021"},{"$f":"IF(B229=\"\",\"\",'Trans - Future Infrastructure'!Z229)","v":159174}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O230,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B230=\"\",\"\",'Trans - Future Infrastructure'!B230)","v":"TR-L-315"},{"$f":"IF(B230=\"\",\"\",'Trans - Future Infrastructure'!C230)","v":""},{"$f":"IF(B230=\"\",\"\",'Trans - Future Infrastructure'!F230)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B230=\"\",\"\",'Trans - Future Infrastructure'!D230)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O230='Trans - Future Infrastructure'!N230,'Trans - Future Infrastructure'!O230,'Trans - Future Infrastructure'!O230&\" - \"&'Trans - Future Infrastructure'!N230)","v":"2017 - 2021"},{"$f":"IF(B230=\"\",\"\",'Trans - Future Infrastructure'!Z230)","v":128317}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O231,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B231=\"\",\"\",'Trans - Future Infrastructure'!B231)","v":"TR-L-316"},{"$f":"IF(B231=\"\",\"\",'Trans - Future Infrastructure'!C231)","v":""},{"$f":"IF(B231=\"\",\"\",'Trans - Future Infrastructure'!F231)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B231=\"\",\"\",'Trans - Future Infrastructure'!D231)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O231='Trans - Future Infrastructure'!N231,'Trans - Future Infrastructure'!O231,'Trans - Future Infrastructure'!O231&\" - \"&'Trans - Future Infrastructure'!N231)","v":"2017 - 2021"},{"$f":"IF(B231=\"\",\"\",'Trans - Future Infrastructure'!Z231)","v":114430}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O232,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B232=\"\",\"\",'Trans - Future Infrastructure'!B232)","v":"TR-L-317"},{"$f":"IF(B232=\"\",\"\",'Trans - Future Infrastructure'!C232)","v":""},{"$f":"IF(B232=\"\",\"\",'Trans - Future Infrastructure'!F232)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B232=\"\",\"\",'Trans - Future Infrastructure'!D232)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O232='Trans - Future Infrastructure'!N232,'Trans - Future Infrastructure'!O232,'Trans - Future Infrastructure'!O232&\" - \"&'Trans - Future Infrastructure'!N232)","v":"2017 - 2021"},{"$f":"IF(B232=\"\",\"\",'Trans - Future Infrastructure'!Z232)","v":92781}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O233,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B233=\"\",\"\",'Trans - Future Infrastructure'!B233)","v":"TR-L-318"},{"$f":"IF(B233=\"\",\"\",'Trans - Future Infrastructure'!C233)","v":""},{"$f":"IF(B233=\"\",\"\",'Trans - Future Infrastructure'!F233)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B233=\"\",\"\",'Trans - Future Infrastructure'!D233)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O233='Trans - Future Infrastructure'!N233,'Trans - Future Infrastructure'!O233,'Trans - Future Infrastructure'!O233&\" - \"&'Trans - Future Infrastructure'!N233)","v":"2017 - 2021"},{"$f":"IF(B233=\"\",\"\",'Trans - Future Infrastructure'!Z233)","v":45042}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O234,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B234=\"\",\"\",'Trans - Future Infrastructure'!B234)","v":"TR-L-320"},{"$f":"IF(B234=\"\",\"\",'Trans - Future Infrastructure'!C234)","v":""},{"$f":"IF(B234=\"\",\"\",'Trans - Future Infrastructure'!F234)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B234=\"\",\"\",'Trans - Future Infrastructure'!D234)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O234='Trans - Future Infrastructure'!N234,'Trans - Future Infrastructure'!O234,'Trans - Future Infrastructure'!O234&\" - \"&'Trans - Future Infrastructure'!N234)","v":"2022 - 2026"},{"$f":"IF(B234=\"\",\"\",'Trans - Future Infrastructure'!Z234)","v":78217}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O235,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B235=\"\",\"\",'Trans - Future Infrastructure'!B235)","v":"TR-L-321"},{"$f":"IF(B235=\"\",\"\",'Trans - Future Infrastructure'!C235)","v":""},{"$f":"IF(B235=\"\",\"\",'Trans - Future Infrastructure'!F235)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B235=\"\",\"\",'Trans - Future Infrastructure'!D235)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O235='Trans - Future Infrastructure'!N235,'Trans - Future Infrastructure'!O235,'Trans - Future Infrastructure'!O235&\" - \"&'Trans - Future Infrastructure'!N235)","v":"2022 - 2026"},{"$f":"IF(B235=\"\",\"\",'Trans - Future Infrastructure'!Z235)","v":119187}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O236,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B236=\"\",\"\",'Trans - Future Infrastructure'!B236)","v":"TR-L-323"},{"$f":"IF(B236=\"\",\"\",'Trans - Future Infrastructure'!C236)","v":""},{"$f":"IF(B236=\"\",\"\",'Trans - Future Infrastructure'!F236)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B236=\"\",\"\",'Trans - Future Infrastructure'!D236)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O236='Trans - Future Infrastructure'!N236,'Trans - Future Infrastructure'!O236,'Trans - Future Infrastructure'!O236&\" - \"&'Trans - Future Infrastructure'!N236)","v":"2022 - 2026"},{"$f":"IF(B236=\"\",\"\",'Trans - Future Infrastructure'!Z236)","v":103436}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O237,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B237=\"\",\"\",'Trans - Future Infrastructure'!B237)","v":"TR-L-330"},{"$f":"IF(B237=\"\",\"\",'Trans - Future Infrastructure'!C237)","v":""},{"$f":"IF(B237=\"\",\"\",'Trans - Future Infrastructure'!F237)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B237=\"\",\"\",'Trans - Future Infrastructure'!D237)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O237='Trans - Future Infrastructure'!N237,'Trans - Future Infrastructure'!O237,'Trans - Future Infrastructure'!O237&\" - \"&'Trans - Future Infrastructure'!N237)","v":"2022 - 2026"},{"$f":"IF(B237=\"\",\"\",'Trans - Future Infrastructure'!Z237)","v":215428}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O238,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B238=\"\",\"\",'Trans - Future Infrastructure'!B238)","v":"TR-L-332"},{"$f":"IF(B238=\"\",\"\",'Trans - Future Infrastructure'!C238)","v":""},{"$f":"IF(B238=\"\",\"\",'Trans - Future Infrastructure'!F238)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B238=\"\",\"\",'Trans - Future Infrastructure'!D238)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O238='Trans - Future Infrastructure'!N238,'Trans - Future Infrastructure'!O238,'Trans - Future Infrastructure'!O238&\" - \"&'Trans - Future Infrastructure'!N238)","v":"2022 - 2026"},{"$f":"IF(B238=\"\",\"\",'Trans - Future Infrastructure'!Z238)","v":17863}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O239,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B239=\"\",\"\",'Trans - Future Infrastructure'!B239)","v":"TR-L-333"},{"$f":"IF(B239=\"\",\"\",'Trans - Future Infrastructure'!C239)","v":""},{"$f":"IF(B239=\"\",\"\",'Trans - Future Infrastructure'!F239)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B239=\"\",\"\",'Trans - Future Infrastructure'!D239)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O239='Trans - Future Infrastructure'!N239,'Trans - Future Infrastructure'!O239,'Trans - Future Infrastructure'!O239&\" - \"&'Trans - Future Infrastructure'!N239)","v":"2022 - 2026"},{"$f":"IF(B239=\"\",\"\",'Trans - Future Infrastructure'!Z239)","v":152780}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O240,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B240=\"\",\"\",'Trans - Future Infrastructure'!B240)","v":"TR-L-334"},{"$f":"IF(B240=\"\",\"\",'Trans - Future Infrastructure'!C240)","v":""},{"$f":"IF(B240=\"\",\"\",'Trans - Future Infrastructure'!F240)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B240=\"\",\"\",'Trans - Future Infrastructure'!D240)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O240='Trans - Future Infrastructure'!N240,'Trans - Future Infrastructure'!O240,'Trans - Future Infrastructure'!O240&\" - \"&'Trans - Future Infrastructure'!N240)","v":"2022 - 2026"},{"$f":"IF(B240=\"\",\"\",'Trans - Future Infrastructure'!Z240)","v":177743}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O241,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B241=\"\",\"\",'Trans - Future Infrastructure'!B241)","v":"TR-L-336"},{"$f":"IF(B241=\"\",\"\",'Trans - Future Infrastructure'!C241)","v":""},{"$f":"IF(B241=\"\",\"\",'Trans - Future Infrastructure'!F241)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B241=\"\",\"\",'Trans - Future Infrastructure'!D241)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O241='Trans - Future Infrastructure'!N241,'Trans - Future Infrastructure'!O241,'Trans - Future Infrastructure'!O241&\" - \"&'Trans - Future Infrastructure'!N241)","v":"2022 - 2026"},{"$f":"IF(B241=\"\",\"\",'Trans - Future Infrastructure'!Z241)","v":191970}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O242,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B242=\"\",\"\",'Trans - Future Infrastructure'!B242)","v":"TR-L-337"},{"$f":"IF(B242=\"\",\"\",'Trans - Future Infrastructure'!C242)","v":""},{"$f":"IF(B242=\"\",\"\",'Trans - Future Infrastructure'!F242)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B242=\"\",\"\",'Trans - Future Infrastructure'!D242)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O242='Trans - Future Infrastructure'!N242,'Trans - Future Infrastructure'!O242,'Trans - Future Infrastructure'!O242&\" - \"&'Trans - Future Infrastructure'!N242)","v":"2022 - 2026"},{"$f":"IF(B242=\"\",\"\",'Trans - Future Infrastructure'!Z242)","v":144047}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O243,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B243=\"\",\"\",'Trans - Future Infrastructure'!B243)","v":"TR-L-338"},{"$f":"IF(B243=\"\",\"\",'Trans - Future Infrastructure'!C243)","v":""},{"$f":"IF(B243=\"\",\"\",'Trans - Future Infrastructure'!F243)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B243=\"\",\"\",'Trans - Future Infrastructure'!D243)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O243='Trans - Future Infrastructure'!N243,'Trans - Future Infrastructure'!O243,'Trans - Future Infrastructure'!O243&\" - \"&'Trans - Future Infrastructure'!N243)","v":"2022 - 2026"},{"$f":"IF(B243=\"\",\"\",'Trans - Future Infrastructure'!Z243)","v":80166}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O244,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B244=\"\",\"\",'Trans - Future Infrastructure'!B244)","v":"TR-L-339"},{"$f":"IF(B244=\"\",\"\",'Trans - Future Infrastructure'!C244)","v":""},{"$f":"IF(B244=\"\",\"\",'Trans - Future Infrastructure'!F244)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B244=\"\",\"\",'Trans - Future Infrastructure'!D244)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O244='Trans - Future Infrastructure'!N244,'Trans - Future Infrastructure'!O244,'Trans - Future Infrastructure'!O244&\" - \"&'Trans - Future Infrastructure'!N244)","v":"2022 - 2026"},{"$f":"IF(B244=\"\",\"\",'Trans - Future Infrastructure'!Z244)","v":91360}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O245,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B245=\"\",\"\",'Trans - Future Infrastructure'!B245)","v":"TR-L-340"},{"$f":"IF(B245=\"\",\"\",'Trans - Future Infrastructure'!C245)","v":""},{"$f":"IF(B245=\"\",\"\",'Trans - Future Infrastructure'!F245)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B245=\"\",\"\",'Trans - Future Infrastructure'!D245)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O245='Trans - Future Infrastructure'!N245,'Trans - Future Infrastructure'!O245,'Trans - Future Infrastructure'!O245&\" - \"&'Trans - Future Infrastructure'!N245)","v":"2022 - 2026"},{"$f":"IF(B245=\"\",\"\",'Trans - Future Infrastructure'!Z245)","v":81424}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O246,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B246=\"\",\"\",'Trans - Future Infrastructure'!B246)","v":"TR-L-341"},{"$f":"IF(B246=\"\",\"\",'Trans - Future Infrastructure'!C246)","v":""},{"$f":"IF(B246=\"\",\"\",'Trans - Future Infrastructure'!F246)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B246=\"\",\"\",'Trans - Future Infrastructure'!D246)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O246='Trans - Future Infrastructure'!N246,'Trans - Future Infrastructure'!O246,'Trans - Future Infrastructure'!O246&\" - \"&'Trans - Future Infrastructure'!N246)","v":"2022 - 2026"},{"$f":"IF(B246=\"\",\"\",'Trans - Future Infrastructure'!Z246)","v":93336}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O247,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B247=\"\",\"\",'Trans - Future Infrastructure'!B247)","v":"TR-L-342"},{"$f":"IF(B247=\"\",\"\",'Trans - Future Infrastructure'!C247)","v":""},{"$f":"IF(B247=\"\",\"\",'Trans - Future Infrastructure'!F247)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B247=\"\",\"\",'Trans - Future Infrastructure'!D247)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O247='Trans - Future Infrastructure'!N247,'Trans - Future Infrastructure'!O247,'Trans - Future Infrastructure'!O247&\" - \"&'Trans - Future Infrastructure'!N247)","v":"2022 - 2026"},{"$f":"IF(B247=\"\",\"\",'Trans - Future Infrastructure'!Z247)","v":75880}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O248,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B248=\"\",\"\",'Trans - Future Infrastructure'!B248)","v":"TR-L-345"},{"$f":"IF(B248=\"\",\"\",'Trans - Future Infrastructure'!C248)","v":""},{"$f":"IF(B248=\"\",\"\",'Trans - Future Infrastructure'!F248)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B248=\"\",\"\",'Trans - Future Infrastructure'!D248)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O248='Trans - Future Infrastructure'!N248,'Trans - Future Infrastructure'!O248,'Trans - Future Infrastructure'!O248&\" - \"&'Trans - Future Infrastructure'!N248)","v":"2022 - 2026"},{"$f":"IF(B248=\"\",\"\",'Trans - Future Infrastructure'!Z248)","v":117142}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O249,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B249=\"\",\"\",'Trans - Future Infrastructure'!B249)","v":"TR-L-346"},{"$f":"IF(B249=\"\",\"\",'Trans - Future Infrastructure'!C249)","v":""},{"$f":"IF(B249=\"\",\"\",'Trans - Future Infrastructure'!F249)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B249=\"\",\"\",'Trans - Future Infrastructure'!D249)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O249='Trans - Future Infrastructure'!N249,'Trans - Future Infrastructure'!O249,'Trans - Future Infrastructure'!O249&\" - \"&'Trans - Future Infrastructure'!N249)","v":"2022 - 2026"},{"$f":"IF(B249=\"\",\"\",'Trans - Future Infrastructure'!Z249)","v":14344}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O250,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B250=\"\",\"\",'Trans - Future Infrastructure'!B250)","v":"TR-L-347"},{"$f":"IF(B250=\"\",\"\",'Trans - Future Infrastructure'!C250)","v":""},{"$f":"IF(B250=\"\",\"\",'Trans - Future Infrastructure'!F250)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B250=\"\",\"\",'Trans - Future Infrastructure'!D250)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O250='Trans - Future Infrastructure'!N250,'Trans - Future Infrastructure'!O250,'Trans - Future Infrastructure'!O250&\" - \"&'Trans - Future Infrastructure'!N250)","v":"2017 - 2021"},{"$f":"IF(B250=\"\",\"\",'Trans - Future Infrastructure'!Z250)","v":18406}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O251,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B251=\"\",\"\",'Trans - Future Infrastructure'!B251)","v":"TR-L-348"},{"$f":"IF(B251=\"\",\"\",'Trans - Future Infrastructure'!C251)","v":""},{"$f":"IF(B251=\"\",\"\",'Trans - Future Infrastructure'!F251)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B251=\"\",\"\",'Trans - Future Infrastructure'!D251)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O251='Trans - Future Infrastructure'!N251,'Trans - Future Infrastructure'!O251,'Trans - Future Infrastructure'!O251&\" - \"&'Trans - Future Infrastructure'!N251)","v":"2017 - 2021"},{"$f":"IF(B251=\"\",\"\",'Trans - Future Infrastructure'!Z251)","v":69945}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O252,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B252=\"\",\"\",'Trans - Future Infrastructure'!B252)","v":"TR-L-349"},{"$f":"IF(B252=\"\",\"\",'Trans - Future Infrastructure'!C252)","v":""},{"$f":"IF(B252=\"\",\"\",'Trans - Future Infrastructure'!F252)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B252=\"\",\"\",'Trans - Future Infrastructure'!D252)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O252='Trans - Future Infrastructure'!N252,'Trans - Future Infrastructure'!O252,'Trans - Future Infrastructure'!O252&\" - \"&'Trans - Future Infrastructure'!N252)","v":"2017 - 2021"},{"$f":"IF(B252=\"\",\"\",'Trans - Future Infrastructure'!Z252)","v":16156}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O253,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B253=\"\",\"\",'Trans - Future Infrastructure'!B253)","v":"TR-L-350"},{"$f":"IF(B253=\"\",\"\",'Trans - Future Infrastructure'!C253)","v":""},{"$f":"IF(B253=\"\",\"\",'Trans - Future Infrastructure'!F253)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B253=\"\",\"\",'Trans - Future Infrastructure'!D253)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O253='Trans - Future Infrastructure'!N253,'Trans - Future Infrastructure'!O253,'Trans - Future Infrastructure'!O253&\" - \"&'Trans - Future Infrastructure'!N253)","v":"2017 - 2021"},{"$f":"IF(B253=\"\",\"\",'Trans - Future Infrastructure'!Z253)","v":21830}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O254,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B254=\"\",\"\",'Trans - Future Infrastructure'!B254)","v":"TR-L-352"},{"$f":"IF(B254=\"\",\"\",'Trans - Future Infrastructure'!C254)","v":""},{"$f":"IF(B254=\"\",\"\",'Trans - Future Infrastructure'!F254)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B254=\"\",\"\",'Trans - Future Infrastructure'!D254)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O254='Trans - Future Infrastructure'!N254,'Trans - Future Infrastructure'!O254,'Trans - Future Infrastructure'!O254&\" - \"&'Trans - Future Infrastructure'!N254)","v":"2017 - 2021"},{"$f":"IF(B254=\"\",\"\",'Trans - Future Infrastructure'!Z254)","v":41433}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O255,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B255=\"\",\"\",'Trans - Future Infrastructure'!B255)","v":"TR-L-353"},{"$f":"IF(B255=\"\",\"\",'Trans - Future Infrastructure'!C255)","v":""},{"$f":"IF(B255=\"\",\"\",'Trans - Future Infrastructure'!F255)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B255=\"\",\"\",'Trans - Future Infrastructure'!D255)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O255='Trans - Future Infrastructure'!N255,'Trans - Future Infrastructure'!O255,'Trans - Future Infrastructure'!O255&\" - \"&'Trans - Future Infrastructure'!N255)","v":"2017 - 2021"},{"$f":"IF(B255=\"\",\"\",'Trans - Future Infrastructure'!Z255)","v":55635}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O256,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B256=\"\",\"\",'Trans - Future Infrastructure'!B256)","v":"TR-L-354"},{"$f":"IF(B256=\"\",\"\",'Trans - Future Infrastructure'!C256)","v":""},{"$f":"IF(B256=\"\",\"\",'Trans - Future Infrastructure'!F256)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B256=\"\",\"\",'Trans - Future Infrastructure'!D256)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O256='Trans - Future Infrastructure'!N256,'Trans - Future Infrastructure'!O256,'Trans - Future Infrastructure'!O256&\" - \"&'Trans - Future Infrastructure'!N256)","v":"2017 - 2021"},{"$f":"IF(B256=\"\",\"\",'Trans - Future Infrastructure'!Z256)","v":15533}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O257,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B257=\"\",\"\",'Trans - Future Infrastructure'!B257)","v":"TR-L-356"},{"$f":"IF(B257=\"\",\"\",'Trans - Future Infrastructure'!C257)","v":""},{"$f":"IF(B257=\"\",\"\",'Trans - Future Infrastructure'!F257)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B257=\"\",\"\",'Trans - Future Infrastructure'!D257)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O257='Trans - Future Infrastructure'!N257,'Trans - Future Infrastructure'!O257,'Trans - Future Infrastructure'!O257&\" - \"&'Trans - Future Infrastructure'!N257)","v":"2017 - 2021"},{"$f":"IF(B257=\"\",\"\",'Trans - Future Infrastructure'!Z257)","v":58724}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O258,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B258=\"\",\"\",'Trans - Future Infrastructure'!B258)","v":"TR-L-357"},{"$f":"IF(B258=\"\",\"\",'Trans - Future Infrastructure'!C258)","v":""},{"$f":"IF(B258=\"\",\"\",'Trans - Future Infrastructure'!F258)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B258=\"\",\"\",'Trans - Future Infrastructure'!D258)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O258='Trans - Future Infrastructure'!N258,'Trans - Future Infrastructure'!O258,'Trans - Future Infrastructure'!O258&\" - \"&'Trans - Future Infrastructure'!N258)","v":"2017 - 2021"},{"$f":"IF(B258=\"\",\"\",'Trans - Future Infrastructure'!Z258)","v":31753}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O259,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B259=\"\",\"\",'Trans - Future Infrastructure'!B259)","v":"TR-L-358"},{"$f":"IF(B259=\"\",\"\",'Trans - Future Infrastructure'!C259)","v":""},{"$f":"IF(B259=\"\",\"\",'Trans - Future Infrastructure'!F259)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B259=\"\",\"\",'Trans - Future Infrastructure'!D259)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O259='Trans - Future Infrastructure'!N259,'Trans - Future Infrastructure'!O259,'Trans - Future Infrastructure'!O259&\" - \"&'Trans - Future Infrastructure'!N259)","v":"2022 - 2026"},{"$f":"IF(B259=\"\",\"\",'Trans - Future Infrastructure'!Z259)","v":21815}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O260,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B260=\"\",\"\",'Trans - Future Infrastructure'!B260)","v":"TR-L-359"},{"$f":"IF(B260=\"\",\"\",'Trans - Future Infrastructure'!C260)","v":""},{"$f":"IF(B260=\"\",\"\",'Trans - Future Infrastructure'!F260)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B260=\"\",\"\",'Trans - Future Infrastructure'!D260)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O260='Trans - Future Infrastructure'!N260,'Trans - Future Infrastructure'!O260,'Trans - Future Infrastructure'!O260&\" - \"&'Trans - Future Infrastructure'!N260)","v":"2022 - 2026"},{"$f":"IF(B260=\"\",\"\",'Trans - Future Infrastructure'!Z260)","v":44989}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O261,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B261=\"\",\"\",'Trans - Future Infrastructure'!B261)","v":"TR-L-361"},{"$f":"IF(B261=\"\",\"\",'Trans - Future Infrastructure'!C261)","v":""},{"$f":"IF(B261=\"\",\"\",'Trans - Future Infrastructure'!F261)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B261=\"\",\"\",'Trans - Future Infrastructure'!D261)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O261='Trans - Future Infrastructure'!N261,'Trans - Future Infrastructure'!O261,'Trans - Future Infrastructure'!O261&\" - \"&'Trans - Future Infrastructure'!N261)","v":"2022 - 2026"},{"$f":"IF(B261=\"\",\"\",'Trans - Future Infrastructure'!Z261)","v":23846}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O262,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B262=\"\",\"\",'Trans - Future Infrastructure'!B262)","v":"TR-L-362"},{"$f":"IF(B262=\"\",\"\",'Trans - Future Infrastructure'!C262)","v":""},{"$f":"IF(B262=\"\",\"\",'Trans - Future Infrastructure'!F262)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B262=\"\",\"\",'Trans - Future Infrastructure'!D262)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O262='Trans - Future Infrastructure'!N262,'Trans - Future Infrastructure'!O262,'Trans - Future Infrastructure'!O262&\" - \"&'Trans - Future Infrastructure'!N262)","v":"2022 - 2026"},{"$f":"IF(B262=\"\",\"\",'Trans - Future Infrastructure'!Z262)","v":73914}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O263,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B263=\"\",\"\",'Trans - Future Infrastructure'!B263)","v":"TR-L-363"},{"$f":"IF(B263=\"\",\"\",'Trans - Future Infrastructure'!C263)","v":""},{"$f":"IF(B263=\"\",\"\",'Trans - Future Infrastructure'!F263)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B263=\"\",\"\",'Trans - Future Infrastructure'!D263)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O263='Trans - Future Infrastructure'!N263,'Trans - Future Infrastructure'!O263,'Trans - Future Infrastructure'!O263&\" - \"&'Trans - Future Infrastructure'!N263)","v":"2022 - 2026"},{"$f":"IF(B263=\"\",\"\",'Trans - Future Infrastructure'!Z263)","v":17493}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O264,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B264=\"\",\"\",'Trans - Future Infrastructure'!B264)","v":"TR-L-365"},{"$f":"IF(B264=\"\",\"\",'Trans - Future Infrastructure'!C264)","v":""},{"$f":"IF(B264=\"\",\"\",'Trans - Future Infrastructure'!F264)","v":"Upgrade 3m Off-Road Cycle Path"},{"$f":"IF(B264=\"\",\"\",'Trans - Future Infrastructure'!D264)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O264='Trans - Future Infrastructure'!N264,'Trans - Future Infrastructure'!O264,'Trans - Future Infrastructure'!O264&\" - \"&'Trans - Future Infrastructure'!N264)","v":"2022 - 2026"},{"$f":"IF(B264=\"\",\"\",'Trans - Future Infrastructure'!Z264)","v":257759}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O265,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B265=\"\",\"\",'Trans - Future Infrastructure'!B265)","v":"TR-L-366"},{"$f":"IF(B265=\"\",\"\",'Trans - Future Infrastructure'!C265)","v":""},{"$f":"IF(B265=\"\",\"\",'Trans - Future Infrastructure'!F265)","v":"New 3m Off-Road Cycle Path"},{"$f":"IF(B265=\"\",\"\",'Trans - Future Infrastructure'!D265)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O265='Trans - Future Infrastructure'!N265,'Trans - Future Infrastructure'!O265,'Trans - Future Infrastructure'!O265&\" - \"&'Trans - Future Infrastructure'!N265)","v":"2022 - 2026"},{"$f":"IF(B265=\"\",\"\",'Trans - Future Infrastructure'!Z265)","v":72212}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O266,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B266=\"\",\"\",'Trans - Future Infrastructure'!B266)","v":"TR-L-367"},{"$f":"IF(B266=\"\",\"\",'Trans - Future Infrastructure'!C266)","v":""},{"$f":"IF(B266=\"\",\"\",'Trans - Future Infrastructure'!F266)","v":"Upgrade 3m Off-Road Cycle Path"},{"$f":"IF(B266=\"\",\"\",'Trans - Future Infrastructure'!D266)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O266='Trans - Future Infrastructure'!N266,'Trans - Future Infrastructure'!O266,'Trans - Future Infrastructure'!O266&\" - \"&'Trans - Future Infrastructure'!N266)","v":"2022 - 2026"},{"$f":"IF(B266=\"\",\"\",'Trans - Future Infrastructure'!Z266)","v":262653}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O267,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B267=\"\",\"\",'Trans - Future Infrastructure'!B267)","v":"TR-L-368"},{"$f":"IF(B267=\"\",\"\",'Trans - Future Infrastructure'!C267)","v":""},{"$f":"IF(B267=\"\",\"\",'Trans - Future Infrastructure'!F267)","v":"New 3m Off-Road Cycle Path"},{"$f":"IF(B267=\"\",\"\",'Trans - Future Infrastructure'!D267)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O267='Trans - Future Infrastructure'!N267,'Trans - Future Infrastructure'!O267,'Trans - Future Infrastructure'!O267&\" - \"&'Trans - Future Infrastructure'!N267)","v":"2022 - 2026"},{"$f":"IF(B267=\"\",\"\",'Trans - Future Infrastructure'!Z267)","v":391340}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O268,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B268=\"\",\"\",'Trans - Future Infrastructure'!B268)","v":"TR-L-369"},{"$f":"IF(B268=\"\",\"\",'Trans - Future Infrastructure'!C268)","v":""},{"$f":"IF(B268=\"\",\"\",'Trans - Future Infrastructure'!F268)","v":"New 3m Off-Road Cycle Path"},{"$f":"IF(B268=\"\",\"\",'Trans - Future Infrastructure'!D268)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O268='Trans - Future Infrastructure'!N268,'Trans - Future Infrastructure'!O268,'Trans - Future Infrastructure'!O268&\" - \"&'Trans - Future Infrastructure'!N268)","v":"2022 - 2026"},{"$f":"IF(B268=\"\",\"\",'Trans - Future Infrastructure'!Z268)","v":307063}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O269,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B269=\"\",\"\",'Trans - Future Infrastructure'!B269)","v":"TR-L-370"},{"$f":"IF(B269=\"\",\"\",'Trans - Future Infrastructure'!C269)","v":""},{"$f":"IF(B269=\"\",\"\",'Trans - Future Infrastructure'!F269)","v":"Upgrade 3m Off-Road Cycle Path"},{"$f":"IF(B269=\"\",\"\",'Trans - Future Infrastructure'!D269)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O269='Trans - Future Infrastructure'!N269,'Trans - Future Infrastructure'!O269,'Trans - Future Infrastructure'!O269&\" - \"&'Trans - Future Infrastructure'!N269)","v":"2017 - 2021"},{"$f":"IF(B269=\"\",\"\",'Trans - Future Infrastructure'!Z269)","v":220730}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O270,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B270=\"\",\"\",'Trans - Future Infrastructure'!B270)","v":"TR-L-371"},{"$f":"IF(B270=\"\",\"\",'Trans - Future Infrastructure'!C270)","v":""},{"$f":"IF(B270=\"\",\"\",'Trans - Future Infrastructure'!F270)","v":"Upgrade 3m Off-Road Cycle Path"},{"$f":"IF(B270=\"\",\"\",'Trans - Future Infrastructure'!D270)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O270='Trans - Future Infrastructure'!N270,'Trans - Future Infrastructure'!O270,'Trans - Future Infrastructure'!O270&\" - \"&'Trans - Future Infrastructure'!N270)","v":"2017 - 2021"},{"$f":"IF(B270=\"\",\"\",'Trans - Future Infrastructure'!Z270)","v":79379}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O271,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B271=\"\",\"\",'Trans - Future Infrastructure'!B271)","v":"TR-L-372"},{"$f":"IF(B271=\"\",\"\",'Trans - Future Infrastructure'!C271)","v":""},{"$f":"IF(B271=\"\",\"\",'Trans - Future Infrastructure'!F271)","v":"New 3m Off-Road Cycle Path"},{"$f":"IF(B271=\"\",\"\",'Trans - Future Infrastructure'!D271)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O271='Trans - Future Infrastructure'!N271,'Trans - Future Infrastructure'!O271,'Trans - Future Infrastructure'!O271&\" - \"&'Trans - Future Infrastructure'!N271)","v":"2017 - 2021"},{"$f":"IF(B271=\"\",\"\",'Trans - Future Infrastructure'!Z271)","v":354628}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O272,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B272=\"\",\"\",'Trans - Future Infrastructure'!B272)","v":"TR-L-373"},{"$f":"IF(B272=\"\",\"\",'Trans - Future Infrastructure'!C272)","v":""},{"$f":"IF(B272=\"\",\"\",'Trans - Future Infrastructure'!F272)","v":"New 3m Off-Road Cycle Path"},{"$f":"IF(B272=\"\",\"\",'Trans - Future Infrastructure'!D272)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O272='Trans - Future Infrastructure'!N272,'Trans - Future Infrastructure'!O272,'Trans - Future Infrastructure'!O272&\" - \"&'Trans - Future Infrastructure'!N272)","v":"2022 - 2026"},{"$f":"IF(B272=\"\",\"\",'Trans - Future Infrastructure'!Z272)","v":137951}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O273,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B273=\"\",\"\",'Trans - Future Infrastructure'!B273)","v":"TR-L-374"},{"$f":"IF(B273=\"\",\"\",'Trans - Future Infrastructure'!C273)","v":""},{"$f":"IF(B273=\"\",\"\",'Trans - Future Infrastructure'!F273)","v":"Upgrade 3m Off-Road Cycle Path"},{"$f":"IF(B273=\"\",\"\",'Trans - Future Infrastructure'!D273)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O273='Trans - Future Infrastructure'!N273,'Trans - Future Infrastructure'!O273,'Trans - Future Infrastructure'!O273&\" - \"&'Trans - Future Infrastructure'!N273)","v":"2022 - 2026"},{"$f":"IF(B273=\"\",\"\",'Trans - Future Infrastructure'!Z273)","v":166768}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O274,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B274=\"\",\"\",'Trans - Future Infrastructure'!B274)","v":"TR-L-375"},{"$f":"IF(B274=\"\",\"\",'Trans - Future Infrastructure'!C274)","v":""},{"$f":"IF(B274=\"\",\"\",'Trans - Future Infrastructure'!F274)","v":"New 3m Off-Road Cycle Path"},{"$f":"IF(B274=\"\",\"\",'Trans - Future Infrastructure'!D274)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O274='Trans - Future Infrastructure'!N274,'Trans - Future Infrastructure'!O274,'Trans - Future Infrastructure'!O274&\" - \"&'Trans - Future Infrastructure'!N274)","v":"2022 - 2026"},{"$f":"IF(B274=\"\",\"\",'Trans - Future Infrastructure'!Z274)","v":146279}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O275,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B275=\"\",\"\",'Trans - Future Infrastructure'!B275)","v":"TR-L-376"},{"$f":"IF(B275=\"\",\"\",'Trans - Future Infrastructure'!C275)","v":""},{"$f":"IF(B275=\"\",\"\",'Trans - Future Infrastructure'!F275)","v":"Upgrade 3m Off-Road Cycle Path"},{"$f":"IF(B275=\"\",\"\",'Trans - Future Infrastructure'!D275)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O275='Trans - Future Infrastructure'!N275,'Trans - Future Infrastructure'!O275,'Trans - Future Infrastructure'!O275&\" - \"&'Trans - Future Infrastructure'!N275)","v":"2022 - 2026"},{"$f":"IF(B275=\"\",\"\",'Trans - Future Infrastructure'!Z275)","v":646598}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O276,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B276=\"\",\"\",'Trans - Future Infrastructure'!B276)","v":"TR-L-377"},{"$f":"IF(B276=\"\",\"\",'Trans - Future Infrastructure'!C276)","v":""},{"$f":"IF(B276=\"\",\"\",'Trans - Future Infrastructure'!F276)","v":"New 3m Off-Road Cycle Path"},{"$f":"IF(B276=\"\",\"\",'Trans - Future Infrastructure'!D276)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O276='Trans - Future Infrastructure'!N276,'Trans - Future Infrastructure'!O276,'Trans - Future Infrastructure'!O276&\" - \"&'Trans - Future Infrastructure'!N276)","v":"2022 - 2026"},{"$f":"IF(B276=\"\",\"\",'Trans - Future Infrastructure'!Z276)","v":263296}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O277,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B277=\"\",\"\",'Trans - Future Infrastructure'!B277)","v":"TR-L-379"},{"$f":"IF(B277=\"\",\"\",'Trans - Future Infrastructure'!C277)","v":""},{"$f":"IF(B277=\"\",\"\",'Trans - Future Infrastructure'!F277)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B277=\"\",\"\",'Trans - Future Infrastructure'!D277)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O277='Trans - Future Infrastructure'!N277,'Trans - Future Infrastructure'!O277,'Trans - Future Infrastructure'!O277&\" - \"&'Trans - Future Infrastructure'!N277)","v":"2022 - 2026"},{"$f":"IF(B277=\"\",\"\",'Trans - Future Infrastructure'!Z277)","v":107740}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O278,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B278=\"\",\"\",'Trans - Future Infrastructure'!B278)","v":"TR-L-382"},{"$f":"IF(B278=\"\",\"\",'Trans - Future Infrastructure'!C278)","v":""},{"$f":"IF(B278=\"\",\"\",'Trans - Future Infrastructure'!F278)","v":"New 3m Off-Road Cycle Path"},{"$f":"IF(B278=\"\",\"\",'Trans - Future Infrastructure'!D278)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O278='Trans - Future Infrastructure'!N278,'Trans - Future Infrastructure'!O278,'Trans - Future Infrastructure'!O278&\" - \"&'Trans - Future Infrastructure'!N278)","v":"2022 - 2026"},{"$f":"IF(B278=\"\",\"\",'Trans - Future Infrastructure'!Z278)","v":316475}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O279,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B279=\"\",\"\",'Trans - Future Infrastructure'!B279)","v":"TR-L-383"},{"$f":"IF(B279=\"\",\"\",'Trans - Future Infrastructure'!C279)","v":""},{"$f":"IF(B279=\"\",\"\",'Trans - Future Infrastructure'!F279)","v":"New 3m Off-Road Cycle Path"},{"$f":"IF(B279=\"\",\"\",'Trans - Future Infrastructure'!D279)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O279='Trans - Future Infrastructure'!N279,'Trans - Future Infrastructure'!O279,'Trans - Future Infrastructure'!O279&\" - \"&'Trans - Future Infrastructure'!N279)","v":"2022 - 2026"},{"$f":"IF(B279=\"\",\"\",'Trans - Future Infrastructure'!Z279)","v":192856}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O280,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B280=\"\",\"\",'Trans - Future Infrastructure'!B280)","v":"TR-L-384"},{"$f":"IF(B280=\"\",\"\",'Trans - Future Infrastructure'!C280)","v":""},{"$f":"IF(B280=\"\",\"\",'Trans - Future Infrastructure'!F280)","v":"Upgrade 3m Off-Road Cycle Path"},{"$f":"IF(B280=\"\",\"\",'Trans - Future Infrastructure'!D280)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O280='Trans - Future Infrastructure'!N280,'Trans - Future Infrastructure'!O280,'Trans - Future Infrastructure'!O280&\" - \"&'Trans - Future Infrastructure'!N280)","v":"2022 - 2026"},{"$f":"IF(B280=\"\",\"\",'Trans - Future Infrastructure'!Z280)","v":204065}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O281,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B281=\"\",\"\",'Trans - Future Infrastructure'!B281)","v":"TR-L-385"},{"$f":"IF(B281=\"\",\"\",'Trans - Future Infrastructure'!C281)","v":""},{"$f":"IF(B281=\"\",\"\",'Trans - Future Infrastructure'!F281)","v":"Upgrade 3m Off-Road Cycle Path"},{"$f":"IF(B281=\"\",\"\",'Trans - Future Infrastructure'!D281)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O281='Trans - Future Infrastructure'!N281,'Trans - Future Infrastructure'!O281,'Trans - Future Infrastructure'!O281&\" - \"&'Trans - Future Infrastructure'!N281)","v":"2022 - 2026"},{"$f":"IF(B281=\"\",\"\",'Trans - Future Infrastructure'!Z281)","v":66169}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O282,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B282=\"\",\"\",'Trans - Future Infrastructure'!B282)","v":"TR-L-386"},{"$f":"IF(B282=\"\",\"\",'Trans - Future Infrastructure'!C282)","v":""},{"$f":"IF(B282=\"\",\"\",'Trans - Future Infrastructure'!F282)","v":"Upgrade 3m Off-Road Cycle Path"},{"$f":"IF(B282=\"\",\"\",'Trans - Future Infrastructure'!D282)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O282='Trans - Future Infrastructure'!N282,'Trans - Future Infrastructure'!O282,'Trans - Future Infrastructure'!O282&\" - \"&'Trans - Future Infrastructure'!N282)","v":"2022 - 2026"},{"$f":"IF(B282=\"\",\"\",'Trans - Future Infrastructure'!Z282)","v":71103}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O283,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B283=\"\",\"\",'Trans - Future Infrastructure'!B283)","v":"TR-L-387"},{"$f":"IF(B283=\"\",\"\",'Trans - Future Infrastructure'!C283)","v":""},{"$f":"IF(B283=\"\",\"\",'Trans - Future Infrastructure'!F283)","v":"New 3m Off-Road Cycle Path"},{"$f":"IF(B283=\"\",\"\",'Trans - Future Infrastructure'!D283)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O283='Trans - Future Infrastructure'!N283,'Trans - Future Infrastructure'!O283,'Trans - Future Infrastructure'!O283&\" - \"&'Trans - Future Infrastructure'!N283)","v":"2017 - 2021"},{"$f":"IF(B283=\"\",\"\",'Trans - Future Infrastructure'!Z283)","v":199459}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O284,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B284=\"\",\"\",'Trans - Future Infrastructure'!B284)","v":"TR-L-388"},{"$f":"IF(B284=\"\",\"\",'Trans - Future Infrastructure'!C284)","v":""},{"$f":"IF(B284=\"\",\"\",'Trans - Future Infrastructure'!F284)","v":"New 3m Off-Road Cycle Path"},{"$f":"IF(B284=\"\",\"\",'Trans - Future Infrastructure'!D284)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O284='Trans - Future Infrastructure'!N284,'Trans - Future Infrastructure'!O284,'Trans - Future Infrastructure'!O284&\" - \"&'Trans - Future Infrastructure'!N284)","v":"2017 - 2021"},{"$f":"IF(B284=\"\",\"\",'Trans - Future Infrastructure'!Z284)","v":351650}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O285,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B285=\"\",\"\",'Trans - Future Infrastructure'!B285)","v":"TR-L-389"},{"$f":"IF(B285=\"\",\"\",'Trans - Future Infrastructure'!C285)","v":""},{"$f":"IF(B285=\"\",\"\",'Trans - Future Infrastructure'!F285)","v":"New 3m Off-Road Cycle Path"},{"$f":"IF(B285=\"\",\"\",'Trans - Future Infrastructure'!D285)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O285='Trans - Future Infrastructure'!N285,'Trans - Future Infrastructure'!O285,'Trans - Future Infrastructure'!O285&\" - \"&'Trans - Future Infrastructure'!N285)","v":"2017 - 2021"},{"$f":"IF(B285=\"\",\"\",'Trans - Future Infrastructure'!Z285)","v":168399}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O286,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B286=\"\",\"\",'Trans - Future Infrastructure'!B286)","v":"TR-L-390"},{"$f":"IF(B286=\"\",\"\",'Trans - Future Infrastructure'!C286)","v":""},{"$f":"IF(B286=\"\",\"\",'Trans - Future Infrastructure'!F286)","v":"Upgrade 3m Off-Road Cycle Path"},{"$f":"IF(B286=\"\",\"\",'Trans - Future Infrastructure'!D286)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O286='Trans - Future Infrastructure'!N286,'Trans - Future Infrastructure'!O286,'Trans - Future Infrastructure'!O286&\" - \"&'Trans - Future Infrastructure'!N286)","v":"2017 - 2021"},{"$f":"IF(B286=\"\",\"\",'Trans - Future Infrastructure'!Z286)","v":40114}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O287,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B287=\"\",\"\",'Trans - Future Infrastructure'!B287)","v":"TR-L-391"},{"$f":"IF(B287=\"\",\"\",'Trans - Future Infrastructure'!C287)","v":""},{"$f":"IF(B287=\"\",\"\",'Trans - Future Infrastructure'!F287)","v":"New 3m Cycle Boardwalk"},{"$f":"IF(B287=\"\",\"\",'Trans - Future Infrastructure'!D287)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O287='Trans - Future Infrastructure'!N287,'Trans - Future Infrastructure'!O287,'Trans - Future Infrastructure'!O287&\" - \"&'Trans - Future Infrastructure'!N287)","v":"2022 - 2026"},{"$f":"IF(B287=\"\",\"\",'Trans - Future Infrastructure'!Z287)","v":293369}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O288,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B288=\"\",\"\",'Trans - Future Infrastructure'!B288)","v":"TR-L-392"},{"$f":"IF(B288=\"\",\"\",'Trans - Future Infrastructure'!C288)","v":""},{"$f":"IF(B288=\"\",\"\",'Trans - Future Infrastructure'!F288)","v":"New 3m Off-Road Cycle Path"},{"$f":"IF(B288=\"\",\"\",'Trans - Future Infrastructure'!D288)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O288='Trans - Future Infrastructure'!N288,'Trans - Future Infrastructure'!O288,'Trans - Future Infrastructure'!O288&\" - \"&'Trans - Future Infrastructure'!N288)","v":"2017 - 2021"},{"$f":"IF(B288=\"\",\"\",'Trans - Future Infrastructure'!Z288)","v":270096}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O289,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B289=\"\",\"\",'Trans - Future Infrastructure'!B289)","v":"TR-L-393"},{"$f":"IF(B289=\"\",\"\",'Trans - Future Infrastructure'!C289)","v":""},{"$f":"IF(B289=\"\",\"\",'Trans - Future Infrastructure'!F289)","v":"Upgrade 3m Off-Road Cycle Path"},{"$f":"IF(B289=\"\",\"\",'Trans - Future Infrastructure'!D289)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O289='Trans - Future Infrastructure'!N289,'Trans - Future Infrastructure'!O289,'Trans - Future Infrastructure'!O289&\" - \"&'Trans - Future Infrastructure'!N289)","v":"2017 - 2021"},{"$f":"IF(B289=\"\",\"\",'Trans - Future Infrastructure'!Z289)","v":180906}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O290,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B290=\"\",\"\",'Trans - Future Infrastructure'!B290)","v":"TR-L-394"},{"$f":"IF(B290=\"\",\"\",'Trans - Future Infrastructure'!C290)","v":""},{"$f":"IF(B290=\"\",\"\",'Trans - Future Infrastructure'!F290)","v":"New 3m Off-Road Cycle Path"},{"$f":"IF(B290=\"\",\"\",'Trans - Future Infrastructure'!D290)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O290='Trans - Future Infrastructure'!N290,'Trans - Future Infrastructure'!O290,'Trans - Future Infrastructure'!O290&\" - \"&'Trans - Future Infrastructure'!N290)","v":"2017 - 2021"},{"$f":"IF(B290=\"\",\"\",'Trans - Future Infrastructure'!Z290)","v":253110}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O291,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B291=\"\",\"\",'Trans - Future Infrastructure'!B291)","v":"TR-L-395"},{"$f":"IF(B291=\"\",\"\",'Trans - Future Infrastructure'!C291)","v":""},{"$f":"IF(B291=\"\",\"\",'Trans - Future Infrastructure'!F291)","v":"New 3m Off-Road Cycle Path"},{"$f":"IF(B291=\"\",\"\",'Trans - Future Infrastructure'!D291)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O291='Trans - Future Infrastructure'!N291,'Trans - Future Infrastructure'!O291,'Trans - Future Infrastructure'!O291&\" - \"&'Trans - Future Infrastructure'!N291)","v":"2022 - 2026"},{"$f":"IF(B291=\"\",\"\",'Trans - Future Infrastructure'!Z291)","v":325776}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O292,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B292=\"\",\"\",'Trans - Future Infrastructure'!B292)","v":"TR-L-396"},{"$f":"IF(B292=\"\",\"\",'Trans - Future Infrastructure'!C292)","v":""},{"$f":"IF(B292=\"\",\"\",'Trans - Future Infrastructure'!F292)","v":"New 3m Off-Road Cycle Path"},{"$f":"IF(B292=\"\",\"\",'Trans - Future Infrastructure'!D292)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O292='Trans - Future Infrastructure'!N292,'Trans - Future Infrastructure'!O292,'Trans - Future Infrastructure'!O292&\" - \"&'Trans - Future Infrastructure'!N292)","v":"2022 - 2026"},{"$f":"IF(B292=\"\",\"\",'Trans - Future Infrastructure'!Z292)","v":298047}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O293,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B293=\"\",\"\",'Trans - Future Infrastructure'!B293)","v":"TR-L-397"},{"$f":"IF(B293=\"\",\"\",'Trans - Future Infrastructure'!C293)","v":""},{"$f":"IF(B293=\"\",\"\",'Trans - Future Infrastructure'!F293)","v":"Upgrade 1.5m On-Road Cycle Lane"},{"$f":"IF(B293=\"\",\"\",'Trans - Future Infrastructure'!D293)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O293='Trans - Future Infrastructure'!N293,'Trans - Future Infrastructure'!O293,'Trans - Future Infrastructure'!O293&\" - \"&'Trans - Future Infrastructure'!N293)","v":"2022 - 2026"},{"$f":"IF(B293=\"\",\"\",'Trans - Future Infrastructure'!Z293)","v":2855}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O294,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B294=\"\",\"\",'Trans - Future Infrastructure'!B294)","v":"TR-L-398"},{"$f":"IF(B294=\"\",\"\",'Trans - Future Infrastructure'!C294)","v":""},{"$f":"IF(B294=\"\",\"\",'Trans - Future Infrastructure'!F294)","v":"Upgrade 1.5m On-Road Cycle Lane"},{"$f":"IF(B294=\"\",\"\",'Trans - Future Infrastructure'!D294)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O294='Trans - Future Infrastructure'!N294,'Trans - Future Infrastructure'!O294,'Trans - Future Infrastructure'!O294&\" - \"&'Trans - Future Infrastructure'!N294)","v":"2022 - 2026"},{"$f":"IF(B294=\"\",\"\",'Trans - Future Infrastructure'!Z294)","v":28042}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O295,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B295=\"\",\"\",'Trans - Future Infrastructure'!B295)","v":"TR-L-399"},{"$f":"IF(B295=\"\",\"\",'Trans - Future Infrastructure'!C295)","v":""},{"$f":"IF(B295=\"\",\"\",'Trans - Future Infrastructure'!F295)","v":"Upgrade 1.5m On-Road Cycle Lane"},{"$f":"IF(B295=\"\",\"\",'Trans - Future Infrastructure'!D295)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O295='Trans - Future Infrastructure'!N295,'Trans - Future Infrastructure'!O295,'Trans - Future Infrastructure'!O295&\" - \"&'Trans - Future Infrastructure'!N295)","v":"2022 - 2026"},{"$f":"IF(B295=\"\",\"\",'Trans - Future Infrastructure'!Z295)","v":7589}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O296,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B296=\"\",\"\",'Trans - Future Infrastructure'!B296)","v":"TR-L-400"},{"$f":"IF(B296=\"\",\"\",'Trans - Future Infrastructure'!C296)","v":""},{"$f":"IF(B296=\"\",\"\",'Trans - Future Infrastructure'!F296)","v":"Upgrade 1.5m On-Road Cycle Lane"},{"$f":"IF(B296=\"\",\"\",'Trans - Future Infrastructure'!D296)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O296='Trans - Future Infrastructure'!N296,'Trans - Future Infrastructure'!O296,'Trans - Future Infrastructure'!O296&\" - \"&'Trans - Future Infrastructure'!N296)","v":"2017 - 2021"},{"$f":"IF(B296=\"\",\"\",'Trans - Future Infrastructure'!Z296)","v":17143}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O297,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B297=\"\",\"\",'Trans - Future Infrastructure'!B297)","v":"TR-L-401"},{"$f":"IF(B297=\"\",\"\",'Trans - Future Infrastructure'!C297)","v":""},{"$f":"IF(B297=\"\",\"\",'Trans - Future Infrastructure'!F297)","v":"Upgrade 1.5m On-Road Cycle Lane"},{"$f":"IF(B297=\"\",\"\",'Trans - Future Infrastructure'!D297)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O297='Trans - Future Infrastructure'!N297,'Trans - Future Infrastructure'!O297,'Trans - Future Infrastructure'!O297&\" - \"&'Trans - Future Infrastructure'!N297)","v":"2017 - 2021"},{"$f":"IF(B297=\"\",\"\",'Trans - Future Infrastructure'!Z297)","v":10381}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O298,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B298=\"\",\"\",'Trans - Future Infrastructure'!B298)","v":"TR-L-402"},{"$f":"IF(B298=\"\",\"\",'Trans - Future Infrastructure'!C298)","v":""},{"$f":"IF(B298=\"\",\"\",'Trans - Future Infrastructure'!F298)","v":"Upgrade 1.5m On-Road Cycle Lane"},{"$f":"IF(B298=\"\",\"\",'Trans - Future Infrastructure'!D298)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O298='Trans - Future Infrastructure'!N298,'Trans - Future Infrastructure'!O298,'Trans - Future Infrastructure'!O298&\" - \"&'Trans - Future Infrastructure'!N298)","v":"2017 - 2021"},{"$f":"IF(B298=\"\",\"\",'Trans - Future Infrastructure'!Z298)","v":9954}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O299,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B299=\"\",\"\",'Trans - Future Infrastructure'!B299)","v":"TR-L-403"},{"$f":"IF(B299=\"\",\"\",'Trans - Future Infrastructure'!C299)","v":""},{"$f":"IF(B299=\"\",\"\",'Trans - Future Infrastructure'!F299)","v":"Upgrade 1.5m On-Road Cycle Lane"},{"$f":"IF(B299=\"\",\"\",'Trans - Future Infrastructure'!D299)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O299='Trans - Future Infrastructure'!N299,'Trans - Future Infrastructure'!O299,'Trans - Future Infrastructure'!O299&\" - \"&'Trans - Future Infrastructure'!N299)","v":"2017 - 2021"},{"$f":"IF(B299=\"\",\"\",'Trans - Future Infrastructure'!Z299)","v":17911}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O300,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B300=\"\",\"\",'Trans - Future Infrastructure'!B300)","v":"TR-L-404"},{"$f":"IF(B300=\"\",\"\",'Trans - Future Infrastructure'!C300)","v":""},{"$f":"IF(B300=\"\",\"\",'Trans - Future Infrastructure'!F300)","v":"Upgrade 1.5m On-Road Cycle Lane"},{"$f":"IF(B300=\"\",\"\",'Trans - Future Infrastructure'!D300)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O300='Trans - Future Infrastructure'!N300,'Trans - Future Infrastructure'!O300,'Trans - Future Infrastructure'!O300&\" - \"&'Trans - Future Infrastructure'!N300)","v":"2022 - 2026"},{"$f":"IF(B300=\"\",\"\",'Trans - Future Infrastructure'!Z300)","v":2306}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O301,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B301=\"\",\"\",'Trans - Future Infrastructure'!B301)","v":"TR-L-405"},{"$f":"IF(B301=\"\",\"\",'Trans - Future Infrastructure'!C301)","v":""},{"$f":"IF(B301=\"\",\"\",'Trans - Future Infrastructure'!F301)","v":"Upgrade 1.5m On-Road Cycle Lane"},{"$f":"IF(B301=\"\",\"\",'Trans - Future Infrastructure'!D301)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O301='Trans - Future Infrastructure'!N301,'Trans - Future Infrastructure'!O301,'Trans - Future Infrastructure'!O301&\" - \"&'Trans - Future Infrastructure'!N301)","v":"2022 - 2026"},{"$f":"IF(B301=\"\",\"\",'Trans - Future Infrastructure'!Z301)","v":1935}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O302,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B302=\"\",\"\",'Trans - Future Infrastructure'!B302)","v":"TR-L-407"},{"$f":"IF(B302=\"\",\"\",'Trans - Future Infrastructure'!C302)","v":""},{"$f":"IF(B302=\"\",\"\",'Trans - Future Infrastructure'!F302)","v":"Upgrade 1.5m On-Road Cycle Lane"},{"$f":"IF(B302=\"\",\"\",'Trans - Future Infrastructure'!D302)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O302='Trans - Future Infrastructure'!N302,'Trans - Future Infrastructure'!O302,'Trans - Future Infrastructure'!O302&\" - \"&'Trans - Future Infrastructure'!N302)","v":"2022 - 2026"},{"$f":"IF(B302=\"\",\"\",'Trans - Future Infrastructure'!Z302)","v":2973}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O303,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B303=\"\",\"\",'Trans - Future Infrastructure'!B303)","v":"TR-L-408"},{"$f":"IF(B303=\"\",\"\",'Trans - Future Infrastructure'!C303)","v":""},{"$f":"IF(B303=\"\",\"\",'Trans - Future Infrastructure'!F303)","v":"Upgrade 1.5m On-Road Cycle Lane"},{"$f":"IF(B303=\"\",\"\",'Trans - Future Infrastructure'!D303)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O303='Trans - Future Infrastructure'!N303,'Trans - Future Infrastructure'!O303,'Trans - Future Infrastructure'!O303&\" - \"&'Trans - Future Infrastructure'!N303)","v":"2022 - 2026"},{"$f":"IF(B303=\"\",\"\",'Trans - Future Infrastructure'!Z303)","v":6395}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O304,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B304=\"\",\"\",'Trans - Future Infrastructure'!B304)","v":"TR-L-409"},{"$f":"IF(B304=\"\",\"\",'Trans - Future Infrastructure'!C304)","v":""},{"$f":"IF(B304=\"\",\"\",'Trans - Future Infrastructure'!F304)","v":"Upgrade 1.5m On-Road Cycle Lane"},{"$f":"IF(B304=\"\",\"\",'Trans - Future Infrastructure'!D304)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O304='Trans - Future Infrastructure'!N304,'Trans - Future Infrastructure'!O304,'Trans - Future Infrastructure'!O304&\" - \"&'Trans - Future Infrastructure'!N304)","v":"2022 - 2026"},{"$f":"IF(B304=\"\",\"\",'Trans - Future Infrastructure'!Z304)","v":4356}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O305,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B305=\"\",\"\",'Trans - Future Infrastructure'!B305)","v":"TR-L-410"},{"$f":"IF(B305=\"\",\"\",'Trans - Future Infrastructure'!C305)","v":""},{"$f":"IF(B305=\"\",\"\",'Trans - Future Infrastructure'!F305)","v":"Upgrade 1.5m On-Road Cycle Lane"},{"$f":"IF(B305=\"\",\"\",'Trans - Future Infrastructure'!D305)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O305='Trans - Future Infrastructure'!N305,'Trans - Future Infrastructure'!O305,'Trans - Future Infrastructure'!O305&\" - \"&'Trans - Future Infrastructure'!N305)","v":"2022 - 2026"},{"$f":"IF(B305=\"\",\"\",'Trans - Future Infrastructure'!Z305)","v":1404}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O306,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B306=\"\",\"\",'Trans - Future Infrastructure'!B306)","v":"TR-L-411"},{"$f":"IF(B306=\"\",\"\",'Trans - Future Infrastructure'!C306)","v":""},{"$f":"IF(B306=\"\",\"\",'Trans - Future Infrastructure'!F306)","v":"Upgrade 1.5m On-Road Cycle Lane"},{"$f":"IF(B306=\"\",\"\",'Trans - Future Infrastructure'!D306)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O306='Trans - Future Infrastructure'!N306,'Trans - Future Infrastructure'!O306,'Trans - Future Infrastructure'!O306&\" - \"&'Trans - Future Infrastructure'!N306)","v":"2022 - 2026"},{"$f":"IF(B306=\"\",\"\",'Trans - Future Infrastructure'!Z306)","v":1496}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O307,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B307=\"\",\"\",'Trans - Future Infrastructure'!B307)","v":"TR-L-412"},{"$f":"IF(B307=\"\",\"\",'Trans - Future Infrastructure'!C307)","v":""},{"$f":"IF(B307=\"\",\"\",'Trans - Future Infrastructure'!F307)","v":"Upgrade 1.5m On-Road Cycle Lane"},{"$f":"IF(B307=\"\",\"\",'Trans - Future Infrastructure'!D307)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O307='Trans - Future Infrastructure'!N307,'Trans - Future Infrastructure'!O307,'Trans - Future Infrastructure'!O307&\" - \"&'Trans - Future Infrastructure'!N307)","v":"2022 - 2026"},{"$f":"IF(B307=\"\",\"\",'Trans - Future Infrastructure'!Z307)","v":8956}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O308,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B308=\"\",\"\",'Trans - Future Infrastructure'!B308)","v":"TR-L-413"},{"$f":"IF(B308=\"\",\"\",'Trans - Future Infrastructure'!C308)","v":""},{"$f":"IF(B308=\"\",\"\",'Trans - Future Infrastructure'!F308)","v":"Upgrade 1.5m On-Road Cycle Lane"},{"$f":"IF(B308=\"\",\"\",'Trans - Future Infrastructure'!D308)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O308='Trans - Future Infrastructure'!N308,'Trans - Future Infrastructure'!O308,'Trans - Future Infrastructure'!O308&\" - \"&'Trans - Future Infrastructure'!N308)","v":"2022 - 2026"},{"$f":"IF(B308=\"\",\"\",'Trans - Future Infrastructure'!Z308)","v":3838}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O309,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B309=\"\",\"\",'Trans - Future Infrastructure'!B309)","v":"TR-L-414"},{"$f":"IF(B309=\"\",\"\",'Trans - Future Infrastructure'!C309)","v":""},{"$f":"IF(B309=\"\",\"\",'Trans - Future Infrastructure'!F309)","v":"Upgrade 1.5m On-Road Cycle Lane"},{"$f":"IF(B309=\"\",\"\",'Trans - Future Infrastructure'!D309)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O309='Trans - Future Infrastructure'!N309,'Trans - Future Infrastructure'!O309,'Trans - Future Infrastructure'!O309&\" - \"&'Trans - Future Infrastructure'!N309)","v":"2022 - 2026"},{"$f":"IF(B309=\"\",\"\",'Trans - Future Infrastructure'!Z309)","v":15566}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O310,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B310=\"\",\"\",'Trans - Future Infrastructure'!B310)","v":"TR-L-415"},{"$f":"IF(B310=\"\",\"\",'Trans - Future Infrastructure'!C310)","v":""},{"$f":"IF(B310=\"\",\"\",'Trans - Future Infrastructure'!F310)","v":"Upgrade 0m Cycle Bridge"},{"$f":"IF(B310=\"\",\"\",'Trans - Future Infrastructure'!D310)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O310='Trans - Future Infrastructure'!N310,'Trans - Future Infrastructure'!O310,'Trans - Future Infrastructure'!O310&\" - \"&'Trans - Future Infrastructure'!N310)","v":"2022 - 2026"},{"$f":"IF(B310=\"\",\"\",'Trans - Future Infrastructure'!Z310)","v":180067}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O311,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B311=\"\",\"\",'Trans - Future Infrastructure'!B311)","v":"TR-L-416"},{"$f":"IF(B311=\"\",\"\",'Trans - Future Infrastructure'!C311)","v":""},{"$f":"IF(B311=\"\",\"\",'Trans - Future Infrastructure'!F311)","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"IF(B311=\"\",\"\",'Trans - Future Infrastructure'!D311)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O311='Trans - Future Infrastructure'!N311,'Trans - Future Infrastructure'!O311,'Trans - Future Infrastructure'!O311&\" - \"&'Trans - Future Infrastructure'!N311)","v":"2017 - 2021"},{"$f":"IF(B311=\"\",\"\",'Trans - Future Infrastructure'!Z311)","v":9446}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O312,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B312=\"\",\"\",'Trans - Future Infrastructure'!B312)","v":"TR-L-417"},{"$f":"IF(B312=\"\",\"\",'Trans - Future Infrastructure'!C312)","v":""},{"$f":"IF(B312=\"\",\"\",'Trans - Future Infrastructure'!F312)","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"IF(B312=\"\",\"\",'Trans - Future Infrastructure'!D312)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O312='Trans - Future Infrastructure'!N312,'Trans - Future Infrastructure'!O312,'Trans - Future Infrastructure'!O312&\" - \"&'Trans - Future Infrastructure'!N312)","v":"2017 - 2021"},{"$f":"IF(B312=\"\",\"\",'Trans - Future Infrastructure'!Z312)","v":8186}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O313,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B313=\"\",\"\",'Trans - Future Infrastructure'!B313)","v":"TR-L-418"},{"$f":"IF(B313=\"\",\"\",'Trans - Future Infrastructure'!C313)","v":""},{"$f":"IF(B313=\"\",\"\",'Trans - Future Infrastructure'!F313)","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"IF(B313=\"\",\"\",'Trans - Future Infrastructure'!D313)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O313='Trans - Future Infrastructure'!N313,'Trans - Future Infrastructure'!O313,'Trans - Future Infrastructure'!O313&\" - \"&'Trans - Future Infrastructure'!N313)","v":"2017 - 2021"},{"$f":"IF(B313=\"\",\"\",'Trans - Future Infrastructure'!Z313)","v":6730}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O314,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B314=\"\",\"\",'Trans - Future Infrastructure'!B314)","v":"TR-L-419"},{"$f":"IF(B314=\"\",\"\",'Trans - Future Infrastructure'!C314)","v":""},{"$f":"IF(B314=\"\",\"\",'Trans - Future Infrastructure'!F314)","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"IF(B314=\"\",\"\",'Trans - Future Infrastructure'!D314)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O314='Trans - Future Infrastructure'!N314,'Trans - Future Infrastructure'!O314,'Trans - Future Infrastructure'!O314&\" - \"&'Trans - Future Infrastructure'!N314)","v":"2017 - 2021"},{"$f":"IF(B314=\"\",\"\",'Trans - Future Infrastructure'!Z314)","v":1560}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O315,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B315=\"\",\"\",'Trans - Future Infrastructure'!B315)","v":"TR-L-420"},{"$f":"IF(B315=\"\",\"\",'Trans - Future Infrastructure'!C315)","v":""},{"$f":"IF(B315=\"\",\"\",'Trans - Future Infrastructure'!F315)","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"IF(B315=\"\",\"\",'Trans - Future Infrastructure'!D315)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O315='Trans - Future Infrastructure'!N315,'Trans - Future Infrastructure'!O315,'Trans - Future Infrastructure'!O315&\" - \"&'Trans - Future Infrastructure'!N315)","v":"2017 - 2021"},{"$f":"IF(B315=\"\",\"\",'Trans - Future Infrastructure'!Z315)","v":2700}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O316,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B316=\"\",\"\",'Trans - Future Infrastructure'!B316)","v":"TR-L-421"},{"$f":"IF(B316=\"\",\"\",'Trans - Future Infrastructure'!C316)","v":""},{"$f":"IF(B316=\"\",\"\",'Trans - Future Infrastructure'!F316)","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"IF(B316=\"\",\"\",'Trans - Future Infrastructure'!D316)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O316='Trans - Future Infrastructure'!N316,'Trans - Future Infrastructure'!O316,'Trans - Future Infrastructure'!O316&\" - \"&'Trans - Future Infrastructure'!N316)","v":"2017 - 2021"},{"$f":"IF(B316=\"\",\"\",'Trans - Future Infrastructure'!Z316)","v":1347}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O317,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B317=\"\",\"\",'Trans - Future Infrastructure'!B317)","v":"TR-L-422"},{"$f":"IF(B317=\"\",\"\",'Trans - Future Infrastructure'!C317)","v":""},{"$f":"IF(B317=\"\",\"\",'Trans - Future Infrastructure'!F317)","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"IF(B317=\"\",\"\",'Trans - Future Infrastructure'!D317)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O317='Trans - Future Infrastructure'!N317,'Trans - Future Infrastructure'!O317,'Trans - Future Infrastructure'!O317&\" - \"&'Trans - Future Infrastructure'!N317)","v":"2017 - 2021"},{"$f":"IF(B317=\"\",\"\",'Trans - Future Infrastructure'!Z317)","v":16920}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O318,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B318=\"\",\"\",'Trans - Future Infrastructure'!B318)","v":"TR-L-423"},{"$f":"IF(B318=\"\",\"\",'Trans - Future Infrastructure'!C318)","v":""},{"$f":"IF(B318=\"\",\"\",'Trans - Future Infrastructure'!F318)","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"IF(B318=\"\",\"\",'Trans - Future Infrastructure'!D318)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O318='Trans - Future Infrastructure'!N318,'Trans - Future Infrastructure'!O318,'Trans - Future Infrastructure'!O318&\" - \"&'Trans - Future Infrastructure'!N318)","v":"2017 - 2021"},{"$f":"IF(B318=\"\",\"\",'Trans - Future Infrastructure'!Z318)","v":1440538}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O319,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B319=\"\",\"\",'Trans - Future Infrastructure'!B319)","v":"TR-L-425"},{"$f":"IF(B319=\"\",\"\",'Trans - Future Infrastructure'!C319)","v":""},{"$f":"IF(B319=\"\",\"\",'Trans - Future Infrastructure'!F319)","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"IF(B319=\"\",\"\",'Trans - Future Infrastructure'!D319)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O319='Trans - Future Infrastructure'!N319,'Trans - Future Infrastructure'!O319,'Trans - Future Infrastructure'!O319&\" - \"&'Trans - Future Infrastructure'!N319)","v":"2017 - 2021"},{"$f":"IF(B319=\"\",\"\",'Trans - Future Infrastructure'!Z319)","v":10677}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O320,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B320=\"\",\"\",'Trans - Future Infrastructure'!B320)","v":"TR-L-426"},{"$f":"IF(B320=\"\",\"\",'Trans - Future Infrastructure'!C320)","v":""},{"$f":"IF(B320=\"\",\"\",'Trans - Future Infrastructure'!F320)","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"IF(B320=\"\",\"\",'Trans - Future Infrastructure'!D320)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O320='Trans - Future Infrastructure'!N320,'Trans - Future Infrastructure'!O320,'Trans - Future Infrastructure'!O320&\" - \"&'Trans - Future Infrastructure'!N320)","v":"2017 - 2021"},{"$f":"IF(B320=\"\",\"\",'Trans - Future Infrastructure'!Z320)","v":10224}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O321,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B321=\"\",\"\",'Trans - Future Infrastructure'!B321)","v":"TR-L-427"},{"$f":"IF(B321=\"\",\"\",'Trans - Future Infrastructure'!C321)","v":""},{"$f":"IF(B321=\"\",\"\",'Trans - Future Infrastructure'!F321)","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"IF(B321=\"\",\"\",'Trans - Future Infrastructure'!D321)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O321='Trans - Future Infrastructure'!N321,'Trans - Future Infrastructure'!O321,'Trans - Future Infrastructure'!O321&\" - \"&'Trans - Future Infrastructure'!N321)","v":"2017 - 2021"},{"$f":"IF(B321=\"\",\"\",'Trans - Future Infrastructure'!Z321)","v":6331}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O322,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B322=\"\",\"\",'Trans - Future Infrastructure'!B322)","v":"TR-L-428"},{"$f":"IF(B322=\"\",\"\",'Trans - Future Infrastructure'!C322)","v":""},{"$f":"IF(B322=\"\",\"\",'Trans - Future Infrastructure'!F322)","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"IF(B322=\"\",\"\",'Trans - Future Infrastructure'!D322)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O322='Trans - Future Infrastructure'!N322,'Trans - Future Infrastructure'!O322,'Trans - Future Infrastructure'!O322&\" - \"&'Trans - Future Infrastructure'!N322)","v":"2017 - 2021"},{"$f":"IF(B322=\"\",\"\",'Trans - Future Infrastructure'!Z322)","v":2409}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O323,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B323=\"\",\"\",'Trans - Future Infrastructure'!B323)","v":"TR-L-429"},{"$f":"IF(B323=\"\",\"\",'Trans - Future Infrastructure'!C323)","v":""},{"$f":"IF(B323=\"\",\"\",'Trans - Future Infrastructure'!F323)","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"IF(B323=\"\",\"\",'Trans - Future Infrastructure'!D323)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O323='Trans - Future Infrastructure'!N323,'Trans - Future Infrastructure'!O323,'Trans - Future Infrastructure'!O323&\" - \"&'Trans - Future Infrastructure'!N323)","v":"2017 - 2021"},{"$f":"IF(B323=\"\",\"\",'Trans - Future Infrastructure'!Z323)","v":3556}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O324,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B324=\"\",\"\",'Trans - Future Infrastructure'!B324)","v":"TR-L-430"},{"$f":"IF(B324=\"\",\"\",'Trans - Future Infrastructure'!C324)","v":""},{"$f":"IF(B324=\"\",\"\",'Trans - Future Infrastructure'!F324)","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"IF(B324=\"\",\"\",'Trans - Future Infrastructure'!D324)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O324='Trans - Future Infrastructure'!N324,'Trans - Future Infrastructure'!O324,'Trans - Future Infrastructure'!O324&\" - \"&'Trans - Future Infrastructure'!N324)","v":"2017 - 2021"},{"$f":"IF(B324=\"\",\"\",'Trans - Future Infrastructure'!Z324)","v":2087}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O325,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B325=\"\",\"\",'Trans - Future Infrastructure'!B325)","v":"TR-L-431"},{"$f":"IF(B325=\"\",\"\",'Trans - Future Infrastructure'!C325)","v":""},{"$f":"IF(B325=\"\",\"\",'Trans - Future Infrastructure'!F325)","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"IF(B325=\"\",\"\",'Trans - Future Infrastructure'!D325)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O325='Trans - Future Infrastructure'!N325,'Trans - Future Infrastructure'!O325,'Trans - Future Infrastructure'!O325&\" - \"&'Trans - Future Infrastructure'!N325)","v":"2017 - 2021"},{"$f":"IF(B325=\"\",\"\",'Trans - Future Infrastructure'!Z325)","v":2315}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O326,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B326=\"\",\"\",'Trans - Future Infrastructure'!B326)","v":"TR-L-432"},{"$f":"IF(B326=\"\",\"\",'Trans - Future Infrastructure'!C326)","v":""},{"$f":"IF(B326=\"\",\"\",'Trans - Future Infrastructure'!F326)","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"IF(B326=\"\",\"\",'Trans - Future Infrastructure'!D326)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O326='Trans - Future Infrastructure'!N326,'Trans - Future Infrastructure'!O326,'Trans - Future Infrastructure'!O326&\" - \"&'Trans - Future Infrastructure'!N326)","v":"2017 - 2021"},{"$f":"IF(B326=\"\",\"\",'Trans - Future Infrastructure'!Z326)","v":2532}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O327,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B327=\"\",\"\",'Trans - Future Infrastructure'!B327)","v":"TR-L-433"},{"$f":"IF(B327=\"\",\"\",'Trans - Future Infrastructure'!C327)","v":""},{"$f":"IF(B327=\"\",\"\",'Trans - Future Infrastructure'!F327)","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"IF(B327=\"\",\"\",'Trans - Future Infrastructure'!D327)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O327='Trans - Future Infrastructure'!N327,'Trans - Future Infrastructure'!O327,'Trans - Future Infrastructure'!O327&\" - \"&'Trans - Future Infrastructure'!N327)","v":"2017 - 2021"},{"$f":"IF(B327=\"\",\"\",'Trans - Future Infrastructure'!Z327)","v":2120}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O328,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B328=\"\",\"\",'Trans - Future Infrastructure'!B328)","v":"TR-L-434"},{"$f":"IF(B328=\"\",\"\",'Trans - Future Infrastructure'!C328)","v":""},{"$f":"IF(B328=\"\",\"\",'Trans - Future Infrastructure'!F328)","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"IF(B328=\"\",\"\",'Trans - Future Infrastructure'!D328)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O328='Trans - Future Infrastructure'!N328,'Trans - Future Infrastructure'!O328,'Trans - Future Infrastructure'!O328&\" - \"&'Trans - Future Infrastructure'!N328)","v":"2017 - 2021"},{"$f":"IF(B328=\"\",\"\",'Trans - Future Infrastructure'!Z328)","v":3672}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O329,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B329=\"\",\"\",'Trans - Future Infrastructure'!B329)","v":"TR-L-435"},{"$f":"IF(B329=\"\",\"\",'Trans - Future Infrastructure'!C329)","v":""},{"$f":"IF(B329=\"\",\"\",'Trans - Future Infrastructure'!F329)","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"IF(B329=\"\",\"\",'Trans - Future Infrastructure'!D329)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O329='Trans - Future Infrastructure'!N329,'Trans - Future Infrastructure'!O329,'Trans - Future Infrastructure'!O329&\" - \"&'Trans - Future Infrastructure'!N329)","v":"2017 - 2021"},{"$f":"IF(B329=\"\",\"\",'Trans - Future Infrastructure'!Z329)","v":6533}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O330,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B330=\"\",\"\",'Trans - Future Infrastructure'!B330)","v":"TR-L-436"},{"$f":"IF(B330=\"\",\"\",'Trans - Future Infrastructure'!C330)","v":""},{"$f":"IF(B330=\"\",\"\",'Trans - Future Infrastructure'!F330)","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"IF(B330=\"\",\"\",'Trans - Future Infrastructure'!D330)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O330='Trans - Future Infrastructure'!N330,'Trans - Future Infrastructure'!O330,'Trans - Future Infrastructure'!O330&\" - \"&'Trans - Future Infrastructure'!N330)","v":"2017 - 2021"},{"$f":"IF(B330=\"\",\"\",'Trans - Future Infrastructure'!Z330)","v":3628}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O331,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B331=\"\",\"\",'Trans - Future Infrastructure'!B331)","v":"TR-L-437"},{"$f":"IF(B331=\"\",\"\",'Trans - Future Infrastructure'!C331)","v":""},{"$f":"IF(B331=\"\",\"\",'Trans - Future Infrastructure'!F331)","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"IF(B331=\"\",\"\",'Trans - Future Infrastructure'!D331)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O331='Trans - Future Infrastructure'!N331,'Trans - Future Infrastructure'!O331,'Trans - Future Infrastructure'!O331&\" - \"&'Trans - Future Infrastructure'!N331)","v":"2017 - 2021"},{"$f":"IF(B331=\"\",\"\",'Trans - Future Infrastructure'!Z331)","v":6415}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O332,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B332=\"\",\"\",'Trans - Future Infrastructure'!B332)","v":"TR-L-438"},{"$f":"IF(B332=\"\",\"\",'Trans - Future Infrastructure'!C332)","v":""},{"$f":"IF(B332=\"\",\"\",'Trans - Future Infrastructure'!F332)","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"IF(B332=\"\",\"\",'Trans - Future Infrastructure'!D332)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O332='Trans - Future Infrastructure'!N332,'Trans - Future Infrastructure'!O332,'Trans - Future Infrastructure'!O332&\" - \"&'Trans - Future Infrastructure'!N332)","v":"2017 - 2021"},{"$f":"IF(B332=\"\",\"\",'Trans - Future Infrastructure'!Z332)","v":7810}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O333,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B333=\"\",\"\",'Trans - Future Infrastructure'!B333)","v":"TR-L-439"},{"$f":"IF(B333=\"\",\"\",'Trans - Future Infrastructure'!C333)","v":""},{"$f":"IF(B333=\"\",\"\",'Trans - Future Infrastructure'!F333)","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"IF(B333=\"\",\"\",'Trans - Future Infrastructure'!D333)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O333='Trans - Future Infrastructure'!N333,'Trans - Future Infrastructure'!O333,'Trans - Future Infrastructure'!O333&\" - \"&'Trans - Future Infrastructure'!N333)","v":"2017 - 2021"},{"$f":"IF(B333=\"\",\"\",'Trans - Future Infrastructure'!Z333)","v":3691}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O334,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B334=\"\",\"\",'Trans - Future Infrastructure'!B334)","v":"TR-L-441"},{"$f":"IF(B334=\"\",\"\",'Trans - Future Infrastructure'!C334)","v":""},{"$f":"IF(B334=\"\",\"\",'Trans - Future Infrastructure'!F334)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B334=\"\",\"\",'Trans - Future Infrastructure'!D334)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O334='Trans - Future Infrastructure'!N334,'Trans - Future Infrastructure'!O334,'Trans - Future Infrastructure'!O334&\" - \"&'Trans - Future Infrastructure'!N334)","v":"2022 - 2026"},{"$f":"IF(B334=\"\",\"\",'Trans - Future Infrastructure'!Z334)","v":90627}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O335,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B335=\"\",\"\",'Trans - Future Infrastructure'!B335)","v":"TR-L-442"},{"$f":"IF(B335=\"\",\"\",'Trans - Future Infrastructure'!C335)","v":""},{"$f":"IF(B335=\"\",\"\",'Trans - Future Infrastructure'!F335)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B335=\"\",\"\",'Trans - Future Infrastructure'!D335)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O335='Trans - Future Infrastructure'!N335,'Trans - Future Infrastructure'!O335,'Trans - Future Infrastructure'!O335&\" - \"&'Trans - Future Infrastructure'!N335)","v":"2017 - 2021"},{"$f":"IF(B335=\"\",\"\",'Trans - Future Infrastructure'!Z335)","v":220212}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O336,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B336=\"\",\"\",'Trans - Future Infrastructure'!B336)","v":"TR-L-443"},{"$f":"IF(B336=\"\",\"\",'Trans - Future Infrastructure'!C336)","v":""},{"$f":"IF(B336=\"\",\"\",'Trans - Future Infrastructure'!F336)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B336=\"\",\"\",'Trans - Future Infrastructure'!D336)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O336='Trans - Future Infrastructure'!N336,'Trans - Future Infrastructure'!O336,'Trans - Future Infrastructure'!O336&\" - \"&'Trans - Future Infrastructure'!N336)","v":"2022 - 2026"},{"$f":"IF(B336=\"\",\"\",'Trans - Future Infrastructure'!Z336)","v":198907}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O337,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B337=\"\",\"\",'Trans - Future Infrastructure'!B337)","v":"TR-L-444"},{"$f":"IF(B337=\"\",\"\",'Trans - Future Infrastructure'!C337)","v":""},{"$f":"IF(B337=\"\",\"\",'Trans - Future Infrastructure'!F337)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B337=\"\",\"\",'Trans - Future Infrastructure'!D337)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O337='Trans - Future Infrastructure'!N337,'Trans - Future Infrastructure'!O337,'Trans - Future Infrastructure'!O337&\" - \"&'Trans - Future Infrastructure'!N337)","v":"2022 - 2026"},{"$f":"IF(B337=\"\",\"\",'Trans - Future Infrastructure'!Z337)","v":61335}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O338,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B338=\"\",\"\",'Trans - Future Infrastructure'!B338)","v":"TR-L-445"},{"$f":"IF(B338=\"\",\"\",'Trans - Future Infrastructure'!C338)","v":""},{"$f":"IF(B338=\"\",\"\",'Trans - Future Infrastructure'!F338)","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"IF(B338=\"\",\"\",'Trans - Future Infrastructure'!D338)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O338='Trans - Future Infrastructure'!N338,'Trans - Future Infrastructure'!O338,'Trans - Future Infrastructure'!O338&\" - \"&'Trans - Future Infrastructure'!N338)","v":"2017 - 2021"},{"$f":"IF(B338=\"\",\"\",'Trans - Future Infrastructure'!Z338)","v":11168}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O339,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B339=\"\",\"\",'Trans - Future Infrastructure'!B339)","v":"TR-L-446"},{"$f":"IF(B339=\"\",\"\",'Trans - Future Infrastructure'!C339)","v":""},{"$f":"IF(B339=\"\",\"\",'Trans - Future Infrastructure'!F339)","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"IF(B339=\"\",\"\",'Trans - Future Infrastructure'!D339)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O339='Trans - Future Infrastructure'!N339,'Trans - Future Infrastructure'!O339,'Trans - Future Infrastructure'!O339&\" - \"&'Trans - Future Infrastructure'!N339)","v":"2017 - 2021"},{"$f":"IF(B339=\"\",\"\",'Trans - Future Infrastructure'!Z339)","v":13519}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O340,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B340=\"\",\"\",'Trans - Future Infrastructure'!B340)","v":"TR-L-448"},{"$f":"IF(B340=\"\",\"\",'Trans - Future Infrastructure'!C340)","v":""},{"$f":"IF(B340=\"\",\"\",'Trans - Future Infrastructure'!F340)","v":"New 2.5m Off-Road Cycle Path"},{"$f":"IF(B340=\"\",\"\",'Trans - Future Infrastructure'!D340)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O340='Trans - Future Infrastructure'!N340,'Trans - Future Infrastructure'!O340,'Trans - Future Infrastructure'!O340&\" - \"&'Trans - Future Infrastructure'!N340)","v":"2022 - 2026"},{"$f":"IF(B340=\"\",\"\",'Trans - Future Infrastructure'!Z340)","v":213065}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O341,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B341=\"\",\"\",'Trans - Future Infrastructure'!B341)","v":"TR-L-449"},{"$f":"IF(B341=\"\",\"\",'Trans - Future Infrastructure'!C341)","v":""},{"$f":"IF(B341=\"\",\"\",'Trans - Future Infrastructure'!F341)","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"IF(B341=\"\",\"\",'Trans - Future Infrastructure'!D341)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O341='Trans - Future Infrastructure'!N341,'Trans - Future Infrastructure'!O341,'Trans - Future Infrastructure'!O341&\" - \"&'Trans - Future Infrastructure'!N341)","v":"2022 - 2026"},{"$f":"IF(B341=\"\",\"\",'Trans - Future Infrastructure'!Z341)","v":1289}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O342,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B342=\"\",\"\",'Trans - Future Infrastructure'!B342)","v":"TR-L-450"},{"$f":"IF(B342=\"\",\"\",'Trans - Future Infrastructure'!C342)","v":""},{"$f":"IF(B342=\"\",\"\",'Trans - Future Infrastructure'!F342)","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"IF(B342=\"\",\"\",'Trans - Future Infrastructure'!D342)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O342='Trans - Future Infrastructure'!N342,'Trans - Future Infrastructure'!O342,'Trans - Future Infrastructure'!O342&\" - \"&'Trans - Future Infrastructure'!N342)","v":"2022 - 2026"},{"$f":"IF(B342=\"\",\"\",'Trans - Future Infrastructure'!Z342)","v":1750}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O343,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B343=\"\",\"\",'Trans - Future Infrastructure'!B343)","v":"TR-L-451"},{"$f":"IF(B343=\"\",\"\",'Trans - Future Infrastructure'!C343)","v":""},{"$f":"IF(B343=\"\",\"\",'Trans - Future Infrastructure'!F343)","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"IF(B343=\"\",\"\",'Trans - Future Infrastructure'!D343)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O343='Trans - Future Infrastructure'!N343,'Trans - Future Infrastructure'!O343,'Trans - Future Infrastructure'!O343&\" - \"&'Trans - Future Infrastructure'!N343)","v":"2022 - 2026"},{"$f":"IF(B343=\"\",\"\",'Trans - Future Infrastructure'!Z343)","v":7854}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O344,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B344=\"\",\"\",'Trans - Future Infrastructure'!B344)","v":"TR-L-452"},{"$f":"IF(B344=\"\",\"\",'Trans - Future Infrastructure'!C344)","v":""},{"$f":"IF(B344=\"\",\"\",'Trans - Future Infrastructure'!F344)","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"IF(B344=\"\",\"\",'Trans - Future Infrastructure'!D344)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O344='Trans - Future Infrastructure'!N344,'Trans - Future Infrastructure'!O344,'Trans - Future Infrastructure'!O344&\" - \"&'Trans - Future Infrastructure'!N344)","v":"2022 - 2026"},{"$f":"IF(B344=\"\",\"\",'Trans - Future Infrastructure'!Z344)","v":1729}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O345,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B345=\"\",\"\",'Trans - Future Infrastructure'!B345)","v":"TR-L-453"},{"$f":"IF(B345=\"\",\"\",'Trans - Future Infrastructure'!C345)","v":""},{"$f":"IF(B345=\"\",\"\",'Trans - Future Infrastructure'!F345)","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"IF(B345=\"\",\"\",'Trans - Future Infrastructure'!D345)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O345='Trans - Future Infrastructure'!N345,'Trans - Future Infrastructure'!O345,'Trans - Future Infrastructure'!O345&\" - \"&'Trans - Future Infrastructure'!N345)","v":"2022 - 2026"},{"$f":"IF(B345=\"\",\"\",'Trans - Future Infrastructure'!Z345)","v":2852}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O346,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B346=\"\",\"\",'Trans - Future Infrastructure'!B346)","v":"TR-L-454"},{"$f":"IF(B346=\"\",\"\",'Trans - Future Infrastructure'!C346)","v":""},{"$f":"IF(B346=\"\",\"\",'Trans - Future Infrastructure'!F346)","v":"New 2.5m Cycle Boardwalk"},{"$f":"IF(B346=\"\",\"\",'Trans - Future Infrastructure'!D346)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O346='Trans - Future Infrastructure'!N346,'Trans - Future Infrastructure'!O346,'Trans - Future Infrastructure'!O346&\" - \"&'Trans - Future Infrastructure'!N346)","v":"2022 - 2026"},{"$f":"IF(B346=\"\",\"\",'Trans - Future Infrastructure'!Z346)","v":104905}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O347,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B347=\"\",\"\",'Trans - Future Infrastructure'!B347)","v":"TR-L-457"},{"$f":"IF(B347=\"\",\"\",'Trans - Future Infrastructure'!C347)","v":""},{"$f":"IF(B347=\"\",\"\",'Trans - Future Infrastructure'!F347)","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"IF(B347=\"\",\"\",'Trans - Future Infrastructure'!D347)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O347='Trans - Future Infrastructure'!N347,'Trans - Future Infrastructure'!O347,'Trans - Future Infrastructure'!O347&\" - \"&'Trans - Future Infrastructure'!N347)","v":"2017 - 2021"},{"$f":"IF(B347=\"\",\"\",'Trans - Future Infrastructure'!Z347)","v":1953730}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O348,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B348=\"\",\"\",'Trans - Future Infrastructure'!B348)","v":"TR-L-458"},{"$f":"IF(B348=\"\",\"\",'Trans - Future Infrastructure'!C348)","v":""},{"$f":"IF(B348=\"\",\"\",'Trans - Future Infrastructure'!F348)","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"IF(B348=\"\",\"\",'Trans - Future Infrastructure'!D348)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O348='Trans - Future Infrastructure'!N348,'Trans - Future Infrastructure'!O348,'Trans - Future Infrastructure'!O348&\" - \"&'Trans - Future Infrastructure'!N348)","v":"2017 - 2021"},{"$f":"IF(B348=\"\",\"\",'Trans - Future Infrastructure'!Z348)","v":585219}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O349,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B349=\"\",\"\",'Trans - Future Infrastructure'!B349)","v":"TR-L-459"},{"$f":"IF(B349=\"\",\"\",'Trans - Future Infrastructure'!C349)","v":""},{"$f":"IF(B349=\"\",\"\",'Trans - Future Infrastructure'!F349)","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"IF(B349=\"\",\"\",'Trans - Future Infrastructure'!D349)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O349='Trans - Future Infrastructure'!N349,'Trans - Future Infrastructure'!O349,'Trans - Future Infrastructure'!O349&\" - \"&'Trans - Future Infrastructure'!N349)","v":"2017 - 2021"},{"$f":"IF(B349=\"\",\"\",'Trans - Future Infrastructure'!Z349)","v":810303}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O350,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B350=\"\",\"\",'Trans - Future Infrastructure'!B350)","v":"TR-L-460"},{"$f":"IF(B350=\"\",\"\",'Trans - Future Infrastructure'!C350)","v":""},{"$f":"IF(B350=\"\",\"\",'Trans - Future Infrastructure'!F350)","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"IF(B350=\"\",\"\",'Trans - Future Infrastructure'!D350)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O350='Trans - Future Infrastructure'!N350,'Trans - Future Infrastructure'!O350,'Trans - Future Infrastructure'!O350&\" - \"&'Trans - Future Infrastructure'!N350)","v":"2022 - 2026"},{"$f":"IF(B350=\"\",\"\",'Trans - Future Infrastructure'!Z350)","v":738276}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O351,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B351=\"\",\"\",'Trans - Future Infrastructure'!B351)","v":"TR-L-461"},{"$f":"IF(B351=\"\",\"\",'Trans - Future Infrastructure'!C351)","v":""},{"$f":"IF(B351=\"\",\"\",'Trans - Future Infrastructure'!F351)","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"IF(B351=\"\",\"\",'Trans - Future Infrastructure'!D351)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O351='Trans - Future Infrastructure'!N351,'Trans - Future Infrastructure'!O351,'Trans - Future Infrastructure'!O351&\" - \"&'Trans - Future Infrastructure'!N351)","v":"2022 - 2026"},{"$f":"IF(B351=\"\",\"\",'Trans - Future Infrastructure'!Z351)","v":1305488}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O352,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B352=\"\",\"\",'Trans - Future Infrastructure'!B352)","v":"TR-L-462"},{"$f":"IF(B352=\"\",\"\",'Trans - Future Infrastructure'!C352)","v":""},{"$f":"IF(B352=\"\",\"\",'Trans - Future Infrastructure'!F352)","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"IF(B352=\"\",\"\",'Trans - Future Infrastructure'!D352)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O352='Trans - Future Infrastructure'!N352,'Trans - Future Infrastructure'!O352,'Trans - Future Infrastructure'!O352&\" - \"&'Trans - Future Infrastructure'!N352)","v":"2017 - 2021"},{"$f":"IF(B352=\"\",\"\",'Trans - Future Infrastructure'!Z352)","v":270101}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O353,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B353=\"\",\"\",'Trans - Future Infrastructure'!B353)","v":"TR-L-463"},{"$f":"IF(B353=\"\",\"\",'Trans - Future Infrastructure'!C353)","v":""},{"$f":"IF(B353=\"\",\"\",'Trans - Future Infrastructure'!F353)","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"IF(B353=\"\",\"\",'Trans - Future Infrastructure'!D353)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O353='Trans - Future Infrastructure'!N353,'Trans - Future Infrastructure'!O353,'Trans - Future Infrastructure'!O353&\" - \"&'Trans - Future Infrastructure'!N353)","v":"2017 - 2021"},{"$f":"IF(B353=\"\",\"\",'Trans - Future Infrastructure'!Z353)","v":1440538}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O354,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B354=\"\",\"\",'Trans - Future Infrastructure'!B354)","v":"TR-L-464"},{"$f":"IF(B354=\"\",\"\",'Trans - Future Infrastructure'!C354)","v":""},{"$f":"IF(B354=\"\",\"\",'Trans - Future Infrastructure'!F354)","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"IF(B354=\"\",\"\",'Trans - Future Infrastructure'!D354)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O354='Trans - Future Infrastructure'!N354,'Trans - Future Infrastructure'!O354,'Trans - Future Infrastructure'!O354&\" - \"&'Trans - Future Infrastructure'!N354)","v":"2017 - 2021"},{"$f":"IF(B354=\"\",\"\",'Trans - Future Infrastructure'!Z354)","v":733774}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O355,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B355=\"\",\"\",'Trans - Future Infrastructure'!B355)","v":"TR-L-465"},{"$f":"IF(B355=\"\",\"\",'Trans - Future Infrastructure'!C355)","v":""},{"$f":"IF(B355=\"\",\"\",'Trans - Future Infrastructure'!F355)","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"IF(B355=\"\",\"\",'Trans - Future Infrastructure'!D355)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O355='Trans - Future Infrastructure'!N355,'Trans - Future Infrastructure'!O355,'Trans - Future Infrastructure'!O355&\" - \"&'Trans - Future Infrastructure'!N355)","v":"2022 - 2026"},{"$f":"IF(B355=\"\",\"\",'Trans - Future Infrastructure'!Z355)","v":8386}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O356,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B356=\"\",\"\",'Trans - Future Infrastructure'!B356)","v":"TR-L-466"},{"$f":"IF(B356=\"\",\"\",'Trans - Future Infrastructure'!C356)","v":""},{"$f":"IF(B356=\"\",\"\",'Trans - Future Infrastructure'!F356)","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"IF(B356=\"\",\"\",'Trans - Future Infrastructure'!D356)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O356='Trans - Future Infrastructure'!N356,'Trans - Future Infrastructure'!O356,'Trans - Future Infrastructure'!O356&\" - \"&'Trans - Future Infrastructure'!N356)","v":"2022 - 2026"},{"$f":"IF(B356=\"\",\"\",'Trans - Future Infrastructure'!Z356)","v":6547}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O357,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B357=\"\",\"\",'Trans - Future Infrastructure'!B357)","v":"TR-L-468"},{"$f":"IF(B357=\"\",\"\",'Trans - Future Infrastructure'!C357)","v":""},{"$f":"IF(B357=\"\",\"\",'Trans - Future Infrastructure'!F357)","v":"Upgrade 2m On-Road Cycle Lane"},{"$f":"IF(B357=\"\",\"\",'Trans - Future Infrastructure'!D357)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O357='Trans - Future Infrastructure'!N357,'Trans - Future Infrastructure'!O357,'Trans - Future Infrastructure'!O357&\" - \"&'Trans - Future Infrastructure'!N357)","v":"2022 - 2026"},{"$f":"IF(B357=\"\",\"\",'Trans - Future Infrastructure'!Z357)","v":4051514}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O358,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B358=\"\",\"\",'Trans - Future Infrastructure'!B358)","v":"TR-L-469"},{"$f":"IF(B358=\"\",\"\",'Trans - Future Infrastructure'!C358)","v":""},{"$f":"IF(B358=\"\",\"\",'Trans - Future Infrastructure'!F358)","v":"Upgrade 1.5m On-Road Cycle Lane"},{"$f":"IF(B358=\"\",\"\",'Trans - Future Infrastructure'!D358)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O358='Trans - Future Infrastructure'!N358,'Trans - Future Infrastructure'!O358,'Trans - Future Infrastructure'!O358&\" - \"&'Trans - Future Infrastructure'!N358)","v":"2022 - 2026"},{"$f":"IF(B358=\"\",\"\",'Trans - Future Infrastructure'!Z358)","v":17606}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O359,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B359=\"\",\"\",'Trans - Future Infrastructure'!B359)","v":"TR-L-470"},{"$f":"IF(B359=\"\",\"\",'Trans - Future Infrastructure'!C359)","v":""},{"$f":"IF(B359=\"\",\"\",'Trans - Future Infrastructure'!F359)","v":"Upgrade 1.5m On-Road Cycle Lane"},{"$f":"IF(B359=\"\",\"\",'Trans - Future Infrastructure'!D359)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O359='Trans - Future Infrastructure'!N359,'Trans - Future Infrastructure'!O359,'Trans - Future Infrastructure'!O359&\" - \"&'Trans - Future Infrastructure'!N359)","v":"2022 - 2026"},{"$f":"IF(B359=\"\",\"\",'Trans - Future Infrastructure'!Z359)","v":17250}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O360,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B360=\"\",\"\",'Trans - Future Infrastructure'!B360)","v":"TR-L-471"},{"$f":"IF(B360=\"\",\"\",'Trans - Future Infrastructure'!C360)","v":""},{"$f":"IF(B360=\"\",\"\",'Trans - Future Infrastructure'!F360)","v":"Upgrade 1.5m On-Road Cycle Lane"},{"$f":"IF(B360=\"\",\"\",'Trans - Future Infrastructure'!D360)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O360='Trans - Future Infrastructure'!N360,'Trans - Future Infrastructure'!O360,'Trans - Future Infrastructure'!O360&\" - \"&'Trans - Future Infrastructure'!N360)","v":"2022 - 2026"},{"$f":"IF(B360=\"\",\"\",'Trans - Future Infrastructure'!Z360)","v":45484}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O361,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B361=\"\",\"\",'Trans - Future Infrastructure'!B361)","v":"TR-L-472"},{"$f":"IF(B361=\"\",\"\",'Trans - Future Infrastructure'!C361)","v":""},{"$f":"IF(B361=\"\",\"\",'Trans - Future Infrastructure'!F361)","v":"Upgrade 1.5m On-Road Cycle Lane"},{"$f":"IF(B361=\"\",\"\",'Trans - Future Infrastructure'!D361)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O361='Trans - Future Infrastructure'!N361,'Trans - Future Infrastructure'!O361,'Trans - Future Infrastructure'!O361&\" - \"&'Trans - Future Infrastructure'!N361)","v":"2022 - 2026"},{"$f":"IF(B361=\"\",\"\",'Trans - Future Infrastructure'!Z361)","v":1935723}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O362,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B362=\"\",\"\",'Trans - Future Infrastructure'!B362)","v":"TR-L-473"},{"$f":"IF(B362=\"\",\"\",'Trans - Future Infrastructure'!C362)","v":""},{"$f":"IF(B362=\"\",\"\",'Trans - Future Infrastructure'!F362)","v":"New 1.5m On-Road Cycle Lane"},{"$f":"IF(B362=\"\",\"\",'Trans - Future Infrastructure'!D362)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O362='Trans - Future Infrastructure'!N362,'Trans - Future Infrastructure'!O362,'Trans - Future Infrastructure'!O362&\" - \"&'Trans - Future Infrastructure'!N362)","v":"2022 - 2026"},{"$f":"IF(B362=\"\",\"\",'Trans - Future Infrastructure'!Z362)","v":495185}]
[{"$f":"IF(MEY<'Trans - Future Infrastructure'!O363,\"Hide\",\"\")","v":""},{"$f":"IF('Trans - Future Infrastructure'!B363=\"\",\"\",'Trans - Future Infrastructure'!B363)","v":"TR-L-474"},{"$f":"IF(B363=\"\",\"\",'Trans - Future Infrastructure'!C363)","v":""},{"$f":"IF(B363=\"\",\"\",'Trans - Future Infrastructure'!F363)","v":"Upgrade 2.5m Off-Road Cycle Path"},{"$f":"IF(B363=\"\",\"\",'Trans - Future Infrastructure'!D363)","v":"Cycleway"},{"$f":"IF('Trans - Future Infrastructure'!O363='Trans - Future Infrastructure'!N363,'Trans - Future Infrastructure'!O363,'Trans - Future Infrastructure'!O363&\" - \"&'Trans - Future Infrastructure'!N363)","v":"2022 - 2026"},{"$f":"IF(B363=\"\",\"\",'Trans - Future Infrastructure'!Z363)","v":149490}]

{"sheet":"Annualised Parks Demand","index":69,"n_rows":15,"n_cols":16,"rows_kept":15,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Annualised Parks Demand"}]
[null,"Print Date:",null,{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"Annualised Parks Demand - Growth"]
[null,"Parks Charge Area","NPV Average Demand","NPV Marginal Demand",{"$f":"Park_MSY","v":2016},{"$f":"E8+1","v":2017},{"$f":"F8+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027]
[null,{"$f":"'Service Areas'!B102","v":"1"},{"$f":"E9+NPV(Park_DemD,F9:ZZ9)","v":33670.563607435222},{"$f":"NPV(Park_DemD,F9:ZZ9)","v":2117.5636074352242},31553,248.40000000000146,248.39999999999782,248.40000000000146,248.39999999999782,248.40000000000146,290.19999999999709,290.20000000000437,290.19999999999709,290.20000000000437,290.19999999999709,110]
[null,{"$f":"'Service Areas'!B103","v":"2"},37631.735001286994,2125.7350012869929,35506,211.80000000000291,211.79999999999563,211.80000000000291,211.79999999999563,211.80000000000291,321.40000000000146,321.40000000000146,321.39999999999418,321.40000000000146,321.40000000000146,215]
[null,{"$f":"'Service Areas'!B104","v":"3"},25052.08762564369,2893.0876256436909,22159,362.20000000000073,362.20000000000073,362.19999999999709,362.20000000000073,362.20000000000073,352,352,352,352,352,239]
[null,{"$f":"'Service Areas'!B105","v":"4"},54125.857290019529,7363.8572900195259,46762,848.59999999999854,848.59999999999854,848.60000000000582,848.59999999999854,848.59999999999854,1006.1999999999971,1006.2000000000044,1006.1999999999971,1006.2000000000044,1006.1999999999971,513]
[null,{"$f":"'Service Areas'!B106","v":"5"},8776.8460309924958,846.84603099249614,7930,162.19999999999982,162.19999999999982,162.20000000000073,162.19999999999891,162.20000000000073,36.799999999999272,36.800000000001091,36.799999999999272,36.800000000001091,36.799999999999272,37]
[null,{"$f":"'Service Areas'!B107","v":"6"},10952.388458876307,1200.3884588763067,9752,118.60000000000036,118.60000000000036,118.59999999999854,118.60000000000036,118.60000000000036,178.20000000000073,178.19999999999891,178.20000000000073,178.19999999999891,178.20000000000073,148]
[null,{"$f":"'Service Areas'!B108","v":"Citywide"},170185.16988619213,16523.169886192143,153662,1951.7999999999884,1951.8000000000175,1951.7999999999884,1951.8000000000175,1951.7999999999884,2185,2185,2185,2185,2185,1219]

{"sheet":"Parks - Existing Infrastructure","index":70,"n_rows":190,"n_cols":42,"rows_kept":190,"cut":false,"hidden":true,"merged":[[7,22,7,41],[7,1,7,6],[7,7,7,10],[7,11,7,13],[7,14,7,15],[7,17,7,20]]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Parks - Existing Infrastructure"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"Parks and Community Facilities Network - Existing Trunk Infrastructure"]
[null,"Asset Information",null,null,null,null,null,"Asset Specification",null,null,null,"Asset Valuation",null,null,"Item Capacity Specification",null,null,"Financial Calculations",null,null,null,null,"Cost Apportionment - at Acquisition"]
[null,"Item ID","Map Sheet Number","Infrastructure Type","Project Name","Description","Apportionment Grouping","Length (m)","Land Area (m²)","Asset Size (value)","Asset Size  (measurement)","Year of Valuation","Total Land Value","Construction Value","Spare Capacity at Model Start","Spare Capacity at Model End",null,"Land Value - Model Start","Construction Value - Model Start","Total Asset Value - Model Start","PV Total Asset Value - Average",null,{"$f":"Park_CA1","v":"1"},{"$f":"Park_CA2","v":"2"},{"$f":"Park_CA3","v":"3"},{"$f":"Park_CA4","v":"4"},{"$f":"Park_CA5","v":"5"},{"$f":"Park_CA6","v":"6"},{"$f":"Park_CA7","v":"Citywide"},{"$f":"Park_CA8","v":"N/A"},{"$f":"Park_CA9","v":"N/A"},{"$f":"Park_CA10","v":"N/A"},{"$f":"Park_CA11","v":"N/A"},{"$f":"Park_CA12","v":"N/A"},{"$f":"Park_CA13","v":"N/A"},{"$f":"Park_CA14","v":"N/A"},{"$f":"Park_CA15","v":"N/A"},{"$f":"Park_CA16","v":"N/A"},{"$f":"Park_CA17","v":"N/A"},{"$f":"Park_CA18","v":"N/A"},{"$f":"Park_CA19","v":"N/A"},{"$f":"Park_CA20","v":"N/A"}]
[null,5001,null,null,"Ackworth Place Park",null,"2-Local",null,null,null,null,2015,null,52869.37,null,null,null,{"$f":"IF(B10=\"\",\"\",M10*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L10,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L10,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B10=\"\",\"\",N10*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L10,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L10,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":52073.593969896523},{"$f":"IF(B10=\"\",\"\",R10+S10)","v":52073.593969896523},{"$f":"IF(B10=\"\",\"\",T10*(1-P10))","v":52073.593969896523},null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G10,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G10,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G10,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G10,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G10,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G10,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G10,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G10,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G10,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G10,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G10,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G10,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G10,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G10,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G10,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G10,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G10,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G10,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G10,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G10,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5003,null,null,"Allenby Road Park",null,"1-Local",null,null,null,null,2015,null,8995.0400000000009,null,null,null,{"$f":"IF(B11=\"\",\"\",M11*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L11,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L11,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B11=\"\",\"\",N11*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L11,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L11,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":8859.6489934148649},8859.6489934148649,8859.6489934148649,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G11,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G11,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G11,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G11,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G11,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G11,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G11,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G11,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G11,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G11,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G11,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G11,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G11,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G11,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G11,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G11,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G11,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G11,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G11,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G11,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5005,null,null,"Babiana Street Park",null,"1-Local",null,null,null,null,2015,null,53960.800000000003,null,null,null,{"$f":"IF(B12=\"\",\"\",M12*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L12,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L12,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B12=\"\",\"\",N12*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L12,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L12,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":53148.59604891816},53148.59604891816,53148.59604891816,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G12,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G12,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G12,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G12,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G12,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G12,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G12,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G12,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G12,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G12,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G12,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G12,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G12,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G12,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G12,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G12,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G12,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G12,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G12,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G12,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5006,null,null,"Bellini Court Park",null,"2-Local",null,null,null,null,2015,null,22200,null,null,null,{"$f":"IF(B13=\"\",\"\",M13*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L13,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L13,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B13=\"\",\"\",N13*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L13,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L13,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":21865.851364063972},21865.851364063972,21865.851364063972,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G13,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G13,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G13,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G13,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G13,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G13,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G13,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G13,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G13,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G13,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G13,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G13,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G13,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G13,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G13,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G13,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G13,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G13,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G13,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G13,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5007,null,null,"David Parr Park",null,"2-Local",null,null,null,null,2015,null,172285,null,null,null,{"$f":"IF(B14=\"\",\"\",M14*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L14,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L14,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B14=\"\",\"\",N14*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L14,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L14,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":169691.81091251178},169691.81091251178,169691.81091251178,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G14,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G14,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G14,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G14,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G14,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G14,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G14,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G14,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G14,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G14,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G14,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G14,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G14,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G14,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G14,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G14,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G14,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G14,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G14,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G14,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5008,null,null,"Burwood Road Park",null,"2-Local",null,null,null,null,2015,null,23144,null,null,null,{"$f":"IF(B15=\"\",\"\",M15*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L15,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L15,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B15=\"\",\"\",N15*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L15,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L15,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":22795.642521166512},22795.642521166512,22795.642521166512,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G15,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G15,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G15,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G15,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G15,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G15,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G15,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G15,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G15,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G15,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G15,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G15,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G15,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G15,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G15,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G15,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G15,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G15,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G15,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G15,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5010,null,null,"Chipping Drive Park",null,"2-Local",null,null,null,null,2015,null,32466,null,null,null,{"$f":"IF(B16=\"\",\"\",M16*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L16,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L16,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B16=\"\",\"\",N16*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L16,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L16,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":31977.330197554093},31977.330197554093,31977.330197554093,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G16,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G16,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G16,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G16,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G16,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G16,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G16,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G16,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G16,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G16,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G16,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G16,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G16,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G16,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G16,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G16,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G16,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G16,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G16,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G16,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5011,null,null,"Crotona Road East Park",null,"2-Local",null,null,null,null,2015,null,50599,null,null,null,{"$f":"IF(B17=\"\",\"\",M17*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L17,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L17,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B17=\"\",\"\",N17*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L17,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L17,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":49837.396989651927},49837.396989651927,49837.396989651927,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G17,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G17,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G17,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G17,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G17,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G17,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G17,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G17,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G17,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G17,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G17,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G17,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G17,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G17,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G17,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G17,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G17,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G17,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G17,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G17,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5018,null,null,"Frampton Street Park",null,"2-Local",null,null,null,null,2015,null,26064.37,null,null,null,{"$f":"IF(B18=\"\",\"\",M18*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L18,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L18,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B18=\"\",\"\",N18*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L18,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L18,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":25672.055870178738},25672.055870178738,25672.055870178738,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G18,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G18,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G18,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G18,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G18,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G18,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G18,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G18,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G18,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G18,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G18,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G18,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G18,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G18,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G18,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G18,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G18,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G18,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G18,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G18,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5019,null,null,"George Street Park",null,"1-Local",null,null,null,null,2015,null,108837.75,null,null,null,{"$f":"IF(B19=\"\",\"\",M19*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L19,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L19,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B19=\"\",\"\",N19*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L19,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L19,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":107199.55244590782},107199.55244590782,107199.55244590782,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G19,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G19,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G19,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G19,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G19,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G19,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G19,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G19,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G19,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G19,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G19,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G19,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G19,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G19,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G19,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G19,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G19,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G19,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G19,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G19,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5023,null,null,"Hanover Drive Park",null,"2-District",null,null,null,null,2015,null,224155,null,null,null,{"$f":"IF(B20=\"\",\"\",M20*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L20,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L20,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B20=\"\",\"\",N20*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L20,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L20,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":220781.07714016933},220781.07714016933,220781.07714016933,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G20,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G20,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G20,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G20,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G20,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G20,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G20,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G20,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G20,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G20,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G20,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G20,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G20,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G20,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G20,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G20,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G20,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G20,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G20,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G20,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5024,null,null,"Heffernan Road Park",null,"2-Local",null,null,null,null,2015,null,181036.12,null,null,null,{"$f":"IF(B21=\"\",\"\",M21*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L21,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L21,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B21=\"\",\"\",N21*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L21,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L21,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":178311.21132643463},178311.21132643463,178311.21132643463,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G21,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G21,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G21,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G21,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G21,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G21,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G21,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G21,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G21,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G21,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G21,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G21,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G21,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G21,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G21,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G21,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G21,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G21,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G21,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G21,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5025,null,null,"Hyde Court Park",null,"2-Local",null,null,null,null,2015,null,25548,null,null,null,{"$f":"IF(B22=\"\",\"\",M22*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L22,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L22,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B22=\"\",\"\",N22*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L22,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L22,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":25163.45813734713},25163.45813734713,25163.45813734713,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G22,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G22,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G22,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G22,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G22,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G22,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G22,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G22,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G22,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G22,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G22,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G22,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G22,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G22,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G22,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G22,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G22,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G22,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G22,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G22,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5027,null,null,"Jasper Street Parks (2 separate parks)",null,"2-Local",null,null,null,null,2015,null,46156,null,null,null,{"$f":"IF(B23=\"\",\"\",M23*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L23,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L23,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B23=\"\",\"\",N23*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L23,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L23,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":45461.271872060206},45461.271872060206,45461.271872060206,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G23,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G23,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G23,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G23,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G23,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G23,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G23,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G23,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G23,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G23,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G23,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G23,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G23,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G23,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G23,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G23,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G23,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G23,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G23,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G23,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5035,null,null,"O'Gorman Street Park",null,"2-Local",null,null,null,null,2015,null,344396.65,null,null,null,{"$f":"IF(B24=\"\",\"\",M24*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L24,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L24,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B24=\"\",\"\",N24*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L24,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L24,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":339212.88104421453},339212.88104421453,339212.88104421453,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G24,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G24,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G24,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G24,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G24,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G24,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G24,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G24,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G24,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G24,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G24,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G24,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G24,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G24,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G24,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G24,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G24,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G24,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G24,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G24,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5038,null,null,"Princeton Avenue Park",null,"1-Local",null,null,null,null,2015,null,10064,null,null,null,{"$f":"IF(B25=\"\",\"\",M25*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L25,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L25,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B25=\"\",\"\",N25*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L25,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L25,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":9912.5192850423336},9912.5192850423336,9912.5192850423336,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G25,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G25,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G25,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G25,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G25,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G25,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G25,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G25,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G25,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G25,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G25,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G25,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G25,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G25,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G25,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G25,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G25,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G25,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G25,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G25,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5041,null,null,"Redruth Road Drainage Reserve",null,"2-Local",null,null,null,null,2015,null,4095,null,null,null,{"$f":"IF(B26=\"\",\"\",M26*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L26,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L26,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B26=\"\",\"\",N26*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L26,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L26,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":4033.3631232361245},4033.3631232361245,4033.3631232361245,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G26,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G26,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G26,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G26,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G26,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G26,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G26,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G26,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G26,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G26,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G26,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G26,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G26,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G26,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G26,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G26,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G26,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G26,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G26,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G26,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5043,null,null,"Sevenoaks Street Park",null,"2-Local",null,null,null,null,2015,null,63120.57,null,null,null,{"$f":"IF(B27=\"\",\"\",M27*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L27,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L27,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B27=\"\",\"\",N27*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L27,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L27,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":62170.495569143932},62170.495569143932,62170.495569143932,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G27,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G27,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G27,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G27,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G27,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G27,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G27,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G27,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G27,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G27,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G27,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G27,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G27,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G27,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G27,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G27,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G27,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G27,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G27,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G27,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5044,null,null,"Snowdon Street Park",null,"1-Local",null,null,null,null,2015,null,118446.99,null,null,null,{"$f":"IF(B28=\"\",\"\",M28*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L28,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L28,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B28=\"\",\"\",N28*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L28,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L28,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":116664.15666039512},116664.15666039512,116664.15666039512,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G28,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G28,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G28,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G28,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G28,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G28,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G28,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G28,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G28,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G28,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G28,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G28,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G28,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G28,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G28,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G28,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G28,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G28,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G28,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G28,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5046,null,null,"Valantine Park",null,"1-District",null,null,null,null,2015,null,1047158.0400000003,null,null,null,{"$f":"IF(B29=\"\",\"\",M29*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L29,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L29,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B29=\"\",\"\",N29*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L29,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L29,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":1031396.4890686738},1031396.4890686738,1031396.4890686738,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G29,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G29,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G29,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G29,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G29,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G29,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G29,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G29,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G29,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G29,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G29,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G29,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G29,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G29,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G29,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G29,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G29,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G29,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G29,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G29,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5048,null,null,"Wimborne Road Park",null,"2-District",null,null,null,null,2015,null,162285.18,null,null,null,{"$f":"IF(B30=\"\",\"\",M30*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L30,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L30,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B30=\"\",\"\",N30*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L30,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L30,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":159842.50560677328},159842.50560677328,159842.50560677328,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G30,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G30,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G30,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G30,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G30,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G30,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G30,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G30,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G30,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G30,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G30,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G30,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G30,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G30,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G30,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G30,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G30,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G30,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G30,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G30,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5049,null,null,"Windemere Road Park",null,"2-District",null,null,null,null,2015,null,478930.61,null,null,null,{"$f":"IF(B31=\"\",\"\",M31*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L31,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L31,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B31=\"\",\"\",N31*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L31,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L31,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":471721.87080903107},471721.87080903107,471721.87080903107,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G31,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G31,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G31,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G31,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G31,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G31,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G31,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G31,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G31,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G31,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G31,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G31,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G31,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G31,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G31,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G31,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G31,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G31,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G31,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G31,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5051,null,null,"Workington Street Park",null,"2-Local",null,null,null,null,2015,null,17300,null,null,null,{"$f":"IF(B32=\"\",\"\",M32*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L32,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L32,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B32=\"\",\"\",N32*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L32,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L32,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":17039.604891815616},17039.604891815616,17039.604891815616,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G32,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G32,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G32,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G32,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G32,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G32,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G32,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G32,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G32,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G32,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G32,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G32,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G32,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G32,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G32,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G32,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G32,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G32,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G32,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G32,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5054,null,null,"Cabarita Park",null,"6-Local",null,null,null,null,2015,null,186838.81000000003,null,null,null,{"$f":"IF(B33=\"\",\"\",M33*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L33,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L33,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B33=\"\",\"\",N33*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L33,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L33,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":184026.56074317973},184026.56074317973,184026.56074317973,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G33,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G33,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G33,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G33,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G33,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G33,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G33,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G33,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G33,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G33,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G33,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G33,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G33,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G33,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G33,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G33,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G33,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G33,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G33,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G33,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5058,null,null,"Old Schoolhouse Park",null,"6-Local",null,null,null,null,2015,null,144911,null,null,null,{"$f":"IF(B34=\"\",\"\",M34*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L34,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L34,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B34=\"\",\"\",N34*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L34,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L34,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":142729.8372530574},142729.8372530574,142729.8372530574,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G34,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G34,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G34,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G34,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G34,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G34,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G34,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G34,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G34,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G34,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G34,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G34,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G34,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G34,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G34,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G34,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G34,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G34,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G34,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G34,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5059,null,null,"Agnes Street Park",null,"1-Local",null,null,null,null,2015,null,77641.59,null,null,null,{"$f":"IF(B35=\"\",\"\",M35*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L35,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L35,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B35=\"\",\"\",N35*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L35,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L35,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":76472.948946378179},76472.948946378179,76472.948946378179,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G35,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G35,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G35,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G35,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G35,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G35,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G35,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G35,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G35,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G35,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G35,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G35,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G35,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G35,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G35,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G35,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G35,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G35,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G35,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G35,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5061,null,null,"Bailey Road Park",null,"1-District",null,null,null,null,2015,null,201340.41,null,null,null,{"$f":"IF(B36=\"\",\"\",M36*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L36,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L36,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B36=\"\",\"\",N36*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L36,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L36,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":198309.88642521168},198309.88642521168,198309.88642521168,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G36,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G36,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G36,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G36,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G36,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G36,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G36,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G36,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G36,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G36,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G36,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G36,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G36,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G36,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G36,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G36,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G36,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G36,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G36,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G36,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5064,null,null,"Bath Street Park",null,"1-Local",null,null,null,null,2015,null,92100,null,null,null,{"$f":"IF(B37=\"\",\"\",M37*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L37,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L37,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B37=\"\",\"\",N37*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L37,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L37,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":90713.734713076206},90713.734713076206,90713.734713076206,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G37,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G37,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G37,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G37,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G37,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G37,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G37,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G37,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G37,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G37,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G37,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G37,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G37,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G37,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G37,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G37,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G37,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G37,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G37,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G37,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5069,null,null,"Byng Road Park",null,"1-Local",null,null,null,null,2015,null,141615,null,null,null,{"$f":"IF(B38=\"\",\"\",M38*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L38,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L38,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B38=\"\",\"\",N38*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L38,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L38,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":139483.44778927564},139483.44778927564,139483.44778927564,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G38,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G38,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G38,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G38,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G38,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G38,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G38,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G38,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G38,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G38,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G38,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G38,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G38,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G38,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G38,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G38,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G38,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G38,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G38,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G38,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5074,null,null,"Aquatic Paradise Park West",null,"1-District",null,null,null,null,2015,null,543078.65,null,null,null,{"$f":"IF(B39=\"\",\"\",M39*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L39,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L39,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B39=\"\",\"\",N39*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L39,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L39,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":534904.37116650993},534904.37116650993,534904.37116650993,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G39,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G39,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G39,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G39,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G39,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G39,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G39,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G39,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G39,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G39,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G39,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G39,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G39,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G39,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G39,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G39,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G39,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G39,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G39,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G39,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5075,null,null,"Creek Road Park",null,"1-Local",null,null,null,null,2015,null,4400,null,null,null,{"$f":"IF(B40=\"\",\"\",M40*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L40,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L40,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B40=\"\",\"\",N40*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L40,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L40,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":4333.7723424270935},4333.7723424270935,4333.7723424270935,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G40,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G40,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G40,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G40,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G40,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G40,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G40,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G40,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G40,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G40,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G40,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G40,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G40,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G40,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G40,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G40,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G40,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G40,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G40,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G40,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5079,null,null,"Fuchsia Close Park",null,"1-Local",null,null,null,null,2015,null,32700,null,null,null,{"$f":"IF(B41=\"\",\"\",M41*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L41,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L41,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B41=\"\",\"\",N41*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L41,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L41,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":32207.808090310442},32207.808090310442,32207.808090310442,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G41,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G41,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G41,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G41,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G41,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G41,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G41,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G41,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G41,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G41,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G41,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G41,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G41,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G41,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G41,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G41,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G41,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G41,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G41,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G41,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5087,null,null,"Juanita Street Park",null,"1-Local",null,null,null,null,2015,null,59461.4,null,null,null,{"$f":"IF(B42=\"\",\"\",M42*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L42,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L42,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B42=\"\",\"\",N42*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L42,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L42,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":58566.402445907814},{"$f":"IF(B42=\"\",\"\",R42+S42)","v":58566.402445907814},{"$f":"IF(B42=\"\",\"\",T42*(1-P42))","v":58566.402445907814},null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G42,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G42,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G42,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G42,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G42,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G42,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G42,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G42,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G42,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G42,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G42,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G42,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G42,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G42,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G42,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G42,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G42,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G42,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G42,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G42,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5090,null,null,"Lachlan Street Park",null,"1-District",null,null,null,null,2015,null,334008.8,null,null,null,{"$f":"IF(B43=\"\",\"\",M43*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L43,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L43,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B43=\"\",\"\",N43*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L43,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L43,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":328981.38626528694},328981.38626528694,328981.38626528694,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G43,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G43,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G43,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G43,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G43,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G43,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G43,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G43,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G43,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G43,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G43,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G43,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G43,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G43,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G43,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G43,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G43,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G43,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G43,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G43,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5092,null,null,"Leicester Street Park",null,"1-Local",null,null,null,null,2015,null,36976,null,null,null,{"$f":"IF(B44=\"\",\"\",M44*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L44,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L44,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B44=\"\",\"\",N44*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L44,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L44,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":36419.446848541862},36419.446848541862,36419.446848541862,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G44,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G44,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G44,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G44,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G44,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G44,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G44,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G44,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G44,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G44,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G44,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G44,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G44,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G44,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G44,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G44,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G44,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G44,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G44,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G44,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5095,null,null,"Lobelia Street Park",null,"1-Local",null,null,null,null,2015,null,75212,null,null,null,{"$f":"IF(B45=\"\",\"\",M45*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L45,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L45,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B45=\"\",\"\",N45*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L45,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L45,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":74079.928504233307},74079.928504233307,74079.928504233307,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G45,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G45,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G45,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G45,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G45,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G45,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G45,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G45,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G45,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G45,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G45,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G45,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G45,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G45,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G45,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G45,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G45,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G45,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G45,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G45,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5096,null,null,"MacFarlan Street Park",null,"1-Local",null,null,null,null,2015,null,26179.17,null,null,null,{"$f":"IF(B46=\"\",\"\",M46*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L46,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L46,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B46=\"\",\"\",N46*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L46,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L46,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":25785.127930385701},25785.127930385701,25785.127930385701,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G46,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G46,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G46,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G46,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G46,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G46,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G46,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G46,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G46,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G46,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G46,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G46,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G46,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G46,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G46,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G46,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G46,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G46,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G46,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G46,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5104,null,null,"Nelson Road Park",null,"1-Local",null,null,null,null,2015,null,13400,null,null,null,{"$f":"IF(B47=\"\",\"\",M47*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L47,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L47,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B47=\"\",\"\",N47*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L47,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L47,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":13198.306679209783},13198.306679209783,13198.306679209783,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G47,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G47,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G47,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G47,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G47,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G47,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G47,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G47,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G47,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G47,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G47,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G47,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G47,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G47,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G47,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G47,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G47,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G47,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G47,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G47,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5106,null,null,"Pedwell Place Park",null,"1-Local",null,null,null,null,2015,null,22453.18,null,null,null,{"$f":"IF(B48=\"\",\"\",M48*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L48,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L48,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B48=\"\",\"\",N48*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L48,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L48,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":22115.220564440264},22115.220564440264,22115.220564440264,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G48,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G48,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G48,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G48,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G48,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G48,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G48,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G48,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G48,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G48,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G48,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G48,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G48,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G48,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G48,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G48,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G48,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G48,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G48,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G48,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5108,null,null,"Pistachio Court Park",null,"1-Local",null,null,null,null,2015,null,102482,null,null,null,{"$f":"IF(B49=\"\",\"\",M49*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L49,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L49,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B49=\"\",\"\",N49*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L49,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L49,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":100939.46754468486},100939.46754468486,100939.46754468486,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G49,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G49,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G49,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G49,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G49,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G49,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G49,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G49,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G49,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G49,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G49,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G49,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G49,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G49,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G49,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G49,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G49,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G49,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G49,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G49,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5111,null,null,"Robinson Park",null,"1-Local",null,null,null,null,2015,null,54164.99,null,null,null,{"$f":"IF(B50=\"\",\"\",M50*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L50,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L50,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B50=\"\",\"\",N50*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L50,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L50,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":53349.712634054566},53349.712634054566,53349.712634054566,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G50,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G50,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G50,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G50,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G50,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G50,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G50,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G50,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G50,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G50,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G50,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G50,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G50,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G50,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G50,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G50,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G50,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G50,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G50,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G50,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5114,null,null,"Sunnybay Drive Park",null,"1-Local",null,null,null,null,2015,null,53155,null,null,null,{"$f":"IF(B51=\"\",\"\",M51*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L51,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L51,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B51=\"\",\"\",N51*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L51,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L51,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":52354.924741298215},52354.924741298215,52354.924741298215,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G51,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G51,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G51,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G51,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G51,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G51,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G51,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G51,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G51,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G51,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G51,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G51,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G51,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G51,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G51,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G51,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G51,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G51,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G51,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G51,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5118,null,null,"Three Paddocks Park",null,"1-District",null,null,null,null,2015,null,486297,null,null,null,{"$f":"IF(B52=\"\",\"\",M52*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L52,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L52,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B52=\"\",\"\",N52*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L52,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L52,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":478977.38381937915},478977.38381937915,478977.38381937915,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G52,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G52,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G52,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G52,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G52,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G52,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G52,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G52,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G52,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G52,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G52,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G52,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G52,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G52,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G52,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G52,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G52,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G52,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G52,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G52,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5119,null,null,"Tulipwood Drive Park",null,"1-Local",null,null,null,null,2015,null,14784,null,null,null,{"$f":"IF(B53=\"\",\"\",M53*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L53,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L53,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B53=\"\",\"\",N53*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L53,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L53,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":14561.475070555034},14561.475070555034,14561.475070555034,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G53,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G53,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G53,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G53,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G53,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G53,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G53,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G53,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G53,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G53,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G53,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G53,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G53,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G53,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G53,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G53,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G53,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G53,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G53,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G53,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5120,null,null,"Tulloch Drive Park",null,"1-Local",null,null,null,null,2015,null,53100,null,null,null,{"$f":"IF(B54=\"\",\"\",M54*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L54,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L54,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B54=\"\",\"\",N54*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L54,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L54,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":52300.752587017872},52300.752587017872,52300.752587017872,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G54,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G54,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G54,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G54,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G54,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G54,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G54,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G54,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G54,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G54,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G54,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G54,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G54,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G54,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G54,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G54,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G54,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G54,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G54,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G54,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5124,null,null,"William Eickenloff Park",null,"1-Local",null,null,null,null,2015,null,60136.24,null,null,null,{"$f":"IF(B55=\"\",\"\",M55*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L55,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L55,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B55=\"\",\"\",N55*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L55,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L55,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":59231.084929444965},59231.084929444965,59231.084929444965,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G55,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G55,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G55,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G55,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G55,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G55,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G55,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G55,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G55,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G55,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G55,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G55,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G55,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G55,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G55,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G55,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G55,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G55,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G55,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G55,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5125,null,null,"William Taylor Memorial Park",null,"1-Local",null,null,null,null,2015,null,419422.24,null,null,null,{"$f":"IF(B56=\"\",\"\",M56*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L56,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L56,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B56=\"\",\"\",N56*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L56,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L56,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":413109.20534336782},413109.20534336782,413109.20534336782,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G56,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G56,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G56,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G56,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G56,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G56,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G56,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G56,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G56,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G56,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G56,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G56,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G56,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G56,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G56,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G56,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G56,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G56,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G56,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G56,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5128,null,null,"Wren Court Park",null,"1-Local",null,null,null,null,2015,null,29952,null,null,null,{"$f":"IF(B57=\"\",\"\",M57*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L57,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L57,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B57=\"\",\"\",N57*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L57,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L57,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":29501.170272812797},29501.170272812797,29501.170272812797,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G57,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G57,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G57,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G57,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G57,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G57,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G57,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G57,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G57,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G57,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G57,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G57,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G57,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G57,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G57,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G57,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G57,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G57,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G57,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G57,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5129,null,null,"Bandicoot Court Park",null,"2-Local",null,null,null,null,2015,null,11000,null,null,null,{"$f":"IF(B58=\"\",\"\",M58*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L58,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L58,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B58=\"\",\"\",N58*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L58,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L58,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":10834.430856067733},10834.430856067733,10834.430856067733,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G58,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G58,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G58,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G58,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G58,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G58,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G58,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G58,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G58,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G58,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G58,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G58,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G58,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G58,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G58,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G58,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G58,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G58,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G58,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G58,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5132,null,null,"Blarney Street Park",null,"2-Local",null,null,null,null,2015,null,21800,null,null,null,{"$f":"IF(B59=\"\",\"\",M59*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L59,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L59,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B59=\"\",\"\",N59*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L59,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L59,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":21471.872060206962},21471.872060206962,21471.872060206962,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G59,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G59,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G59,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G59,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G59,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G59,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G59,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G59,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G59,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G59,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G59,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G59,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G59,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G59,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G59,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G59,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G59,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G59,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G59,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G59,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5133,null,null,"Bowen Street Park",null,"1-Local",null,null,null,null,2015,null,59200,null,null,null,{"$f":"IF(B60=\"\",\"\",M60*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L60,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L60,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B60=\"\",\"\",N60*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L60,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L60,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":58308.936970837254},58308.936970837254,58308.936970837254,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G60,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G60,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G60,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G60,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G60,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G60,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G60,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G60,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G60,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G60,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G60,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G60,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G60,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G60,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G60,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G60,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G60,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G60,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G60,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G60,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5134,null,null,"Brosnan Drive Park",null,"2-District",null,null,null,null,2015,null,206184.9,null,null,null,{"$f":"IF(B61=\"\",\"\",M61*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L61,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L61,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B61=\"\",\"\",N61*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L61,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L61,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":203081.45841956727},203081.45841956727,203081.45841956727,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G61,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G61,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G61,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G61,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G61,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G61,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G61,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G61,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G61,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G61,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G61,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G61,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G61,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G61,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G61,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G61,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G61,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G61,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G61,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G61,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5138,null,null,"Capalaba Regional Park",null,"Citywide",null,null,null,null,2015,null,2884408.1100000008,null,null,null,{"$f":"IF(B62=\"\",\"\",M62*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L62,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L62,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B62=\"\",\"\",N62*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L62,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L62,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":2840992.7480432745},2840992.7480432745,2840992.7480432745,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G62,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G62,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G62,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G62,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G62,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G62,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G62,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G62,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G62,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G62,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G62,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G62,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G62,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G62,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G62,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G62,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G62,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G62,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G62,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G62,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5139,null,null,"Chantelle Court Park",null,"2-Local",null,null,null,null,2015,null,59711,null,null,null,{"$f":"IF(B63=\"\",\"\",M63*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L63,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L63,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B63=\"\",\"\",N63*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L63,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L63,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":58812.245531514585},58812.245531514585,58812.245531514585,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G63,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G63,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G63,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G63,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G63,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G63,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G63,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G63,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G63,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G63,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G63,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G63,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G63,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G63,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G63,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G63,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G63,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G63,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G63,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G63,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5144,null,null,"Crighton Court Park",null,"2-Local",null,null,null,null,2015,null,48793,null,null,null,{"$f":"IF(B64=\"\",\"\",M64*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L64,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L64,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B64=\"\",\"\",N64*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L64,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L64,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":48058.580432737537},48058.580432737537,48058.580432737537,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G64,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G64,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G64,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G64,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G64,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G64,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G64,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G64,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G64,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G64,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G64,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G64,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G64,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G64,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G64,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G64,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G64,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G64,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G64,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G64,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5146,null,null,"Crotona Road West Park",null,"2-Local",null,null,null,null,2015,null,72800,null,null,null,{"$f":"IF(B65=\"\",\"\",M65*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L65,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L65,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B65=\"\",\"\",N65*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L65,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L65,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":71704.233301975546},71704.233301975546,71704.233301975546,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G65,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G65,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G65,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G65,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G65,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G65,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G65,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G65,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G65,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G65,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G65,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G65,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G65,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G65,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G65,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G65,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G65,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G65,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G65,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G65,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5156,null,null,"Howletts Road Park",null,"2-Local",null,null,null,null,2015,null,32510.95,null,null,null,{"$f":"IF(B66=\"\",\"\",M66*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L66,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L66,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B66=\"\",\"\",N66*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L66,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L66,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":32021.603621825026},32021.603621825026,32021.603621825026,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G66,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G66,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G66,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G66,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G66,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G66,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G66,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G66,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G66,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G66,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G66,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G66,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G66,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G66,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G66,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G66,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G66,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G66,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G66,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G66,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5158,null,null,"Jacaranda Road Park",null,"2-Local",null,null,null,null,2015,null,23500,null,null,null,{"$f":"IF(B67=\"\",\"\",M67*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L67,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L67,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B67=\"\",\"\",N67*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L67,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L67,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":23146.284101599249},23146.284101599249,23146.284101599249,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G67,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G67,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G67,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G67,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G67,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G67,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G67,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G67,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G67,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G67,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G67,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G67,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G67,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G67,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G67,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G67,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G67,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G67,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G67,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G67,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5161,null,null,"Jupiter Street Park",null,"2-Local",null,null,null,null,2015,null,2000,null,null,null,{"$f":"IF(B68=\"\",\"\",M68*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L68,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L68,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B68=\"\",\"\",N68*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L68,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L68,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":1969.8965192850424},1969.8965192850424,1969.8965192850424,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G68,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G68,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G68,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G68,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G68,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G68,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G68,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G68,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G68,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G68,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G68,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G68,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G68,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G68,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G68,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G68,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G68,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G68,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G68,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G68,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5163,null,null,"Killarney Crescent Park",null,"2-Local",null,null,null,null,2015,null,103323,null,null,null,{"$f":"IF(B69=\"\",\"\",M69*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L69,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L69,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B69=\"\",\"\",N69*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L69,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L69,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":101767.80903104422},101767.80903104422,101767.80903104422,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G69,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G69,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G69,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G69,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G69,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G69,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G69,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G69,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G69,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G69,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G69,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G69,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G69,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G69,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G69,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G69,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G69,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G69,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G69,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G69,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5166,null,null,"Krimmer Place Park",null,"2-Local",null,null,null,null,2015,null,15000,null,null,null,{"$f":"IF(B70=\"\",\"\",M70*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L70,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L70,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B70=\"\",\"\",N70*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L70,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L70,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":14774.223894637818},14774.223894637818,14774.223894637818,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G70,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G70,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G70,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G70,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G70,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G70,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G70,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G70,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G70,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G70,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G70,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G70,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G70,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G70,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G70,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G70,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G70,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G70,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G70,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G70,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5167,null,null,"Lawlor Reserve",null,"2-Local",null,null,null,null,2015,null,4200,null,null,null,{"$f":"IF(B71=\"\",\"\",M71*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L71,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L71,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B71=\"\",\"\",N71*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L71,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L71,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":4136.7826904985886},4136.7826904985886,4136.7826904985886,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G71,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G71,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G71,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G71,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G71,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G71,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G71,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G71,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G71,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G71,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G71,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G71,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G71,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G71,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G71,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G71,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G71,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G71,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G71,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G71,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5168,null,null,"Little Killarney Park",null,"2-Local",null,null,null,null,2015,null,15630,null,null,null,{"$f":"IF(B72=\"\",\"\",M72*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L72,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L72,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B72=\"\",\"\",N72*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L72,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L72,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":15394.741298212606},15394.741298212606,15394.741298212606,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G72,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G72,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G72,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G72,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G72,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G72,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G72,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G72,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G72,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G72,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G72,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G72,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G72,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G72,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G72,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G72,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G72,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G72,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G72,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G72,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5174,null,null,"McTaggart Street Park",null,"2-Local",null,null,null,null,2015,null,13600,null,null,null,{"$f":"IF(B73=\"\",\"\",M73*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L73,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L73,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B73=\"\",\"\",N73*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L73,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L73,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":13395.296331138288},13395.296331138288,13395.296331138288,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G73,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G73,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G73,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G73,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G73,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G73,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G73,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G73,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G73,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G73,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G73,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G73,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G73,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G73,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G73,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G73,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G73,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G73,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G73,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G73,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5177,null,null,"Nangando Street Park",null,"2-Local",null,null,null,null,2015,null,36537,null,null,null,{"$f":"IF(B74=\"\",\"\",M74*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L74,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L74,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B74=\"\",\"\",N74*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L74,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L74,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":35987.054562558798},{"$f":"IF(B74=\"\",\"\",R74+S74)","v":35987.054562558798},{"$f":"IF(B74=\"\",\"\",T74*(1-P74))","v":35987.054562558798},null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G74,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G74,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G74,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G74,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G74,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G74,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G74,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G74,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G74,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G74,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G74,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G74,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G74,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G74,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G74,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G74,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G74,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G74,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G74,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G74,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5188,null,null,"Spirit Drive Park",null,"2-Local",null,null,null,null,2015,null,78446.98,null,null,null,{"$f":"IF(B75=\"\",\"\",M75*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L75,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L75,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B75=\"\",\"\",N75*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L75,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L75,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":77266.216425211664},77266.216425211664,77266.216425211664,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G75,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G75,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G75,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G75,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G75,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G75,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G75,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G75,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G75,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G75,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G75,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G75,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G75,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G75,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G75,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G75,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G75,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G75,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G75,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G75,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5190,null,null,"Tauris Road Park",null,"2-Local",null,null,null,null,2015,null,95255.69,null,null,null,{"$f":"IF(B76=\"\",\"\",M76*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L76,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L76,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B76=\"\",\"\",N76*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L76,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L76,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":93821.926086547508},93821.926086547508,93821.926086547508,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G76,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G76,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G76,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G76,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G76,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G76,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G76,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G76,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G76,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G76,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G76,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G76,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G76,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G76,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G76,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G76,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G76,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G76,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G76,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G76,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5192,null,null,"Wentworth Drive Park",null,"2-District",null,null,null,null,2015,null,246707.01,null,null,null,{"$f":"IF(B77=\"\",\"\",M77*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L77,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L77,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B77=\"\",\"\",N77*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L77,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L77,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":242993.64014111008},242993.64014111008,242993.64014111008,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G77,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G77,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G77,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G77,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G77,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G77,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G77,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G77,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G77,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G77,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G77,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G77,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G77,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G77,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G77,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G77,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G77,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G77,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G77,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G77,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5194,null,null,"Winter Memorial Park",null,"2-Local",null,null,null,null,2015,null,67717.81,null,null,null,{"$f":"IF(B78=\"\",\"\",M78*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L78,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L78,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B78=\"\",\"\",N78*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L78,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L78,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":66698.539106302909},66698.539106302909,66698.539106302909,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G78,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G78,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G78,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G78,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G78,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G78,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G78,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G78,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G78,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G78,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G78,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G78,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G78,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G78,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G78,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G78,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G78,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G78,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G78,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G78,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5198,null,null,"Arlington Street Park",null,"3-Local",null,null,null,null,2015,null,62100,null,null,null,{"$f":"IF(B79=\"\",\"\",M79*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L79,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L79,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B79=\"\",\"\",N79*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L79,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L79,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":61165.286923800566},61165.286923800566,61165.286923800566,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G79,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G79,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G79,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G79,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G79,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G79,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G79,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G79,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G79,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G79,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G79,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G79,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G79,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G79,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G79,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G79,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G79,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G79,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G79,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G79,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5202,null,null,"Bay Street Park",null,"3-Local",null,null,null,null,2015,null,88587,null,null,null,{"$f":"IF(B80=\"\",\"\",M80*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L80,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L80,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B80=\"\",\"\",N80*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L80,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L80,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":87253.611476952021},87253.611476952021,87253.611476952021,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G80,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G80,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G80,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G80,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G80,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G80,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G80,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G80,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G80,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G80,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G80,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G80,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G80,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G80,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G80,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G80,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G80,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G80,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G80,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G80,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5209,null,null,"Bloomfield Street Park",null,"3-Local",null,null,null,null,2015,null,544243.80000000005,null,null,null,{"$f":"IF(B81=\"\",\"\",M81*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L81,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L81,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B81=\"\",\"\",N81*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L81,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L81,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":536051.9836312324},536051.9836312324,536051.9836312324,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G81,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G81,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G81,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G81,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G81,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G81,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G81,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G81,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G81,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G81,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G81,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G81,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G81,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G81,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G81,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G81,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G81,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G81,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G81,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G81,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5213,null,null,"Capricorn Drive Park",null,"3-Local",null,null,null,null,2015,null,48579.8,null,null,null,{"$f":"IF(B82=\"\",\"\",M82*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L82,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L82,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B82=\"\",\"\",N82*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L82,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L82,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":47848.589463781755},47848.589463781755,47848.589463781755,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G82,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G82,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G82,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G82,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G82,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G82,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G82,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G82,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G82,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G82,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G82,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G82,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G82,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G82,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G82,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G82,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G82,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G82,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G82,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G82,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5217,null,null,"Cleveland Point Recreation Reserve",null,"Citywide",null,null,null,null,2015,null,504240.7199999998,null,null,null,{"$f":"IF(B83=\"\",\"\",M83*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L83,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L83,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B83=\"\",\"\",N83*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L83,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L83,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":496651.01960489166},496651.01960489166,496651.01960489166,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G83,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G83,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G83,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G83,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G83,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G83,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G83,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G83,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G83,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G83,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G83,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G83,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G83,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G83,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G83,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G83,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G83,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G83,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G83,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G83,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5226,null,null,"Donald Simpson Park",null,"3-Local",null,null,null,null,2015,null,327402.91999999993,null,null,null,{"$f":"IF(B84=\"\",\"\",M84*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L84,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L84,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B84=\"\",\"\",N84*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L84,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L84,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":322474.93625587953},322474.93625587953,322474.93625587953,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G84,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G84,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G84,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G84,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G84,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G84,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G84,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G84,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G84,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G84,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G84,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G84,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G84,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G84,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G84,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G84,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G84,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G84,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G84,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G84,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5227,null,null,"Dunwich Street Park",null,"3-Local",null,null,null,null,2015,null,24748.120000000003,null,null,null,{"$f":"IF(B85=\"\",\"\",M85*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L85,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L85,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B85=\"\",\"\",N85*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L85,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L85,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":24375.617723424275},24375.617723424275,24375.617723424275,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G85,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G85,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G85,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G85,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G85,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G85,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G85,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G85,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G85,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G85,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G85,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G85,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G85,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G85,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G85,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G85,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G85,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G85,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G85,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G85,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5230,null,null,"G J Walter Park",null,"3-District",null,null,null,null,2015,null,729831.17,null,null,null,{"$f":"IF(B86=\"\",\"\",M86*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L86,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L86,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B86=\"\",\"\",N86*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L86,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L86,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":718845.94072436506},718845.94072436506,718845.94072436506,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G86,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G86,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G86,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G86,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G86,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G86,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G86,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G86,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G86,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G86,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G86,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G86,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G86,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G86,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G86,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G86,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G86,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G86,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G86,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G86,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5234,null,null,"Haggup Street Park",null,"3-Local",null,null,null,null,2015,null,17859,null,null,null,{"$f":"IF(B87=\"\",\"\",M87*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L87,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L87,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B87=\"\",\"\",N87*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L87,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L87,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":17590.190968955787},17590.190968955787,17590.190968955787,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G87,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G87,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G87,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G87,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G87,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G87,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G87,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G87,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G87,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G87,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G87,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G87,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G87,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G87,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G87,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G87,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G87,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G87,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G87,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G87,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5240,null,null,"Janlaw Street Park",null,"3-Local",null,null,null,null,2015,null,10400,null,null,null,{"$f":"IF(B88=\"\",\"\",M88*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L88,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L88,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B88=\"\",\"\",N88*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L88,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L88,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":10243.46190028222},10243.46190028222,10243.46190028222,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G88,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G88,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G88,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G88,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G88,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G88,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G88,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G88,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G88,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G88,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G88,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G88,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G88,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G88,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G88,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G88,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G88,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G88,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G88,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G88,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5242,null,null,"Karen Street Park",null,"3-Local",null,null,null,null,2015,null,4000,null,null,null,{"$f":"IF(B89=\"\",\"\",M89*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L89,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L89,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B89=\"\",\"\",N89*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L89,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L89,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":3939.7930385700847},3939.7930385700847,3939.7930385700847,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G89,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G89,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G89,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G89,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G89,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G89,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G89,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G89,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G89,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G89,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G89,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G89,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G89,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G89,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G89,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G89,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G89,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G89,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G89,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G89,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5247,null,null,"Linear - Rotary Park",null,"3-Local",null,null,null,null,2015,null,358806,null,null,null,{"$f":"IF(B90=\"\",\"\",M90*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L90,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L90,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B90=\"\",\"\",N90*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L90,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L90,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":353405.34524929448},353405.34524929448,353405.34524929448,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G90,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G90,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G90,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G90,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G90,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G90,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G90,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G90,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G90,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G90,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G90,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G90,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G90,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G90,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G90,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G90,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G90,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G90,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G90,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G90,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5249,null,null,"Long Street Park",null,"3-Local",null,null,null,null,2015,null,120359,null,null,null,{"$f":"IF(B91=\"\",\"\",M91*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L91,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L91,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B91=\"\",\"\",N91*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L91,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L91,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":118547.38758231422},118547.38758231422,118547.38758231422,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G91,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G91,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G91,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G91,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G91,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G91,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G91,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G91,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G91,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G91,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G91,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G91,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G91,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G91,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G91,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G91,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G91,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G91,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G91,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G91,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5261,null,null,"Nandeebie Park",null,"3-Local",null,null,null,null,2015,null,83240,null,null,null,{"$f":"IF(B92=\"\",\"\",M92*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L92,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L92,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B92=\"\",\"\",N92*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L92,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L92,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":81987.093132643466},81987.093132643466,81987.093132643466,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G92,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G92,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G92,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G92,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G92,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G92,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G92,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G92,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G92,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G92,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G92,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G92,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G92,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G92,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G92,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G92,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G92,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G92,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G92,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G92,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5265,null,null,"Oyster Point Park",null,"3-Local",null,null,null,null,2015,null,251706.86999999997,null,null,null,{"$f":"IF(B93=\"\",\"\",M93*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L93,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L93,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B93=\"\",\"\",N93*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L93,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L93,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":247918.24354656629},247918.24354656629,247918.24354656629,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G93,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G93,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G93,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G93,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G93,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G93,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G93,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G93,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G93,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G93,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G93,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G93,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G93,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G93,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G93,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G93,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G93,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G93,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G93,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G93,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5267,null,null,"Phillip Street Park",null,"3-Local",null,null,null,null,2015,null,10187,null,null,null,{"$f":"IF(B94=\"\",\"\",M94*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L94,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L94,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B94=\"\",\"\",N94*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L94,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L94,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":10033.667920978363},10033.667920978363,10033.667920978363,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G94,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G94,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G94,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G94,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G94,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G94,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G94,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G94,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G94,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G94,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G94,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G94,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G94,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G94,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G94,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G94,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G94,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G94,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G94,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G94,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5272,null,null,"Raby Bay Foreshore Park",null,"3-District",null,null,null,null,2015,null,1553740.6199999996,null,null,null,{"$f":"IF(B95=\"\",\"\",M95*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L95,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L95,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B95=\"\",\"\",N95*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L95,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L95,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":1530354.1196048914},1530354.1196048914,1530354.1196048914,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G95,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G95,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G95,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G95,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G95,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G95,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G95,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G95,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G95,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G95,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G95,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G95,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G95,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G95,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G95,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G95,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G95,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G95,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G95,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G95,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5274,null,null,"Raby Esplanade Park",null,"3-Local",null,null,null,null,2015,null,252474.90999999997,null,null,null,{"$f":"IF(B96=\"\",\"\",M96*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L96,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L96,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B96=\"\",\"\",N96*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L96,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L96,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":248674.72320790213},248674.72320790213,248674.72320790213,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G96,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G96,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G96,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G96,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G96,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G96,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G96,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G96,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G96,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G96,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G96,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G96,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G96,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G96,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G96,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G96,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G96,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G96,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G96,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G96,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5275,null,null,"Raby Bay Boulevard Park",null,"3-District",null,null,null,null,2015,null,828591.23,null,null,null,{"$f":"IF(B97=\"\",\"\",M97*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L97,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L97,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B97=\"\",\"\",N97*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L97,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L97,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":816119.48994355602},816119.48994355602,816119.48994355602,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G97,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G97,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G97,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G97,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G97,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G97,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G97,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G97,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G97,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G97,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G97,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G97,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G97,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G97,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G97,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G97,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G97,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G97,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G97,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G97,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5277,null,null,"Scott Street Park",null,"3-Local",null,null,null,null,2015,null,19400,null,null,null,{"$f":"IF(B98=\"\",\"\",M98*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L98,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L98,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B98=\"\",\"\",N98*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L98,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L98,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":19107.996237064912},19107.996237064912,19107.996237064912,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G98,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G98,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G98,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G98,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G98,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G98,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G98,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G98,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G98,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G98,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G98,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G98,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G98,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G98,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G98,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G98,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G98,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G98,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G98,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G98,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5289,null,null,"Sunshine Drive Park",null,"3-Local",null,null,null,null,2015,null,30949.16,null,null,null,{"$f":"IF(B99=\"\",\"\",M99*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L99,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L99,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B99=\"\",\"\",N99*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L99,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L99,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":30483.321279397933},30483.321279397933,30483.321279397933,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G99,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G99,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G99,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G99,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G99,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G99,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G99,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G99,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G99,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G99,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G99,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G99,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G99,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G99,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G99,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G99,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G99,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G99,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G99,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G99,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5296,null,null,"Vassi Concord Park",null,"3-Local",null,null,null,null,2015,null,13612.09,null,null,null,{"$f":"IF(B100=\"\",\"\",M100*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L100,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L100,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B100=\"\",\"\",N100*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L100,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L100,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":13407.204355597367},13407.204355597367,13407.204355597367,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G100,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G100,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G100,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G100,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G100,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G100,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G100,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G100,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G100,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G100,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G100,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G100,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G100,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G100,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G100,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G100,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G100,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G100,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G100,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G100,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5299,null,null,"Weber Court Park",null,"4-Local",null,null,null,null,2015,null,8697.2800000000007,null,null,null,{"$f":"IF(B101=\"\",\"\",M101*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L101,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L101,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B101=\"\",\"\",N101*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L101,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L101,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":8566.3707996237081},8566.3707996237081,8566.3707996237081,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G101,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G101,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G101,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G101,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G101,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G101,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G101,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G101,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G101,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G101,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G101,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G101,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G101,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G101,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G101,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G101,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G101,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G101,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G101,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G101,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5303,null,null,"Wellington Street Park",null,"3-Local",null,null,null,null,2015,null,634433.05999999994,null,null,null,{"$f":"IF(B102=\"\",\"\",M102*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L102,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L102,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B102=\"\",\"\",N102*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L102,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L102,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":624883.73830667918},624883.73830667918,624883.73830667918,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G102,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G102,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G102,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G102,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G102,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G102,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G102,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G102,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G102,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G102,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G102,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G102,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G102,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G102,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G102,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G102,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G102,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G102,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G102,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G102,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5305,null,null,"William Ross Park",null,"3-Local",null,null,null,null,2015,null,497405.2,null,null,null,{"$f":"IF(B103=\"\",\"\",M103*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L103,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L103,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B103=\"\",\"\",N103*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L103,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L103,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":489918.38607714017},489918.38607714017,489918.38607714017,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G103,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G103,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G103,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G103,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G103,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G103,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G103,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G103,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G103,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G103,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G103,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G103,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G103,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G103,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G103,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G103,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G103,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G103,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G103,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G103,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5309,null,null,"Coochiemudlo Foreshore - East  - Norfolk Beach",null,"Citywide",null,null,null,null,2015,null,198217,null,null,null,{"$f":"IF(B104=\"\",\"\",M104*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L104,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L104,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B104=\"\",\"\",N104*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L104,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L104,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":195233.48918156163},195233.48918156163,195233.48918156163,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G104,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G104,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G104,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G104,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G104,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G104,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G104,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G104,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G104,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G104,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G104,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G104,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G104,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G104,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G104,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G104,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G104,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G104,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G104,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G104,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5313,null,null,"MORWONG BEACH (Flinders Foreshore)",null,"6-Local",null,null,null,null,2015,null,150794.5,null,null,null,{"$f":"IF(B105=\"\",\"\",M105*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L105,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L105,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B105=\"\",\"\",N105*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L105,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L105,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":148524.78033866416},148524.78033866416,148524.78033866416,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G105,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G105,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G105,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G105,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G105,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G105,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G105,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G105,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G105,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G105,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G105,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G105,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G105,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G105,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G105,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G105,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G105,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G105,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G105,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G105,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5319,null,null,"MAIN BEACH (Central) Pioneer Park (Coochie)",null,"Citywide",null,null,null,null,2015,null,71805.81,null,null,null,{"$f":"IF(B106=\"\",\"\",M106*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L106,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L106,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B106=\"\",\"\",N106*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L106,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L106,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":70725.007591721544},{"$f":"IF(B106=\"\",\"\",R106+S106)","v":70725.007591721544},{"$f":"IF(B106=\"\",\"\",T106*(1-P106))","v":70725.007591721544},null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G106,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G106,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G106,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G106,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G106,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G106,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G106,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G106,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G106,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G106,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G106,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G106,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G106,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G106,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G106,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G106,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G106,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G106,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G106,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G106,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5321,null,null,"Bob Wilson Park",null,"6-Local",null,null,null,null,2015,null,38025,null,null,null,{"$f":"IF(B107=\"\",\"\",M107*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L107,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L107,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B107=\"\",\"\",N107*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L107,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L107,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":37452.657572906872},37452.657572906872,37452.657572906872,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G107,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G107,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G107,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G107,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G107,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G107,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G107,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G107,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G107,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G107,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G107,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G107,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G107,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G107,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G107,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G107,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G107,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G107,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G107,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G107,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5326,null,null,"Junner Street South Park",null,"6-Local",null,null,null,null,2015,null,13157.32,null,null,null,{"$f":"IF(B108=\"\",\"\",M108*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L108,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L108,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B108=\"\",\"\",N108*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L108,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L108,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":12959.279435559736},12959.279435559736,12959.279435559736,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G108,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G108,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G108,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G108,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G108,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G108,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G108,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G108,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G108,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G108,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G108,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G108,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G108,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G108,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G108,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G108,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G108,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G108,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G108,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G108,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5328,null,null,"Memorial Park",null,"6-Local",null,null,null,null,2015,null,106200,null,null,null,{"$f":"IF(B109=\"\",\"\",M109*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L109,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L109,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B109=\"\",\"\",N109*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L109,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L109,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":104601.50517403574},104601.50517403574,104601.50517403574,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G109,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G109,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G109,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G109,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G109,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G109,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G109,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G109,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G109,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G109,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G109,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G109,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G109,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G109,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G109,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G109,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G109,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G109,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G109,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G109,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5333,null,null,"Polka Point Park",null,"6-Local",null,null,null,null,2015,null,23948.32,null,null,null,{"$f":"IF(B110=\"\",\"\",M110*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L110,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L110,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B110=\"\",\"\",N110*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L110,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L110,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":23587.856105362182},23587.856105362182,23587.856105362182,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G110,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G110,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G110,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G110,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G110,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G110,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G110,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G110,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G110,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G110,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G110,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G110,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G110,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G110,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G110,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G110,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G110,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G110,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G110,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G110,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5336,null,null,"Karragarra Island Community Park",null,"6-Local",null,null,null,null,2015,null,31200,null,null,null,{"$f":"IF(B111=\"\",\"\",M111*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L111,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L111,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B111=\"\",\"\",N111*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L111,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L111,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":30730.385700846662},30730.385700846662,30730.385700846662,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G111,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G111,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G111,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G111,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G111,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G111,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G111,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G111,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G111,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G111,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G111,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G111,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G111,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G111,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G111,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G111,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G111,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G111,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G111,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G111,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5338,null,null,"Karragarra Island Foreshore (Park)",null,"6-Local",null,null,null,null,2015,null,98010,null,null,null,{"$f":"IF(B112=\"\",\"\",M112*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L112,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L112,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B112=\"\",\"\",N112*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L112,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L112,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":96534.7789275635},96534.7789275635,96534.7789275635,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G112,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G112,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G112,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G112,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G112,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G112,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G112,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G112,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G112,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G112,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G112,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G112,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G112,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G112,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G112,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G112,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G112,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G112,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G112,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G112,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5352,null,null,"Coondooroopa Drive Foreshore Park",null,"6-Local",null,null,null,null,2015,null,51318.630000000005,null,null,null,{"$f":"IF(B113=\"\",\"\",M113*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L113,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L113,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B113=\"\",\"\",N113*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L113,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L113,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":50546.195305738482},50546.195305738482,50546.195305738482,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G113,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G113,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G113,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G113,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G113,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G113,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G113,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G113,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G113,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G113,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G113,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G113,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G113,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G113,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G113,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G113,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G113,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G113,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G113,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G113,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5353,null,null,"Corroboree Place Park",null,"6-Local",null,null,null,null,2015,null,37946,null,null,null,{"$f":"IF(B114=\"\",\"\",M114*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L114,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L114,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B114=\"\",\"\",N114*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L114,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L114,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":37374.846660395109},37374.846660395109,37374.846660395109,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G114,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G114,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G114,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G114,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G114,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G114,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G114,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G114,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G114,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G114,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G114,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G114,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G114,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G114,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G114,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G114,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G114,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G114,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G114,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G114,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5361,null,null,"Pats Park",null,"Citywide",null,null,null,null,2015,null,397918.53999999992,null,null,null,{"$f":"IF(B115=\"\",\"\",M115*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L115,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L115,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B115=\"\",\"\",N115*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L115,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L115,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":391929.17345249286},391929.17345249286,391929.17345249286,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G115,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G115,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G115,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G115,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G115,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G115,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G115,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G115,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G115,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G115,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G115,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G115,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G115,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G115,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G115,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G115,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G115,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G115,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G115,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G115,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5367,null,null,"Mount Cotton Community Park",null,"Citywide",null,null,null,null,2015,null,602490.38000000012,null,null,null,{"$f":"IF(B116=\"\",\"\",M116*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L116,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L116,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B116=\"\",\"\",N116*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L116,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L116,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":593421.8512323614},593421.8512323614,593421.8512323614,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G116,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G116,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G116,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G116,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G116,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G116,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G116,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G116,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G116,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G116,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G116,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G116,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G116,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G116,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G116,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G116,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G116,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G116,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G116,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G116,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5371,null,null,"Lillypilly Street Park",null,"5-Local",null,null,null,null,2015,null,50583.01,null,null,null,{"$f":"IF(B117=\"\",\"\",M117*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L117,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L117,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B117=\"\",\"\",N117*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L117,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L117,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":49821.647666980251},49821.647666980251,49821.647666980251,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G117,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G117,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G117,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G117,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G117,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G117,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G117,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G117,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G117,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G117,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G117,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G117,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G117,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G117,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G117,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G117,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G117,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G117,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G117,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G117,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5380,null,null,"Seeana Drive Park",null,"5-Local",null,null,null,null,2015,null,189456,null,null,null,{"$f":"IF(B118=\"\",\"\",M118*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L118,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L118,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B118=\"\",\"\",N118*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L118,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L118,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":186604.3574788335},186604.3574788335,186604.3574788335,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G118,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G118,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G118,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G118,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G118,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G118,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G118,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G118,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G118,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G118,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G118,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G118,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G118,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G118,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G118,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G118,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G118,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G118,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G118,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G118,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5383,null,null,"Hilliards Conservation Foreshore - Stevens Place",null,"3-Local",null,null,null,null,2015,null,25400,null,null,null,{"$f":"IF(B119=\"\",\"\",M119*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L119,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L119,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B119=\"\",\"\",N119*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L119,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L119,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":25017.685794920038},25017.685794920038,25017.685794920038,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G119,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G119,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G119,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G119,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G119,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G119,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G119,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G119,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G119,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G119,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G119,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G119,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G119,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G119,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G119,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G119,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G119,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G119,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G119,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G119,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5389,null,null,"Counihan Street Park",null,"3-Local",null,null,null,null,2015,null,49863.3,null,null,null,{"$f":"IF(B120=\"\",\"\",M120*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L120,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L120,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B120=\"\",\"\",N120*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L120,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L120,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":49112.770555032926},49112.770555032926,49112.770555032926,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G120,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G120,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G120,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G120,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G120,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G120,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G120,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G120,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G120,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G120,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G120,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G120,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G120,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G120,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G120,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G120,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G120,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G120,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G120,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G120,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5392,null,null,"Gray Park",null,"3-Local",null,null,null,null,2015,null,46919.38,null,null,null,{"$f":"IF(B121=\"\",\"\",M121*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L121,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L121,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B121=\"\",\"\",N121*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L121,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L121,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":46213.161674506111},46213.161674506111,46213.161674506111,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G121,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G121,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G121,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G121,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G121,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G121,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G121,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G121,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G121,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G121,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G121,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G121,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G121,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G121,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G121,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G121,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G121,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G121,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G121,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G121,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5401,null,null,"Hilliard Street Park",null,"3-Local",null,null,null,null,2015,null,54506.45,null,null,null,{"$f":"IF(B122=\"\",\"\",M122*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L122,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L122,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B122=\"\",\"\",N122*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L122,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L122,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":53686.033066792093},53686.033066792093,53686.033066792093,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G122,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G122,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G122,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G122,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G122,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G122,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G122,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G122,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G122,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G122,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G122,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G122,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G122,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G122,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G122,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G122,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G122,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G122,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G122,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G122,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5405,null,null,"Outlook Parade Park",null,"3-Local",null,null,null,null,2015,null,6500,null,null,null,{"$f":"IF(B123=\"\",\"\",M123*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L123,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L123,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B123=\"\",\"\",N123*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L123,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L123,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":6402.1636876763878},6402.1636876763878,6402.1636876763878,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G123,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G123,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G123,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G123,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G123,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G123,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G123,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G123,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G123,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G123,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G123,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G123,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G123,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G123,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G123,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G123,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G123,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G123,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G123,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G123,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5414,null,null,"Endeavour Park",null,"6-Local",null,null,null,null,2015,null,22500,null,null,null,{"$f":"IF(B124=\"\",\"\",M124*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L124,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L124,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B124=\"\",\"\",N124*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L124,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L124,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":22161.335841956727},22161.335841956727,22161.335841956727,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G124,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G124,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G124,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G124,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G124,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G124,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G124,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G124,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G124,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G124,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G124,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G124,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G124,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G124,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G124,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G124,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G124,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G124,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G124,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G124,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5416,null,null,"Headland Park",null,"6-Local",null,null,null,null,2015,null,67900,null,null,null,{"$f":"IF(B125=\"\",\"\",M125*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L125,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L125,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B125=\"\",\"\",N125*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L125,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L125,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":66877.98682972719},66877.98682972719,66877.98682972719,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G125,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G125,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G125,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G125,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G125,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G125,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G125,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G125,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G125,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G125,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G125,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G125,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G125,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G125,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G125,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G125,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G125,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G125,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G125,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G125,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5421,null,null,"Point Lookout Oval",null,"6-District",null,null,null,null,2015,null,571114.58000000007,null,null,null,{"$f":"IF(B126=\"\",\"\",M126*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L126,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L126,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B126=\"\",\"\",N126*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L126,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L126,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":562518.31162746949},562518.31162746949,562518.31162746949,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G126,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G126,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G126,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G126,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G126,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G126,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G126,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G126,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G126,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G126,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G126,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G126,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G126,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G126,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G126,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G126,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G126,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G126,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G126,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G126,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5424,null,null,"Baylink Drive Park",null,"4-Local",null,null,null,null,2015,null,42247.360000000001,null,null,null,{"$f":"IF(B127=\"\",\"\",M127*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L127,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L127,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B127=\"\",\"\",N127*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L127,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L127,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":41611.463706491064},41611.463706491064,41611.463706491064,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G127,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G127,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G127,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G127,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G127,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G127,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G127,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G127,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G127,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G127,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G127,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G127,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G127,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G127,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G127,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G127,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G127,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G127,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G127,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G127,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5437,null,null,"Frederick Muller Park",null,"4-Local",null,null,null,null,2015,null,3800,null,null,null,{"$f":"IF(B128=\"\",\"\",M128*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L128,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L128,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B128=\"\",\"\",N128*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L128,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L128,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":3742.8033866415803},3742.8033866415803,3742.8033866415803,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G128,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G128,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G128,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G128,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G128,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G128,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G128,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G128,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G128,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G128,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G128,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G128,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G128,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G128,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G128,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G128,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G128,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G128,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G128,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G128,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5453,null,null,"Jack Gordon Park",null,"4-Local",null,null,null,null,2015,null,4100,null,null,null,{"$f":"IF(B129=\"\",\"\",M129*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L129,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L129,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B129=\"\",\"\",N129*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L129,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L129,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":4038.2878645343367},4038.2878645343367,4038.2878645343367,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G129,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G129,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G129,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G129,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G129,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G129,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G129,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G129,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G129,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G129,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G129,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G129,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G129,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G129,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G129,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G129,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G129,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G129,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G129,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G129,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5457,null,null,"Lanyard Place Park",null,"4-Local",null,null,null,null,2015,null,58995.78,null,null,null,{"$f":"IF(B130=\"\",\"\",M130*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L130,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L130,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B130=\"\",\"\",N130*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L130,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L130,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":58107.790837253058},58107.790837253058,58107.790837253058,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G130,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G130,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G130,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G130,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G130,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G130,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G130,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G130,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G130,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G130,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G130,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G130,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G130,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G130,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G130,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G130,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G130,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G130,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G130,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G130,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5460,null,null,"Point Talburpin Park",null,"4-Local",null,null,null,null,2015,null,214051.59,null,null,null,{"$f":"IF(B131=\"\",\"\",M131*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L131,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L131,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B131=\"\",\"\",N131*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L131,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L131,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":210829.74104421449},210829.74104421449,210829.74104421449,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G131,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G131,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G131,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G131,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G131,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G131,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G131,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G131,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G131,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G131,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G131,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G131,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G131,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G131,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G131,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G131,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G131,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G131,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G131,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G131,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5466,null,null,"Moreton View Park",null,"4-Local",null,null,null,null,2015,null,28534.16,null,null,null,{"$f":"IF(B132=\"\",\"\",M132*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L132,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L132,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B132=\"\",\"\",N132*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L132,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L132,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":28104.671232361241},28104.671232361241,28104.671232361241,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G132,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G132,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G132,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G132,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G132,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G132,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G132,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G132,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G132,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G132,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G132,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G132,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G132,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G132,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G132,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G132,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G132,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G132,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G132,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G132,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5467,null,null,"Nev Stafford Park",null,"4-Local",null,null,null,null,2015,null,245266.21000000002,null,null,null,{"$f":"IF(B133=\"\",\"\",M133*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L133,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L133,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B133=\"\",\"\",N133*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L133,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L133,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":241574.52668861716},241574.52668861716,241574.52668861716,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G133,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G133,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G133,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G133,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G133,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G133,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G133,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G133,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G133,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G133,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G133,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G133,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G133,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G133,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G133,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G133,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G133,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G133,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G133,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G133,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5475,null,null,"Penrose Avenue Park",null,"4-Local",null,null,null,null,2015,null,50646.8,null,null,null,{"$f":"IF(B134=\"\",\"\",M134*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L134,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L134,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B134=\"\",\"\",N134*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L134,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L134,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":49884.477516462845},49884.477516462845,49884.477516462845,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G134,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G134,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G134,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G134,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G134,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G134,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G134,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G134,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G134,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G134,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G134,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G134,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G134,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G134,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G134,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G134,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G134,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G134,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G134,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G134,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5476,null,null,"Pinelands Circuit Park",null,"4-Local",null,null,null,null,2015,null,58276.58,null,null,null,{"$f":"IF(B135=\"\",\"\",M135*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L135,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L135,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B135=\"\",\"\",N135*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L135,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L135,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":57399.41604891816},57399.41604891816,57399.41604891816,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G135,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G135,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G135,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G135,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G135,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G135,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G135,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G135,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G135,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G135,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G135,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G135,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G135,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G135,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G135,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G135,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G135,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G135,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G135,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G135,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5485,null,null,"Denham Boulevard Park",null,"4-District",null,null,null,null,2015,null,188477.04,null,null,null,{"$f":"IF(B136=\"\",\"\",M136*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L136,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L136,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B136=\"\",\"\",N136*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L136,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L136,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":185640.13253057387},185640.13253057387,185640.13253057387,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G136,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G136,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G136,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G136,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G136,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G136,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G136,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G136,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G136,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G136,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G136,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G136,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G136,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G136,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G136,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G136,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G136,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G136,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G136,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G136,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5487,null,null,"Sel Outridge Park",null,"4-District",null,null,null,null,2015,null,601909.22000000009,null,null,null,{"$f":"IF(B137=\"\",\"\",M137*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L137,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L137,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B137=\"\",\"\",N137*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L137,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L137,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":592849.4387017875},592849.4387017875,592849.4387017875,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G137,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G137,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G137,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G137,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G137,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G137,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G137,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G137,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G137,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G137,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G137,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G137,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G137,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G137,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G137,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G137,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G137,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G137,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G137,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G137,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5491,null,null,"Terrier Court Park",null,"4-Local",null,null,null,null,2015,null,33520,null,null,null,{"$f":"IF(B138=\"\",\"\",M138*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L138,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L138,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B138=\"\",\"\",N138*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L138,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L138,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":33015.465663217314},{"$f":"IF(B138=\"\",\"\",R138+S138)","v":33015.465663217314},{"$f":"IF(B138=\"\",\"\",T138*(1-P138))","v":33015.465663217314},null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G138,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G138,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G138,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G138,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G138,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G138,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G138,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G138,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G138,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G138,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G138,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G138,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G138,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G138,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G138,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G138,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G138,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G138,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G138,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G138,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5493,null,null,"Toms Park",null,"4-Local",null,null,null,null,2015,null,21800,null,null,null,{"$f":"IF(B139=\"\",\"\",M139*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L139,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L139,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B139=\"\",\"\",N139*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L139,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L139,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":21471.872060206962},21471.872060206962,21471.872060206962,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G139,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G139,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G139,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G139,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G139,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G139,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G139,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G139,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G139,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G139,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G139,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G139,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G139,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G139,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G139,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G139,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G139,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G139,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G139,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G139,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5498,null,null,"Wes Armstrong Park",null,"4-Local",null,null,null,null,2015,null,3500,null,null,null,{"$f":"IF(B140=\"\",\"\",M140*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L140,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L140,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B140=\"\",\"\",N140*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L140,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L140,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":3447.318908748824},3447.318908748824,3447.318908748824,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G140,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G140,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G140,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G140,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G140,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G140,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G140,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G140,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G140,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G140,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G140,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G140,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G140,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G140,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G140,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G140,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G140,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G140,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G140,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G140,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5508,null,null,"Jock Kennedy Park",null,"6-District",null,null,null,null,2015,null,248813.44999999998,null,null,null,{"$f":"IF(B141=\"\",\"\",M141*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L141,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L141,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B141=\"\",\"\",N141*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L141,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L141,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":245068.37455315146},245068.37455315146,245068.37455315146,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G141,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G141,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G141,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G141,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G141,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G141,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G141,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G141,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G141,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G141,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G141,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G141,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G141,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G141,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G141,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G141,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G141,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G141,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G141,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G141,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5509,null,null,"Lions Boulevard Park",null,"6-Local",null,null,null,null,2015,null,166626.5,null,null,null,{"$f":"IF(B142=\"\",\"\",M142*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L142,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L142,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B142=\"\",\"\",N142*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L142,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L142,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":164118.48118532455},164118.48118532455,164118.48118532455,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G142,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G142,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G142,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G142,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G142,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G142,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G142,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G142,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G142,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G142,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G142,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G142,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G142,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G142,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G142,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G142,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G142,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G142,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G142,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G142,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5515,null,null,"The Bay Islands Pioneer Children's Memorial Park",null,"6-Local",null,null,null,null,2015,null,131345,null,null,null,{"$f":"IF(B143=\"\",\"\",M143*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L143,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L143,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B143=\"\",\"\",N143*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L143,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L143,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":129368.02916274694},129368.02916274694,129368.02916274694,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G143,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G143,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G143,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G143,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G143,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G143,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G143,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G143,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G143,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G143,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G143,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G143,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G143,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G143,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G143,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G143,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G143,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G143,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G143,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G143,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5540,null,null,"Abbotsleigh Street Park",null,"4-Local",null,null,null,null,2015,null,25823.4,null,null,null,{"$f":"IF(B144=\"\",\"\",M144*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L144,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L144,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B144=\"\",\"\",N144*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L144,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L144,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":25434.712888052683},25434.712888052683,25434.712888052683,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G144,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G144,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G144,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G144,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G144,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G144,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G144,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G144,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G144,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G144,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G144,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G144,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G144,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G144,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G144,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G144,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G144,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G144,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G144,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G144,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5542,null,null,"Anniversary Park",null,"4-Local",null,null,null,null,2015,null,29688,null,null,null,{"$f":"IF(B145=\"\",\"\",M145*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L145,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L145,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B145=\"\",\"\",N145*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L145,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L145,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":29241.143932267169},29241.143932267169,29241.143932267169,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G145,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G145,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G145,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G145,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G145,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G145,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G145,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G145,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G145,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G145,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G145,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G145,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G145,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G145,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G145,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G145,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G145,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G145,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G145,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G145,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5554,null,null,"Crystal Waters Park",null,"4-Local",null,null,null,null,2015,null,332942.57999999996,null,null,null,{"$f":"IF(B146=\"\",\"\",M146*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L146,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L146,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B146=\"\",\"\",N146*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L146,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L146,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":327931.21473189082},327931.21473189082,327931.21473189082,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G146,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G146,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G146,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G146,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G146,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G146,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G146,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G146,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G146,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G146,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G146,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G146,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G146,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G146,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G146,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G146,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G146,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G146,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G146,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G146,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5570,null,null,"Lorikeet Drive Park",null,"4-Local",null,null,null,null,2015,null,77641.679999999993,null,null,null,{"$f":"IF(B147=\"\",\"\",M147*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L147,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L147,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B147=\"\",\"\",N147*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L147,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L147,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":76473.037591721542},76473.037591721542,76473.037591721542,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G147,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G147,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G147,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G147,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G147,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G147,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G147,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G147,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G147,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G147,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G147,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G147,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G147,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G147,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G147,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G147,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G147,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G147,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G147,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G147,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5582,null,null,"Portias Place Park",null,"4-Local",null,null,null,null,2015,null,19900,null,null,null,{"$f":"IF(B148=\"\",\"\",M148*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L148,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L148,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B148=\"\",\"\",N148*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L148,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L148,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":19600.470366886173},19600.470366886173,19600.470366886173,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G148,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G148,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G148,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G148,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G148,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G148,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G148,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G148,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G148,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G148,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G148,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G148,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G148,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G148,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G148,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G148,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G148,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G148,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G148,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G148,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5583,null,null,"Robert Mackie Park",null,"4-Local",null,null,null,null,2015,null,141776.79999999999,null,null,null,{"$f":"IF(B149=\"\",\"\",M149*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L149,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L149,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B149=\"\",\"\",N149*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L149,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L149,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":139642.81241768578},139642.81241768578,139642.81241768578,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G149,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G149,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G149,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G149,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G149,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G149,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G149,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G149,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G149,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G149,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G149,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G149,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G149,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G149,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G149,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G149,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G149,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G149,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G149,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G149,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5584,null,null,"Percy Ziegenfusz Park",null,"4-Local",null,null,null,null,2015,null,46679.380000000005,null,null,null,{"$f":"IF(B150=\"\",\"\",M150*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L150,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L150,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B150=\"\",\"\",N150*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L150,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L150,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":45976.774092191918},45976.774092191918,45976.774092191918,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G150,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G150,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G150,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G150,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G150,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G150,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G150,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G150,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G150,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G150,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G150,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G150,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G150,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G150,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G150,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G150,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G150,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G150,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G150,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G150,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5591,null,null,"Tokay Court Park",null,"4-Local",null,null,null,null,2015,null,38143.69,null,null,null,{"$f":"IF(B151=\"\",\"\",M151*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L151,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L151,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B151=\"\",\"\",N151*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L151,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L151,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":37569.561081843844},37569.561081843844,37569.561081843844,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G151,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G151,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G151,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G151,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G151,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G151,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G151,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G151,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G151,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G151,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G151,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G151,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G151,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G151,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G151,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G151,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G151,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G151,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G151,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G151,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5592,null,null,"Tuna Court Park",null,"4-Local",null,null,null,null,2015,null,43830.270000000004,null,null,null,{"$f":"IF(B152=\"\",\"\",M152*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L152,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L152,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B152=\"\",\"\",N152*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L152,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L152,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":43170.548156161814},43170.548156161814,43170.548156161814,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G152,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G152,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G152,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G152,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G152,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G152,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G152,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G152,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G152,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G152,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G152,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G152,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G152,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G152,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G152,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G152,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G152,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G152,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G152,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G152,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5601,null,null,"William Stewart Park",null,"4-District",null,null,null,null,2015,null,465154.88999999996,null,null,null,{"$f":"IF(B153=\"\",\"\",M153*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L153,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L153,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B153=\"\",\"\",N153*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L153,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L153,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":458153.49936970836},458153.49936970836,458153.49936970836,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G153,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G153,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G153,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G153,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G153,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G153,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G153,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G153,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G153,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G153,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G153,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G153,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G153,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G153,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G153,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G153,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G153,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G153,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G153,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G153,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5605,null,null,"Alma Street Park",null,"1-Local",null,null,null,null,2015,null,16230,null,null,null,{"$f":"IF(B154=\"\",\"\",M154*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L154,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L154,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B154=\"\",\"\",N154*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L154,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L154,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":15985.710253998119},15985.710253998119,15985.710253998119,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G154,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G154,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G154,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G154,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G154,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G154,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G154,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G154,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G154,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G154,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G154,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G154,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G154,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G154,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G154,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G154,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G154,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G154,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G154,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G154,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5608,null,null,"Beth Boyd Park",null,"1-District",null,null,null,null,2015,null,460050.96,null,null,null,{"$f":"IF(B155=\"\",\"\",M155*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L155,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L155,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B155=\"\",\"\",N155*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L155,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L155,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":453126.39239887113},453126.39239887113,453126.39239887113,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G155,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G155,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G155,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G155,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G155,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G155,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G155,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G155,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G155,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G155,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G155,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G155,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G155,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G155,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G155,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G155,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G155,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G155,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G155,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G155,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5616,null,null,"Vic Arthur Park",null,"1-Local",null,null,null,null,2015,null,52652.33,null,null,null,{"$f":"IF(B156=\"\",\"\",M156*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L156,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L156,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B156=\"\",\"\",N156*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L156,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L156,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":51859.820799623711},51859.820799623711,51859.820799623711,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G156,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G156,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G156,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G156,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G156,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G156,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G156,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G156,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G156,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G156,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G156,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G156,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G156,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G156,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G156,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G156,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G156,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G156,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G156,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G156,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5618,null,null,"Gradi Court Park",null,"1-Local",null,null,null,null,2015,null,28937.690000000002,null,null,null,{"$f":"IF(B157=\"\",\"\",M157*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L157,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L157,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B157=\"\",\"\",N157*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L157,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L157,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":28502.127403574792},28502.127403574792,28502.127403574792,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G157,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G157,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G157,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G157,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G157,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G157,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G157,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G157,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G157,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G157,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G157,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G157,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G157,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G157,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G157,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G157,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G157,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G157,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G157,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G157,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5626,null,null,"Willard-Weber Foreshore",null,"1-Local",null,null,null,null,2015,null,74609.210000000006,null,null,null,{"$f":"IF(B158=\"\",\"\",M158*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L158,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L158,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B158=\"\",\"\",N158*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L158,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L158,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":73486.211542803401},73486.211542803401,73486.211542803401,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G158,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G158,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G158,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G158,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G158,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G158,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G158,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G158,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G158,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G158,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G158,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G158,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G158,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G158,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G158,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G158,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G158,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G158,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G158,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G158,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5633,null,null,"Bassil Parade Park",null,"4-Local",null,null,null,null,2015,null,43500,null,null,null,{"$f":"IF(B159=\"\",\"\",M159*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L159,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L159,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B159=\"\",\"\",N159*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L159,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L159,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":42845.24929444967},42845.24929444967,42845.24929444967,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G159,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G159,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G159,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G159,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G159,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G159,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G159,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G159,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G159,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G159,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G159,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G159,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G159,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G159,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G159,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G159,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G159,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G159,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G159,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G159,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5636,null,null,"Bill Scudamore-Smith Park",null,"4-Local",null,null,null,null,2015,null,37300,null,null,null,{"$f":"IF(B160=\"\",\"\",M160*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L160,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L160,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B160=\"\",\"\",N160*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L160,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L160,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":36738.57008466604},36738.57008466604,36738.57008466604,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G160,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G160,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G160,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G160,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G160,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G160,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G160,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G160,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G160,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G160,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G160,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G160,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G160,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G160,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G160,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G160,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G160,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G160,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G160,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G160,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5642,null,null,"Cameron Court Park",null,"4-Local",null,null,null,null,2015,null,141334,null,null,null,{"$f":"IF(B161=\"\",\"\",M161*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L161,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L161,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B161=\"\",\"\",N161*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L161,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L161,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":139206.67732831609},139206.67732831609,139206.67732831609,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G161,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G161,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G161,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G161,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G161,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G161,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G161,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G161,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G161,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G161,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G161,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G161,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G161,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G161,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G161,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G161,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G161,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G161,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G161,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G161,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5644,null,null,"Cascades Gardens",null,"4-District",null,null,null,null,2015,null,666424.61,null,null,null,{"$f":"IF(B162=\"\",\"\",M162*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L162,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L162,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B162=\"\",\"\",N162*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L162,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L162,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":656393.75980244589},656393.75980244589,656393.75980244589,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G162,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G162,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G162,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G162,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G162,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G162,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G162,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G162,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G162,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G162,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G162,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G162,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G162,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G162,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G162,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G162,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G162,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G162,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G162,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G162,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5650,null,null,"Daysland Street Park",null,"4-Local",null,null,null,null,2015,null,1800,null,null,null,{"$f":"IF(B163=\"\",\"\",M163*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L163,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L163,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B163=\"\",\"\",N163*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L163,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L163,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":1772.9068673565382},1772.9068673565382,1772.9068673565382,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G163,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G163,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G163,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G163,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G163,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G163,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G163,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G163,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G163,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G163,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G163,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G163,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G163,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G163,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G163,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G163,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G163,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G163,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G163,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G163,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5652,null,null,"Duncan Jenkins Eucalypt Park",null,"4-Local",null,null,null,null,2015,null,31532.32,null,null,null,{"$f":"IF(B164=\"\",\"\",M164*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L164,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L164,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B164=\"\",\"\",N164*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L164,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L164,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":31057.703706491062},31057.703706491062,31057.703706491062,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G164,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G164,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G164,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G164,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G164,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G164,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G164,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G164,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G164,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G164,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G164,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G164,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G164,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G164,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G164,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G164,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G164,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G164,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G164,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G164,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5656,null,null,"Glen Road Park",null,"4-Local",null,null,null,null,2015,null,8900,null,null,null,{"$f":"IF(B165=\"\",\"\",M165*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L165,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L165,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B165=\"\",\"\",N165*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L165,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L165,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":8766.0395108184384},8766.0395108184384,8766.0395108184384,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G165,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G165,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G165,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G165,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G165,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G165,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G165,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G165,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G165,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G165,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G165,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G165,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G165,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G165,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G165,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G165,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G165,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G165,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G165,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G165,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5663,null,null,"Jeanne Drive Park",null,"4-Local",null,null,null,null,2015,null,119800.4,null,null,null,{"$f":"IF(B166=\"\",\"\",M166*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L166,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L166,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B166=\"\",\"\",N166*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L166,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L166,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":117997.1954844779},117997.1954844779,117997.1954844779,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G166,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G166,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G166,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G166,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G166,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G166,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G166,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G166,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G166,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G166,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G166,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G166,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G166,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G166,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G166,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G166,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G166,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G166,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G166,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G166,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5665,null,null,"Les Moore Park",null,"4-District",null,null,null,null,2015,null,508274.77000000008,null,null,null,{"$f":"IF(B167=\"\",\"\",M167*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L167,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L167,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B167=\"\",\"\",N167*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L167,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L167,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":500624.35013170284},500624.35013170284,500624.35013170284,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G167,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G167,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G167,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G167,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G167,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G167,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G167,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G167,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G167,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G167,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G167,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G167,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G167,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G167,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G167,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G167,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G167,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G167,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G167,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G167,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5673,null,null,"Orana Street Park",null,"4-Local",null,null,null,null,2015,null,84200,null,null,null,{"$f":"IF(B168=\"\",\"\",M168*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L168,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L168,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B168=\"\",\"\",N168*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L168,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L168,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":82932.643461900283},82932.643461900283,82932.643461900283,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G168,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G168,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G168,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G168,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G168,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G168,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G168,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G168,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G168,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G168,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G168,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G168,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G168,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G168,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G168,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G168,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G168,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G168,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G168,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G168,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5675,null,null,"Parklands Court Park",null,"4-Local",null,null,null,null,2015,null,27700,null,null,null,{"$f":"IF(B169=\"\",\"\",M169*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L169,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L169,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B169=\"\",\"\",N169*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L169,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L169,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":27283.066792097838},27283.066792097838,27283.066792097838,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G169,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G169,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G169,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G169,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G169,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G169,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G169,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G169,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G169,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G169,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G169,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G169,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G169,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G169,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G169,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G169,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G169,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G169,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G169,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G169,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5677,null,null,"Peggy Place Park",null,"4-Local",null,null,null,null,2015,null,6288,null,null,null,{"$f":"IF(B170=\"\",\"\",M170*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L170,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L170,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B170=\"\",\"\",N170*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L170,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L170,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":6193.3546566321729},{"$f":"IF(B170=\"\",\"\",R170+S170)","v":6193.3546566321729},{"$f":"IF(B170=\"\",\"\",T170*(1-P170))","v":6193.3546566321729},null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G170,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G170,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G170,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G170,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G170,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G170,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G170,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G170,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G170,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G170,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G170,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G170,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G170,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G170,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G170,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G170,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G170,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G170,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G170,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G170,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5681,null,null,"Poinciana Avenue Park",null,"4-Local",null,null,null,null,2015,null,56432.800000000003,null,null,null,{"$f":"IF(B171=\"\",\"\",M171*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L171,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L171,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B171=\"\",\"\",N171*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L171,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L171,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":55583.388146754471},55583.388146754471,55583.388146754471,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G171,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G171,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G171,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G171,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G171,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G171,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G171,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G171,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G171,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G171,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G171,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G171,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G171,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G171,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G171,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G171,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G171,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G171,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G171,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G171,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5688,null,null,"Salford Waters Park",null,"4-Local",null,null,null,null,2015,null,58795.199999999997,null,null,null,{"$f":"IF(B172=\"\",\"\",M172*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L172,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L172,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B172=\"\",\"\",N172*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L172,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L172,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":57910.229915333963},57910.229915333963,57910.229915333963,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G172,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G172,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G172,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G172,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G172,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G172,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G172,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G172,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G172,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G172,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G172,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G172,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G172,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G172,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G172,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G172,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G172,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G172,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G172,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G172,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5695,null,null,"Stacey Court Park",null,"4-Local",null,null,null,null,2015,null,52351.4,null,null,null,{"$f":"IF(B173=\"\",\"\",M173*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L173,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L173,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B173=\"\",\"\",N173*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L173,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L173,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":51563.420319849487},51563.420319849487,51563.420319849487,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G173,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G173,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G173,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G173,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G173,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G173,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G173,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G173,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G173,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G173,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G173,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G173,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G173,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G173,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G173,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G173,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G173,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G173,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G173,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G173,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5697,null,null,"Sycamore Parade Park",null,"4-Local",null,null,null,null,2015,null,30760,null,null,null,{"$f":"IF(B174=\"\",\"\",M174*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L174,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L174,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B174=\"\",\"\",N174*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L174,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L174,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":30297.008466603951},30297.008466603951,30297.008466603951,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G174,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G174,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G174,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G174,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G174,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G174,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G174,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G174,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G174,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G174,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G174,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G174,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G174,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G174,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G174,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G174,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G174,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G174,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G174,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G174,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5704,null,null,"Victoria Point Recreation Reserve",null,"Citywide",null,null,null,null,2015,null,4406285.91,null,null,null,{"$f":"IF(B175=\"\",\"\",M175*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L175,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L175,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B175=\"\",\"\",N175*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L175,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L175,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":4339963.6385418633},4339963.6385418633,4339963.6385418633,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G175,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G175,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G175,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G175,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G175,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G175,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G175,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G175,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G175,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G175,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G175,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G175,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G175,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G175,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G175,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G175,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G175,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G175,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G175,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G175,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5705,null,null,"W H Yeo Park",null,"4-District",null,null,null,null,2015,null,784822.49000000011,null,null,null,{"$f":"IF(B176=\"\",\"\",M176*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L176,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L176,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B176=\"\",\"\",N176*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L176,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L176,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":773009.54565381014},773009.54565381014,773009.54565381014,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G176,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G176,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G176,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G176,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G176,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G176,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G176,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G176,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G176,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G176,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G176,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G176,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G176,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G176,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G176,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G176,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G176,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G176,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G176,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G176,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5713,null,null,"Apex Park",null,"1-District",null,null,null,null,2015,null,329393.87,null,null,null,{"$f":"IF(B177=\"\",\"\",M177*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L177,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L177,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B177=\"\",\"\",N177*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L177,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L177,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":324435.91899341485},324435.91899341485,324435.91899341485,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G177,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G177,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G177,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G177,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G177,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G177,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G177,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G177,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G177,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G177,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G177,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G177,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G177,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G177,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G177,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G177,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G177,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G177,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G177,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G177,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5714,null,null,"Belford Drive Road Reserve",null,"1-Local",null,null,null,null,2015,null,56707.560000000005,null,null,null,{"$f":"IF(B178=\"\",\"\",M178*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L178,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L178,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B178=\"\",\"\",N178*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L178,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L178,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":55854.012530573855},55854.012530573855,55854.012530573855,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G178,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G178,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G178,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G178,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G178,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G178,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G178,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G178,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G178,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G178,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G178,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G178,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G178,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G178,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G178,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G178,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G178,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G178,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G178,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G178,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5715,null,null,"Brock Park (Refr to Riverton Park)",null,"1-Local",null,null,null,null,2015,null,800,null,null,null,{"$f":"IF(B179=\"\",\"\",M179*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L179,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L179,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B179=\"\",\"\",N179*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L179,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L179,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":787.95860771401692},787.95860771401692,787.95860771401692,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G179,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G179,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G179,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G179,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G179,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G179,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G179,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G179,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G179,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G179,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G179,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G179,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G179,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G179,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G179,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G179,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G179,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G179,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G179,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G179,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5717,null,null,"Crossley Drive Park",null,"1-Local",null,null,null,null,2015,null,212060,null,null,null,{"$f":"IF(B180=\"\",\"\",M180*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L180,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L180,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B180=\"\",\"\",N180*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L180,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L180,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":208868.12793979305},208868.12793979305,208868.12793979305,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G180,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G180,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G180,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G180,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G180,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G180,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G180,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G180,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G180,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G180,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G180,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G180,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G180,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G180,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G180,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G180,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G180,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G180,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G180,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G180,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5720,null,null,"Duncan Street Park",null,"1-Local",null,null,null,null,2015,null,54196,null,null,null,{"$f":"IF(B181=\"\",\"\",M181*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L181,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L181,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B181=\"\",\"\",N181*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L181,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L181,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":53380.255879586082},53380.255879586082,53380.255879586082,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G181,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G181,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G181,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G181,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G181,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G181,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G181,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G181,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G181,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G181,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G181,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G181,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G181,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G181,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G181,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G181,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G181,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G181,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G181,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G181,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5726,null,null,"Goodall Street Park",null,"1-Local",null,null,null,null,2015,null,40130,null,null,null,{"$f":"IF(B182=\"\",\"\",M182*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L182,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L182,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B182=\"\",\"\",N182*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L182,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L182,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":39525.973659454372},39525.973659454372,39525.973659454372,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G182,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G182,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G182,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G182,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G182,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G182,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G182,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G182,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G182,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G182,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G182,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G182,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G182,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G182,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G182,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G182,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G182,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G182,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G182,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G182,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5728,null,null,"Helena Street Park",null,"1-Local",null,null,null,null,2015,null,13615.119999999999,null,null,null,{"$f":"IF(B183=\"\",\"\",M183*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L183,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L183,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B183=\"\",\"\",N183*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L183,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L183,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":13410.188748824083},13410.188748824083,13410.188748824083,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G183,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G183,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G183,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G183,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G183,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G183,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G183,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G183,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G183,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G183,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G183,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G183,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G183,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G183,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G183,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G183,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G183,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G183,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G183,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G183,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5739,null,null,"Plumer Street Park",null,"1-Local",null,null,null,null,2015,null,31171.200000000001,null,null,null,{"$f":"IF(B184=\"\",\"\",M184*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L184,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L184,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B184=\"\",\"\",N184*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L184,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L184,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":30702.019190968957},30702.019190968957,30702.019190968957,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G184,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G184,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G184,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G184,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G184,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G184,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G184,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G184,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G184,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G184,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G184,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G184,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G184,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G184,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G184,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G184,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G184,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G184,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G184,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G184,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5742,null,null,"Riverton Drive Park",null,"1-Local",null,null,null,null,2015,null,113272,null,null,null,{"$f":"IF(B185=\"\",\"\",M185*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L185,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L185,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B185=\"\",\"\",N185*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L185,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L185,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":111567.05926622766},111567.05926622766,111567.05926622766,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G185,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G185,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G185,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G185,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G185,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G185,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G185,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G185,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G185,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G185,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G185,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G185,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G185,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G185,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G185,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G185,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G185,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G185,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G185,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G185,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5744,null,null,"Rosella Street Park",null,"1-Local",null,null,null,null,2015,null,64845.18,null,null,null,{"$f":"IF(B186=\"\",\"\",M186*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L186,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L186,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B186=\"\",\"\",N186*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L186,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L186,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":63869.147187206021},63869.147187206021,63869.147187206021,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G186,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G186,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G186,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G186,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G186,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G186,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G186,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G186,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G186,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G186,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G186,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G186,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G186,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G186,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G186,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G186,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G186,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G186,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G186,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G186,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5748,null,null,"Skinner Avenue Park",null,"1-Local",null,null,null,null,2015,null,25800,null,null,null,{"$f":"IF(B187=\"\",\"\",M187*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L187,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L187,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B187=\"\",\"\",N187*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L187,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L187,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":25411.665098777048},25411.665098777048,25411.665098777048,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G187,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G187,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G187,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G187,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G187,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G187,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G187,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G187,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G187,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G187,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G187,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G187,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G187,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G187,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G187,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G187,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G187,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G187,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G187,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G187,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5756,null,null,"Sylvania Street Park",null,"1-Local",null,null,null,null,2015,null,29900,null,null,null,{"$f":"IF(B188=\"\",\"\",M188*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L188,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L188,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B188=\"\",\"\",N188*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L188,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L188,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":29449.952963311385},29449.952963311385,29449.952963311385,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G188,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G188,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G188,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G188,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G188,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G188,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G188,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G188,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G188,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G188,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G188,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G188,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G188,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G188,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G188,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G188,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G188,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G188,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G188,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G188,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5764,null,null,"Wellington Point Recreation Reserve",null,"Citywide",null,null,null,null,2015,null,5083176.6300000027,null,null,null,{"$f":"IF(B189=\"\",\"\",M189*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L189,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L189,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B189=\"\",\"\",N189*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L189,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L189,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":5006665.9751740387},5006665.9751740387,5006665.9751740387,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G189,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G189,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G189,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G189,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G189,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G189,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G189,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G189,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G189,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G189,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G189,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G189,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G189,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G189,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G189,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G189,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G189,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G189,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G189,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G189,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,5766,null,null,"Wharton Street Park",null,"1-Local",null,null,null,null,2015,null,26669.38,null,null,null,{"$f":"IF(B190=\"\",\"\",M190*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(L190,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(L190,'Escalation Indices'!$C$11:$AO$70,36,FALSE))))","v":0},{"$f":"IF(B190=\"\",\"\",N190*(1+((VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(L190,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(L190,'Escalation Indices'!$C$11:$AO$70,37,FALSE))))","v":26267.959416745063},26267.959416745063,26267.959416745063,null,{"$f":"IFERROR(VLOOKUP(W$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G190,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(X$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G190,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G190,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G190,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G190,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G190,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G190,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G190,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G190,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G190,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G190,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G190,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G190,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G190,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G190,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G190,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AM$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G190,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AN$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G190,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AO$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G190,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G190,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]

{"sheet":"Parks - Future Infrastructure","index":71,"n_rows":287,"n_cols":61,"rows_kept":287,"cut":false,"hidden":true,"merged":[[7,41,7,60],[7,23,7,39],[7,1,7,6],[7,7,7,10],[7,11,7,13],[7,16,7,19],[7,20,7,21]]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Parks - Future Infrastructure"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"Parks and Community Facilities Network - Future Trunk Infrastructure"]
[null,"Asset Information",null,null,null,null,null,"Asset Specification",null,null,null,"Timing Information",null,null,null,null,"Asset Valuation",null,null,null,"Item Capacity Specification",null,null,"Financial Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Apportionment"]
[null,"Item ID","Map Sheet Number","Infrastructure Type","Project Name","Description","Apportionment Grouping","Length (m)","Land Area (m²)","Asset Size (value)","Asset Size  (measurement)","Acquisition Year","Construction Start Year","Construction End Year","ASSET START YEAR","Year Subsidy Received","Year of Valuation","Land Value","Construction Value","Subsidy Value","Spare Capacity at Model Start","Spare Capacity at Model End",null,"Land Value - Model Start","Construction Value - Model Start","Total Asset Value - Model Start","Subsidy Value - Model Start","Total Asset Value (LG expense) - Model Start","Land Value - At Acquistion","Construction Value - At Construction","Total Asset Value - At Acquisition","Subsidy Value - At Acquisition","Total Asset Value (LG expense) - Subsidy","Land Value - Present Value","Construction Value - Present Value","Total Asset Value - Present Value","Subsidy Value - Present Value","Total Asset Value (LG expense) - PV","Average Establishment Cost - PV","Marginal Establishmnent Cost - PV",null,{"$f":"Park_CA1","v":"1"},{"$f":"Park_CA2","v":"2"},{"$f":"Park_CA3","v":"3"},{"$f":"Park_CA4","v":"4"},{"$f":"Park_CA5","v":"5"},{"$f":"Park_CA6","v":"6"},{"$f":"Park_CA7","v":"Citywide"},{"$f":"Park_CA8","v":"N/A"},{"$f":"Park_CA9","v":"N/A"},{"$f":"Park_CA10","v":"N/A"},{"$f":"Park_CA11","v":"N/A"},{"$f":"Park_CA12","v":"N/A"},{"$f":"Park_CA13","v":"N/A"},{"$f":"Park_CA14","v":"N/A"},{"$f":"Park_CA15","v":"N/A"},{"$f":"Park_CA16","v":"N/A"},{"$f":"Park_CA17","v":"N/A"},{"$f":"Park_CA18","v":"N/A"},{"$f":"Park_CA19","v":"N/A"},{"$f":"Park_CA20","v":"N/A"}]
[null,"5001","","Park Embellishment","","ALEXANDRA HILLS - ACKWORTH PLACE PARK UPGRADE","2-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,14159,0,null,null,null,{"$f":"IFERROR(R10*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q10*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q10*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S10*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q10*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q10*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":14159},{"$f":"SUM(X10:Y10)","v":14159},{"$f":"IFERROR(T10*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q10*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q10*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},{"$f":"IFERROR(Z10-AA10,\"\")","v":14159},{"$f":"IFERROR((X10*(1+((VLOOKUP(L10*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H10:VR10)","v":0},{"$f":"SUM(AC10:AD10)","v":0},{"$f":"IFERROR((AA10*(1+((VLOOKUP(P10*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},{"$f":"IFERROR(AE10-AF10,\"\")","v":0},{"$f":"IFERROR(AC10*((1+Park_ADR)^(Park_MSY*1-L10*1)),0)","v":0},{"$f":"'Parks Cons Cost NPV Calcs'!G10","v":0},{"$f":"SUM(AH10:AI10)","v":0},{"$f":"IFERROR(AF10*((1+Park_ADR)^(Park_MSY*1-P10*1)),0)","v":0},{"$f":"IFERROR(AJ10-AK10,\"\")","v":0},{"$f":"AL10*(1-V10)","v":0},{"$f":"AL10*(1-V10+U10)","v":0},null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G10,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G10,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G10,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G10,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G10,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G10,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G10,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G10,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G10,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G10,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G10,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G10,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G10,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G10,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G10,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G10,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G10,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G10,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G10,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G10,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5003","","Park Embellishment","","WELLINGTON POINT - ALLENBY ROAD PARK UPGRADE","1-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,181230,0,null,null,null,{"$f":"IFERROR(R11*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q11*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q11*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S11*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q11*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q11*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":181230},{"$f":"SUM(X11:Y11)","v":181230},{"$f":"IFERROR(T11*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q11*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q11*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},{"$f":"IFERROR(Z11-AA11,\"\")","v":181230},{"$f":"IFERROR((X11*(1+((VLOOKUP(L11*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H11:VR11)","v":0},{"$f":"SUM(AC11:AD11)","v":0},{"$f":"IFERROR((AA11*(1+((VLOOKUP(P11*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},{"$f":"IFERROR(AE11-AF11,\"\")","v":0},0,{"$f":"'Parks Cons Cost NPV Calcs'!G11","v":0},{"$f":"SUM(AH11:AI11)","v":0},0,{"$f":"IFERROR(AJ11-AK11,\"\")","v":0},0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G11,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G11,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G11,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G11,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G11,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G11,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G11,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G11,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G11,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G11,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G11,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G11,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G11,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G11,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G11,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G11,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G11,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G11,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G11,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G11,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5005","","Park Embellishment","","ALEXANDRA HILLS - BABIANA STREET PARK UPGRADE","1-Local","",null,null,null,"",2027,2027,2027,2027,2016,0,44600,0,null,null,null,{"$f":"IFERROR(R12*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q12*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q12*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S12*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q12*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q12*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":44600},44600,{"$f":"IFERROR(T12*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q12*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q12*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},44600,{"$f":"IFERROR((X12*(1+((VLOOKUP(L12*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H12:VR12)","v":57430.229215307452},57430.229215307452,{"$f":"IFERROR((AA12*(1+((VLOOKUP(P12*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},57430.229215307452,0,{"$f":"'Parks Cons Cost NPV Calcs'!G12","v":25788.494403243843},25788.494403243843,0,25788.494403243843,25788.494403243843,25788.494403243843,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G12,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G12,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G12,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G12,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G12,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G12,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G12,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G12,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G12,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G12,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G12,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G12,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G12,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G12,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G12,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G12,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G12,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G12,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G12,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G12,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5006","","Park Embellishment","","ALEXANDRA HILLS - BELLINI COURT PARK UPGRADE","2-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,18406,0,null,null,null,{"$f":"IFERROR(R13*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q13*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q13*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S13*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q13*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q13*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":18406},18406,{"$f":"IFERROR(T13*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q13*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q13*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},18406,{"$f":"IFERROR((X13*(1+((VLOOKUP(L13*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H13:VR13)","v":0},0,{"$f":"IFERROR((AA13*(1+((VLOOKUP(P13*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G13","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G13,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G13,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G13,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G13,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G13,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G13,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G13,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G13,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G13,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G13,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G13,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G13,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G13,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G13,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G13,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G13,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G13,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G13,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G13,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G13,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5008","","Park Embellishment","","ALEXANDRA HILLS - BURWOOD ROAD PARK UPGRADE","2-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,18406,0,null,null,null,{"$f":"IFERROR(R14*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q14*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q14*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S14*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q14*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q14*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":18406},18406,{"$f":"IFERROR(T14*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q14*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q14*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},18406,{"$f":"IFERROR((X14*(1+((VLOOKUP(L14*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H14:VR14)","v":0},0,{"$f":"IFERROR((AA14*(1+((VLOOKUP(P14*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G14","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G14,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G14,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G14,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G14,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G14,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G14,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G14,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G14,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G14,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G14,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G14,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G14,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G14,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G14,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G14,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G14,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G14,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G14,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G14,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G14,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5010","","Park Embellishment","","ALEXANDRA HILLS - CHIPPING DRIVE PARK UPGRADE","2-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,48847,0,null,null,null,{"$f":"IFERROR(R15*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q15*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q15*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S15*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q15*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q15*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":48847},48847,{"$f":"IFERROR(T15*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q15*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q15*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},48847,{"$f":"IFERROR((X15*(1+((VLOOKUP(L15*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H15:VR15)","v":0},0,{"$f":"IFERROR((AA15*(1+((VLOOKUP(P15*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G15","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G15,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G15,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G15,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G15,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G15,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G15,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G15,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G15,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G15,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G15,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G15,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G15,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G15,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G15,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G15,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G15,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G15,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G15,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G15,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G15,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5011","","Park Embellishment","","ALEXANDRA HILLS - CROTONA ROAD EAST PARK UPGRADE","2-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,60174,0,null,null,null,{"$f":"IFERROR(R16*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q16*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q16*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S16*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q16*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q16*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":60174},60174,{"$f":"IFERROR(T16*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q16*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q16*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},60174,{"$f":"IFERROR((X16*(1+((VLOOKUP(L16*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H16:VR16)","v":0},0,{"$f":"IFERROR((AA16*(1+((VLOOKUP(P16*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G16","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G16,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G16,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G16,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G16,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G16,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G16,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G16,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G16,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G16,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G16,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G16,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G16,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G16,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G16,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G16,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G16,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G16,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G16,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G16,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G16,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5020","","Park Embellishment","","ALEXANDRA HILLS - COOLNWYNPIN CREEK CORRIDOR - GLOVER CROTONA LINK UPGRADE","2-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,241405,0,null,null,null,{"$f":"IFERROR(R17*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q17*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q17*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S17*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q17*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q17*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":241405},241405,{"$f":"IFERROR(T17*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q17*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q17*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},241405,{"$f":"IFERROR((X17*(1+((VLOOKUP(L17*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H17:VR17)","v":0},0,{"$f":"IFERROR((AA17*(1+((VLOOKUP(P17*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G17","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G17,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G17,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G17,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G17,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G17,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G17,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G17,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G17,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G17,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G17,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G17,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G17,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G17,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G17,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G17,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G17,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G17,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G17,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G17,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G17,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5021","","Park Embellishment","","ALEXANDRA HILLS - GLOVER DRIVE PARK UPGRADE","2-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,14159,0,null,null,null,{"$f":"IFERROR(R18*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q18*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q18*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S18*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q18*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q18*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":14159},14159,{"$f":"IFERROR(T18*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q18*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q18*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},14159,{"$f":"IFERROR((X18*(1+((VLOOKUP(L18*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H18:VR18)","v":0},0,{"$f":"IFERROR((AA18*(1+((VLOOKUP(P18*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G18","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G18,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G18,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G18,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G18,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G18,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G18,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G18,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G18,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G18,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G18,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G18,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G18,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G18,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G18,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G18,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G18,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G18,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G18,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G18,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G18,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5023","","Park Embellishment","","ALEXANDRA HILLS - HANOVER DRIVE PARK UPGRADE","2-District","",null,null,null,"",2031,2031,2031,2031,2016,0,714303,0,null,null,null,{"$f":"IFERROR(R19*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q19*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q19*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S19*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q19*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q19*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":714303},714303,{"$f":"IFERROR(T19*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q19*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q19*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},714303,{"$f":"IFERROR((X19*(1+((VLOOKUP(L19*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H19:VR19)","v":0},0,{"$f":"IFERROR((AA19*(1+((VLOOKUP(P19*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G19","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G19,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G19,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G19,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G19,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G19,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G19,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G19,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G19,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G19,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G19,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G19,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G19,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G19,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G19,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G19,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G19,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G19,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G19,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G19,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G19,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5024","","Park Embellishment","","ALEXANDRA HILLS - HEFFERNAN ROAD PARK UPGRADE","2-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,193265,0,null,null,null,{"$f":"IFERROR(R20*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q20*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q20*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S20*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q20*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q20*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":193265},193265,{"$f":"IFERROR(T20*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q20*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q20*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},193265,{"$f":"IFERROR((X20*(1+((VLOOKUP(L20*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H20:VR20)","v":0},0,{"$f":"IFERROR((AA20*(1+((VLOOKUP(P20*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G20","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G20,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G20,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G20,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G20,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G20,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G20,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G20,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G20,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G20,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G20,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G20,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G20,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G20,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G20,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G20,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G20,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G20,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G20,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G20,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G20,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5025","","Park Embellishment","","ALEXANDRA HILLS - HYDE COURT PARK UPGRADE","2-Local","",null,null,null,"",2027,2027,2027,2027,2016,0,4248,0,null,null,null,{"$f":"IFERROR(R21*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q21*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q21*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S21*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q21*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q21*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":4248},4248,{"$f":"IFERROR(T21*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q21*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q21*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},4248,{"$f":"IFERROR((X21*(1+((VLOOKUP(L21*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H21:VR21)","v":5470.0361817629164},5470.0361817629164,{"$f":"IFERROR((AA21*(1+((VLOOKUP(P21*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},5470.0361817629164,0,{"$f":"'Parks Cons Cost NPV Calcs'!G21","v":2456.2673593044815},2456.2673593044815,0,2456.2673593044815,2456.2673593044815,2456.2673593044815,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G21,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G21,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G21,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G21,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G21,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G21,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G21,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G21,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G21,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G21,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G21,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G21,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G21,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G21,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G21,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G21,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G21,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G21,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G21,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G21,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5027","","Park Embellishment","","ALEXANDRA HILLS - JASPER STREET PARK UPGRADE","1-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,123180,0,null,null,null,{"$f":"IFERROR(R22*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q22*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q22*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S22*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q22*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q22*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":123180},123180,{"$f":"IFERROR(T22*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q22*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q22*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},123180,{"$f":"IFERROR((X22*(1+((VLOOKUP(L22*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H22:VR22)","v":0},0,{"$f":"IFERROR((AA22*(1+((VLOOKUP(P22*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G22","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G22,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G22,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G22,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G22,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G22,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G22,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G22,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G22,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G22,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G22,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G22,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G22,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G22,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G22,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G22,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G22,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G22,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G22,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G22,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G22,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5032","","Park Embellishment","","ALEXANDRA HILLS - MCDONALD DRAINAGE RESERVE UPGRADE","1-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,249192,0,null,null,null,{"$f":"IFERROR(R23*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q23*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q23*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S23*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q23*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q23*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":249192},249192,{"$f":"IFERROR(T23*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q23*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q23*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},249192,{"$f":"IFERROR((X23*(1+((VLOOKUP(L23*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H23:VR23)","v":0},0,{"$f":"IFERROR((AA23*(1+((VLOOKUP(P23*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G23","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G23,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G23,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G23,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G23,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G23,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G23,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G23,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G23,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G23,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G23,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G23,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G23,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G23,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G23,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G23,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G23,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G23,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G23,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G23,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G23,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5035","","Park Embellishment","","ALEXANDRA HILLS - O'GORMAN STREET PARK UPGRADE","2-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,370248,0,null,null,null,{"$f":"IFERROR(R24*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q24*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q24*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S24*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q24*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q24*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":370248},370248,{"$f":"IFERROR(T24*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q24*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q24*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},370248,{"$f":"IFERROR((X24*(1+((VLOOKUP(L24*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H24:VR24)","v":0},0,{"$f":"IFERROR((AA24*(1+((VLOOKUP(P24*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G24","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G24,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G24,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G24,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G24,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G24,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G24,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G24,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G24,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G24,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G24,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G24,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G24,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G24,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G24,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G24,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G24,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G24,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G24,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G24,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G24,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5038","","Park Embellishment","","ALEXANDRA HILLS - PRINCETON AVENUE PARK UPGRADE","1-Local","",null,null,null,"",2027,2027,2027,2027,2016,0,60174,0,null,null,null,{"$f":"IFERROR(R25*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q25*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q25*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S25*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q25*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q25*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":60174},60174,{"$f":"IFERROR(T25*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q25*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q25*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},60174,{"$f":"IFERROR((X25*(1+((VLOOKUP(L25*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H25:VR25)","v":77484.453201836572},77484.453201836572,{"$f":"IFERROR((AA25*(1+((VLOOKUP(P25*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},77484.453201836572,0,{"$f":"'Parks Cons Cost NPV Calcs'!G25","v":34793.651619300348},34793.651619300348,0,34793.651619300348,34793.651619300348,34793.651619300348,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G25,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G25,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G25,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G25,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G25,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G25,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G25,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G25,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G25,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G25,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G25,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G25,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G25,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G25,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G25,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G25,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G25,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G25,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G25,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G25,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5041","","Park Embellishment","","ALEXANDRA HILLS - REDRUTH ROAD DRAINAGE RESERVE UPGRADE","2-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,249192,0,null,null,null,{"$f":"IFERROR(R26*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q26*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q26*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S26*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q26*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q26*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":249192},249192,{"$f":"IFERROR(T26*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q26*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q26*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},249192,{"$f":"IFERROR((X26*(1+((VLOOKUP(L26*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H26:VR26)","v":0},0,{"$f":"IFERROR((AA26*(1+((VLOOKUP(P26*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G26","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G26,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G26,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G26,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G26,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G26,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G26,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G26,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G26,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G26,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G26,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G26,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G26,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G26,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G26,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G26,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G26,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G26,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G26,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G26,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G26,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5043","","Park Embellishment","","ALEXANDRA HILLS - SEVENOAKS STREET PARK UPGRADE","2-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,402105,0,null,null,null,{"$f":"IFERROR(R27*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q27*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q27*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S27*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q27*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q27*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":402105},402105,{"$f":"IFERROR(T27*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q27*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q27*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},402105,{"$f":"IFERROR((X27*(1+((VLOOKUP(L27*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H27:VR27)","v":0},0,{"$f":"IFERROR((AA27*(1+((VLOOKUP(P27*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G27","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G27,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G27,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G27,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G27,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G27,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G27,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G27,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G27,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G27,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G27,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G27,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G27,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G27,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G27,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G27,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G27,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G27,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G27,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G27,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G27,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5044","","Park Embellishment","","ALEXANDRA HILLS - SNOWDON STREET PARK UPGRADE","1-Local","",null,null,null,"",2027,2027,2027,2027,2016,0,14159,0,null,null,null,{"$f":"IFERROR(R28*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q28*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q28*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S28*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q28*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q28*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":14159},14159,{"$f":"IFERROR(T28*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q28*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q28*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},14159,{"$f":"IFERROR((X28*(1+((VLOOKUP(L28*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H28:VR28)","v":18232.166265908931},18232.166265908931,{"$f":"IFERROR((AA28*(1+((VLOOKUP(P28*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},18232.166265908931,0,{"$f":"'Parks Cons Cost NPV Calcs'!G28","v":8186.9796469849689},8186.9796469849689,0,8186.9796469849689,8186.9796469849689,8186.9796469849689,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G28,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G28,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G28,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G28,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G28,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G28,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G28,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G28,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G28,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G28,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G28,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G28,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G28,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G28,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G28,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G28,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G28,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G28,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G28,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G28,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5045","","Park Embellishment","","ALEXANDRA HILLS - SUSSEX STREET PARK UPGRADE","2-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,263351,0,null,null,null,{"$f":"IFERROR(R29*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q29*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q29*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S29*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q29*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q29*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":263351},263351,{"$f":"IFERROR(T29*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q29*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q29*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},263351,{"$f":"IFERROR((X29*(1+((VLOOKUP(L29*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H29:VR29)","v":0},0,{"$f":"IFERROR((AA29*(1+((VLOOKUP(P29*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G29","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G29,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G29,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G29,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G29,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G29,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G29,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G29,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G29,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G29,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G29,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G29,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G29,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G29,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G29,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G29,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G29,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G29,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G29,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G29,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G29,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5046","","Park Embellishment","","ALEXANDRA HILLS - VALANTINE PARK UPGRADE","1-District","",null,null,null,"",2022,2022,2022,2022,2016,0,710763,0,null,null,null,{"$f":"IFERROR(R30*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q30*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q30*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S30*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q30*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q30*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":710763},710763,{"$f":"IFERROR(T30*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q30*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q30*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},710763,{"$f":"IFERROR((X30*(1+((VLOOKUP(L30*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H30:VR30)","v":815865.98134819407},815865.98134819407,{"$f":"IFERROR((AA30*(1+((VLOOKUP(P30*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},815865.98134819407,0,{"$f":"'Parks Cons Cost NPV Calcs'!G30","v":527176.85716047382},527176.85716047382,0,527176.85716047382,527176.85716047382,527176.85716047382,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G30,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G30,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G30,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G30,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G30,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G30,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G30,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G30,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G30,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G30,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G30,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G30,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G30,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G30,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G30,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G30,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G30,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G30,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G30,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G30,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5048","","Park Embellishment","","ALEXANDRA HILLS - WIMBORNE ROAD PARK UPGRADE","2-District","",null,null,null,"",2026,2026,2026,2026,2016,0,579796,0,null,null,null,{"$f":"IFERROR(R31*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q31*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q31*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S31*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q31*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q31*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":579796},579796,{"$f":"IFERROR(T31*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q31*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q31*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},579796,{"$f":"IFERROR((X31*(1+((VLOOKUP(L31*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H31:VR31)","v":729623.09134615434},729623.09134615434,{"$f":"IFERROR((AA31*(1+((VLOOKUP(P31*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},729623.09134615434,0,{"$f":"'Parks Cons Cost NPV Calcs'!G31","v":352366.346090468},352366.346090468,0,352366.346090468,352366.346090468,352366.346090468,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G31,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G31,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G31,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G31,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G31,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G31,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G31,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G31,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G31,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G31,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G31,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G31,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G31,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G31,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G31,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G31,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G31,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G31,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G31,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G31,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5049","","Park Embellishment","","ALEXANDRA HILLS - WINDEMERE ROAD PARK UPGRADE","2-District","",null,null,null,"",2022,2022,2022,2022,2016,0,505463,0,null,null,null,{"$f":"IFERROR(R32*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q32*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q32*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S32*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q32*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q32*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":505463},505463,{"$f":"IFERROR(T32*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q32*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q32*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},505463,{"$f":"IFERROR((X32*(1+((VLOOKUP(L32*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H32:VR32)","v":580207.56079059013},580207.56079059013,{"$f":"IFERROR((AA32*(1+((VLOOKUP(P32*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},580207.56079059013,0,{"$f":"'Parks Cons Cost NPV Calcs'!G32","v":374904.70909558405},374904.70909558405,0,374904.70909558405,374904.70909558405,374904.70909558405,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G32,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G32,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G32,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G32,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G32,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G32,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G32,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G32,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G32,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G32,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G32,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G32,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G32,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G32,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G32,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G32,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G32,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G32,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G32,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G32,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5051","","Park Embellishment","","ALEXANDRA HILLS - WORKINGTON STREET PARK UPGRADE","2-Local","",null,null,null,"",2027,2027,2027,2027,2016,0,60174,0,null,null,null,{"$f":"IFERROR(R33*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q33*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q33*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S33*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q33*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q33*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":60174},60174,{"$f":"IFERROR(T33*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q33*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q33*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},60174,{"$f":"IFERROR((X33*(1+((VLOOKUP(L33*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H33:VR33)","v":77484.453201836572},77484.453201836572,{"$f":"IFERROR((AA33*(1+((VLOOKUP(P33*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},77484.453201836572,0,{"$f":"'Parks Cons Cost NPV Calcs'!G33","v":34793.651619300348},34793.651619300348,0,34793.651619300348,34793.651619300348,34793.651619300348,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G33,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G33,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G33,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G33,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G33,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G33,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G33,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G33,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G33,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G33,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G33,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G33,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G33,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G33,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G33,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G33,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G33,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G33,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G33,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G33,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5053","","Park Embellishment","","AMITY POINT - AMITY POINT RECREATION RESERVE UPGRADE","Citywide","",null,null,null,"",2027,2027,2027,2027,2016,0,56635,0,null,null,null,{"$f":"IFERROR(R34*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q34*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q34*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S34*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q34*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q34*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":56635},56635,{"$f":"IFERROR(T34*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q34*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q34*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},56635,{"$f":"IFERROR((X34*(1+((VLOOKUP(L34*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H34:VR34)","v":72927.377390334921},72927.377390334921,{"$f":"IFERROR((AA34*(1+((VLOOKUP(P34*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},72927.377390334921,0,{"$f":"'Parks Cons Cost NPV Calcs'!G34","v":32747.340370576574},32747.340370576574,0,32747.340370576574,32747.340370576574,32747.340370576574,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G34,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G34,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G34,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G34,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G34,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G34,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G34,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G34,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G34,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G34,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G34,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G34,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G34,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G34,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G34,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G34,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G34,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G34,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G34,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G34,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5061","","Park Embellishment","","BIRKDALE - BAILEY ROAD PARK UPGRADE","1-District","",null,null,null,"",2022,2022,2022,2022,2016,0,755363,0,null,null,null,{"$f":"IFERROR(R35*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q35*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q35*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S35*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q35*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q35*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":755363},755363,{"$f":"IFERROR(T35*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q35*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q35*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},755363,{"$f":"IFERROR((X35*(1+((VLOOKUP(L35*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H35:VR35)","v":867061.13749465847},867061.13749465847,{"$f":"IFERROR((AA35*(1+((VLOOKUP(P35*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},867061.13749465847,0,{"$f":"'Parks Cons Cost NPV Calcs'!G35","v":560256.92439717171},560256.92439717171,0,560256.92439717171,560256.92439717171,560256.92439717171,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G35,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G35,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G35,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G35,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G35,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G35,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G35,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G35,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G35,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G35,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G35,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G35,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G35,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G35,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G35,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G35,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G35,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G35,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G35,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G35,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5064","","Park Embellishment","","BIRKDALE - BATH STREET PARK UPGRADE","1-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,44600,0,null,null,null,{"$f":"IFERROR(R36*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q36*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q36*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S36*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q36*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q36*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":44600},44600,{"$f":"IFERROR(T36*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q36*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q36*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},44600,{"$f":"IFERROR((X36*(1+((VLOOKUP(L36*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H36:VR36)","v":0},0,{"$f":"IFERROR((AA36*(1+((VLOOKUP(P36*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G36","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G36,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G36,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G36,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G36,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G36,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G36,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G36,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G36,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G36,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G36,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G36,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G36,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G36,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G36,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G36,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G36,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G36,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G36,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G36,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G36,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5069","","Park Embellishment","","BIRKDALE - BYNG ROAD PARK UPGRADE","1-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,283173,0,null,null,null,{"$f":"IFERROR(R37*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q37*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q37*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S37*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q37*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q37*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":283173},283173,{"$f":"IFERROR(T37*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q37*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q37*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},283173,{"$f":"IFERROR((X37*(1+((VLOOKUP(L37*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H37:VR37)","v":0},0,{"$f":"IFERROR((AA37*(1+((VLOOKUP(P37*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G37","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G37,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G37,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G37,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G37,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G37,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G37,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G37,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G37,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G37,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G37,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G37,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G37,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G37,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G37,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G37,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G37,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G37,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G37,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G37,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G37,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5075","","Park Embellishment","","BIRKDALE - CREEK ROAD PARK UPGRADE","1-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,253439,0,null,null,null,{"$f":"IFERROR(R38*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q38*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q38*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S38*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q38*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q38*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":253439},253439,{"$f":"IFERROR(T38*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q38*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q38*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},253439,{"$f":"IFERROR((X38*(1+((VLOOKUP(L38*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H38:VR38)","v":0},0,{"$f":"IFERROR((AA38*(1+((VLOOKUP(P38*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G38","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G38,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G38,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G38,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G38,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G38,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G38,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G38,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G38,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G38,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G38,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G38,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G38,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G38,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G38,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G38,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G38,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G38,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G38,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G38,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G38,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5079","","Park Embellishment","","BIRKDALE - FUCHSIA CLOSE PARK UPGRADE","1-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,18406,0,null,null,null,{"$f":"IFERROR(R39*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q39*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q39*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S39*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q39*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q39*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":18406},18406,{"$f":"IFERROR(T39*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q39*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q39*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},18406,{"$f":"IFERROR((X39*(1+((VLOOKUP(L39*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H39:VR39)","v":0},0,{"$f":"IFERROR((AA39*(1+((VLOOKUP(P39*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G39","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G39,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G39,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G39,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G39,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G39,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G39,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G39,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G39,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G39,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G39,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G39,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G39,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G39,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G39,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G39,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G39,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G39,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G39,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G39,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G39,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5083","","Park Embellishment","","BIRKDALE - GOODGE COURT PARK UPGRADE","1-Local","",null,null,null,"",2027,2027,2027,2027,2016,0,104774,0,null,null,null,{"$f":"IFERROR(R40*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q40*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q40*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S40*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q40*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q40*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":104774},104774,{"$f":"IFERROR(T40*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q40*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q40*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},104774,{"$f":"IFERROR((X40*(1+((VLOOKUP(L40*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H40:VR40)","v":134914.68241714401},134914.68241714401,{"$f":"IFERROR((AA40*(1+((VLOOKUP(P40*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},134914.68241714401,0,{"$f":"'Parks Cons Cost NPV Calcs'!G40","v":60582.146022544184},60582.146022544184,0,60582.146022544184,60582.146022544184,60582.146022544184,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G40,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G40,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G40,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G40,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G40,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G40,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G40,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G40,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G40,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G40,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G40,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G40,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G40,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G40,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G40,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G40,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G40,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G40,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G40,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G40,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5087","","Park Embellishment","","BIRKDALE - JUANITA STREET PARK UPGRADE","1-Local","",null,null,null,"",2027,2027,2027,2027,2016,0,249192,0,null,null,null,{"$f":"IFERROR(R41*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q41*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q41*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S41*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q41*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q41*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":249192},249192,{"$f":"IFERROR(T41*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q41*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q41*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},249192,{"$f":"IFERROR((X41*(1+((VLOOKUP(L41*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H41:VR41)","v":320877.88517087209},320877.88517087209,{"$f":"IFERROR((AA41*(1+((VLOOKUP(P41*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},320877.88517087209,0,{"$f":"'Parks Cons Cost NPV Calcs'!G41","v":144087.14119581031},144087.14119581031,0,144087.14119581031,144087.14119581031,144087.14119581031,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G41,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G41,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G41,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G41,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G41,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G41,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G41,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G41,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G41,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G41,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G41,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G41,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G41,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G41,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G41,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G41,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G41,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G41,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G41,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G41,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5089","","Park Embellishment","","BIRKDALE - JUDY HOLT RECREATION RESERVE UPGRADE","Citywide","",null,null,null,"",2021,2021,2021,2021,2016,0,1886189,0,null,null,null,{"$f":"IFERROR(R42*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q42*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q42*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S42*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q42*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q42*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":1886189},1886189,{"$f":"IFERROR(T42*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q42*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q42*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},1886189,{"$f":"IFERROR((X42*(1+((VLOOKUP(L42*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H42:VR42)","v":2115908.5110217524},2115908.5110217524,{"$f":"IFERROR((AA42*(1+((VLOOKUP(P42*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},2115908.5110217524,0,{"$f":"'Parks Cons Cost NPV Calcs'!G42","v":1470431.5478536363},1470431.5478536363,0,1470431.5478536363,1470431.5478536363,1470431.5478536363,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G42,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G42,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G42,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G42,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G42,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G42,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G42,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G42,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G42,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G42,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G42,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G42,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G42,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G42,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G42,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G42,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G42,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G42,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G42,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G42,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5090","","Park Embellishment","","BIRKDALE - LACHLAN STREET PARK UPGRADE","1-District","",null,null,null,"",2027,2027,2027,2027,2016,0,70793,0,null,null,null,{"$f":"IFERROR(R43*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q43*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q43*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S43*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q43*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q43*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":70793},70793,{"$f":"IFERROR(T43*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q43*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q43*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},70793,{"$f":"IFERROR((X43*(1+((VLOOKUP(L43*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H43:VR43)","v":91158.255982943068},91158.255982943068,{"$f":"IFERROR((AA43*(1+((VLOOKUP(P43*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},91158.255982943068,0,{"$f":"'Parks Cons Cost NPV Calcs'!G43","v":40933.741800198244},40933.741800198244,0,40933.741800198244,40933.741800198244,40933.741800198244,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G43,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G43,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G43,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G43,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G43,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G43,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G43,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G43,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G43,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G43,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G43,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G43,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G43,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G43,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G43,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G43,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G43,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G43,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G43,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G43,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5092","","Park Embellishment","","BIRKDALE - LEICESTER STREET PARK UPGRADE","1-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,60174,0,null,null,null,{"$f":"IFERROR(R44*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q44*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q44*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S44*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q44*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q44*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":60174},60174,{"$f":"IFERROR(T44*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q44*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q44*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},60174,{"$f":"IFERROR((X44*(1+((VLOOKUP(L44*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H44:VR44)","v":0},0,{"$f":"IFERROR((AA44*(1+((VLOOKUP(P44*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G44","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G44,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G44,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G44,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G44,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G44,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G44,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G44,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G44,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G44,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G44,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G44,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G44,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G44,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G44,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G44,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G44,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G44,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G44,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G44,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G44,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5095","","Park Embellishment","","BIRKDALE - LOBELIA STREET PARK UPGRADE","1-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,60174,0,null,null,null,{"$f":"IFERROR(R45*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q45*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q45*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S45*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q45*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q45*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":60174},60174,{"$f":"IFERROR(T45*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q45*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q45*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},60174,{"$f":"IFERROR((X45*(1+((VLOOKUP(L45*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H45:VR45)","v":0},0,{"$f":"IFERROR((AA45*(1+((VLOOKUP(P45*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G45","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G45,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G45,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G45,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G45,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G45,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G45,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G45,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G45,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G45,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G45,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G45,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G45,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G45,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G45,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G45,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G45,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G45,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G45,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G45,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G45,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5104","","Park Embellishment","","WELLINGTON POINT - NELSON ROAD PARK UPGRADE","1-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,14159,0,null,null,null,{"$f":"IFERROR(R46*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q46*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q46*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S46*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q46*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q46*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":14159},14159,{"$f":"IFERROR(T46*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q46*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q46*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},14159,{"$f":"IFERROR((X46*(1+((VLOOKUP(L46*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H46:VR46)","v":0},0,{"$f":"IFERROR((AA46*(1+((VLOOKUP(P46*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G46","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G46,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G46,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G46,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G46,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G46,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G46,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G46,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G46,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G46,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G46,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G46,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G46,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G46,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G46,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G46,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G46,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G46,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G46,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G46,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G46,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5106","","Park Embellishment","","BIRKDALE - PEDWELL PLACE PARK UPGRADE","1-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,44600,0,null,null,null,{"$f":"IFERROR(R47*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q47*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q47*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S47*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q47*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q47*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":44600},44600,{"$f":"IFERROR(T47*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q47*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q47*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},44600,{"$f":"IFERROR((X47*(1+((VLOOKUP(L47*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H47:VR47)","v":0},0,{"$f":"IFERROR((AA47*(1+((VLOOKUP(P47*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G47","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G47,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G47,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G47,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G47,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G47,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G47,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G47,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G47,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G47,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G47,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G47,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G47,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G47,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G47,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G47,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G47,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G47,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G47,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G47,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G47,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5108","","Park Embellishment","","BIRKDALE - PISTACHIO COURT PARK UPGRADE","1-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,205300,0,null,null,null,{"$f":"IFERROR(R48*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q48*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q48*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S48*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q48*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q48*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":205300},205300,{"$f":"IFERROR(T48*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q48*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q48*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},205300,{"$f":"IFERROR((X48*(1+((VLOOKUP(L48*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H48:VR48)","v":0},0,{"$f":"IFERROR((AA48*(1+((VLOOKUP(P48*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G48","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G48,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G48,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G48,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G48,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G48,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G48,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G48,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G48,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G48,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G48,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G48,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G48,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G48,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G48,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G48,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G48,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G48,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G48,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G48,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G48,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5111","","Park Embellishment","","BIRKDALE - ROBINSON PARK UPGRADE","1-Local","",null,null,null,"",2027,2027,2027,2027,2016,0,4248,0,null,null,null,{"$f":"IFERROR(R49*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q49*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q49*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S49*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q49*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q49*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":4248},4248,{"$f":"IFERROR(T49*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q49*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q49*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},4248,{"$f":"IFERROR((X49*(1+((VLOOKUP(L49*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H49:VR49)","v":5470.0361817629164},5470.0361817629164,{"$f":"IFERROR((AA49*(1+((VLOOKUP(P49*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},5470.0361817629164,0,{"$f":"'Parks Cons Cost NPV Calcs'!G49","v":2456.2673593044815},2456.2673593044815,0,2456.2673593044815,2456.2673593044815,2456.2673593044815,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G49,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G49,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G49,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G49,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G49,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G49,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G49,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G49,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G49,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G49,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G49,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G49,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G49,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G49,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G49,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G49,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G49,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G49,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G49,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G49,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5114","","Park Embellishment","","BIRKDALE - SUNNYBAY DRIVE PARK UPGRADE","1-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,134507,0,null,null,null,{"$f":"IFERROR(R50*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q50*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q50*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S50*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q50*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q50*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":134507},134507,{"$f":"IFERROR(T50*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q50*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q50*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},134507,{"$f":"IFERROR((X50*(1+((VLOOKUP(L50*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H50:VR50)","v":0},0,{"$f":"IFERROR((AA50*(1+((VLOOKUP(P50*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G50","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G50,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G50,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G50,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G50,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G50,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G50,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G50,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G50,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G50,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G50,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G50,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G50,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G50,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G50,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G50,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G50,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G50,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G50,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G50,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G50,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5118","","Park Embellishment","","WELLINGTON POINT - THREE PADDOCKS PARK UPGRADE","1-District","",null,null,null,"",2031,2031,2031,2031,2016,0,488473,0,null,null,null,{"$f":"IFERROR(R51*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q51*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q51*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S51*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q51*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q51*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":488473},488473,{"$f":"IFERROR(T51*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q51*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q51*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},488473,{"$f":"IFERROR((X51*(1+((VLOOKUP(L51*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H51:VR51)","v":0},0,{"$f":"IFERROR((AA51*(1+((VLOOKUP(P51*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G51","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G51,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G51,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G51,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G51,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G51,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G51,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G51,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G51,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G51,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G51,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G51,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G51,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G51,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G51,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G51,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G51,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G51,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G51,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G51,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G51,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5119","","Park Embellishment","","BIRKDALE - TULIPWOOD DRIVE PARK UPGRADE","1-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,253439,0,null,null,null,{"$f":"IFERROR(R52*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q52*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q52*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S52*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q52*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q52*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":253439},253439,{"$f":"IFERROR(T52*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q52*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q52*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},253439,{"$f":"IFERROR((X52*(1+((VLOOKUP(L52*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H52:VR52)","v":0},0,{"$f":"IFERROR((AA52*(1+((VLOOKUP(P52*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G52","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G52,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G52,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G52,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G52,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G52,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G52,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G52,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G52,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G52,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G52,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G52,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G52,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G52,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G52,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G52,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G52,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G52,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G52,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G52,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G52,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5120","","Park Embellishment","","BIRKDALE - TULLOCH DRIVE PARK UPGRADE","1-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,60174,0,null,null,null,{"$f":"IFERROR(R53*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q53*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q53*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S53*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q53*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q53*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":60174},60174,{"$f":"IFERROR(T53*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q53*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q53*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},60174,{"$f":"IFERROR((X53*(1+((VLOOKUP(L53*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H53:VR53)","v":0},0,{"$f":"IFERROR((AA53*(1+((VLOOKUP(P53*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G53","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G53,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G53,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G53,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G53,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G53,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G53,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G53,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G53,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G53,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G53,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G53,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G53,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G53,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G53,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G53,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G53,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G53,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G53,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G53,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G53,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5123","","Park Embellishment","","BIRKDALE - TINGALPA CREEK CORRIDOR - WHITEHALL AVENUE UPGRADE","1-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,263351,0,null,null,null,{"$f":"IFERROR(R54*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q54*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q54*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S54*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q54*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q54*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":263351},263351,{"$f":"IFERROR(T54*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q54*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q54*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},263351,{"$f":"IFERROR((X54*(1+((VLOOKUP(L54*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H54:VR54)","v":0},0,{"$f":"IFERROR((AA54*(1+((VLOOKUP(P54*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G54","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G54,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G54,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G54,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G54,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G54,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G54,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G54,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G54,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G54,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G54,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G54,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G54,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G54,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G54,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G54,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G54,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G54,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G54,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G54,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G54,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5124","","Park Embellishment","","BIRKDALE - WILLIAM EICKENLOFF PARK UPGRADE","1-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,60174,0,null,null,null,{"$f":"IFERROR(R55*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q55*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q55*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S55*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q55*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q55*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":60174},60174,{"$f":"IFERROR(T55*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q55*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q55*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},60174,{"$f":"IFERROR((X55*(1+((VLOOKUP(L55*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H55:VR55)","v":0},0,{"$f":"IFERROR((AA55*(1+((VLOOKUP(P55*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G55","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G55,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G55,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G55,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G55,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G55,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G55,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G55,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G55,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G55,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G55,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G55,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G55,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G55,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G55,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G55,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G55,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G55,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G55,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G55,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G55,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5125","","Park Embellishment","","BIRKDALE - WILLIAM TAYLOR MEMORIAL PARK UPGRADE","1-Local","",null,null,null,"",2027,2027,2027,2027,2016,0,161408,0,null,null,null,{"$f":"IFERROR(R56*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q56*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q56*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S56*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q56*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q56*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":161408},161408,{"$f":"IFERROR(T56*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q56*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q56*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},161408,{"$f":"IFERROR((X56*(1+((VLOOKUP(L56*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H56:VR56)","v":207840.77213417814},207840.77213417814,{"$f":"IFERROR((AA56*(1+((VLOOKUP(P56*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},207840.77213417814,0,{"$f":"'Parks Cons Cost NPV Calcs'!G56","v":93328.908175757446},93328.908175757446,0,93328.908175757446,93328.908175757446,93328.908175757446,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G56,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G56,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G56,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G56,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G56,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G56,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G56,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G56,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G56,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G56,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G56,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G56,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G56,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G56,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G56,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G56,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G56,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G56,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G56,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G56,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5128","","Park Embellishment","","BIRKDALE - WREN COURT PARK UPGRADE","1-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,104774,0,null,null,null,{"$f":"IFERROR(R57*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q57*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q57*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S57*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q57*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q57*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":104774},104774,{"$f":"IFERROR(T57*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q57*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q57*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},104774,{"$f":"IFERROR((X57*(1+((VLOOKUP(L57*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H57:VR57)","v":0},0,{"$f":"IFERROR((AA57*(1+((VLOOKUP(P57*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G57","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G57,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G57,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G57,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G57,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G57,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G57,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G57,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G57,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G57,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G57,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G57,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G57,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G57,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G57,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G57,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G57,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G57,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G57,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G57,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G57,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5131","","Park Embellishment","","CAPALABA - GUNDAGAI DRIVE PARK UPGRADE","2-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,518914,0,null,null,null,{"$f":"IFERROR(R58*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q58*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q58*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S58*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q58*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q58*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":518914},518914,{"$f":"IFERROR(T58*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q58*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q58*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},518914,{"$f":"IFERROR((X58*(1+((VLOOKUP(L58*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H58:VR58)","v":0},0,{"$f":"IFERROR((AA58*(1+((VLOOKUP(P58*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G58","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G58,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G58,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G58,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G58,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G58,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G58,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G58,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G58,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G58,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G58,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G58,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G58,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G58,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G58,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G58,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G58,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G58,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G58,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G58,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G58,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5132","","Park Embellishment","","CAPALABA - BLARNEY STREET PARK UPGRADE","2-Local","",null,null,null,"",2027,2027,2027,2027,2016,0,60174,0,null,null,null,{"$f":"IFERROR(R59*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q59*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q59*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S59*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q59*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q59*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":60174},60174,{"$f":"IFERROR(T59*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q59*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q59*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},60174,{"$f":"IFERROR((X59*(1+((VLOOKUP(L59*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H59:VR59)","v":77484.453201836572},77484.453201836572,{"$f":"IFERROR((AA59*(1+((VLOOKUP(P59*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},77484.453201836572,0,{"$f":"'Parks Cons Cost NPV Calcs'!G59","v":34793.651619300348},34793.651619300348,0,34793.651619300348,34793.651619300348,34793.651619300348,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G59,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G59,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G59,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G59,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G59,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G59,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G59,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G59,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G59,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G59,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G59,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G59,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G59,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G59,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G59,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G59,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G59,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G59,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G59,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G59,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5133","","Park Embellishment","","CAPALABA - BOWEN STREET PARK UPGRADE","1-Local","",null,null,null,"",2027,2027,2027,2027,2016,0,60174,0,null,null,null,{"$f":"IFERROR(R60*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q60*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q60*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S60*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q60*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q60*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":60174},60174,{"$f":"IFERROR(T60*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q60*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q60*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},60174,{"$f":"IFERROR((X60*(1+((VLOOKUP(L60*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H60:VR60)","v":77484.453201836572},77484.453201836572,{"$f":"IFERROR((AA60*(1+((VLOOKUP(P60*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},77484.453201836572,0,{"$f":"'Parks Cons Cost NPV Calcs'!G60","v":34793.651619300348},34793.651619300348,0,34793.651619300348,34793.651619300348,34793.651619300348,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G60,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G60,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G60,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G60,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G60,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G60,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G60,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G60,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G60,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G60,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G60,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G60,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G60,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G60,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G60,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G60,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G60,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G60,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G60,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G60,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5134","","Park Embellishment","","CAPALABA - BROSNAN DRIVE PARK UPGRADE","2-District","",null,null,null,"",2031,2031,2031,2031,2016,0,449537,0,null,null,null,{"$f":"IFERROR(R61*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q61*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q61*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S61*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q61*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q61*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":449537},449537,{"$f":"IFERROR(T61*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q61*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q61*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},449537,{"$f":"IFERROR((X61*(1+((VLOOKUP(L61*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H61:VR61)","v":0},0,{"$f":"IFERROR((AA61*(1+((VLOOKUP(P61*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G61","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G61,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G61,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G61,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G61,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G61,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G61,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G61,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G61,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G61,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G61,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G61,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G61,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G61,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G61,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G61,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G61,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G61,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G61,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G61,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G61,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5138","","Park Embellishment","","CAPALABA - CAPALABA REGIONAL PARK UPGRADE","Citywide","",null,null,null,"",2029,2029,2029,2029,2016,0,264058,0,null,null,null,{"$f":"IFERROR(R62*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q62*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q62*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S62*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q62*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q62*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":264058},264058,{"$f":"IFERROR(T62*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q62*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q62*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},264058,{"$f":"IFERROR((X62*(1+((VLOOKUP(L62*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H62:VR62)","v":0},0,{"$f":"IFERROR((AA62*(1+((VLOOKUP(P62*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G62","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G62,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G62,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G62,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G62,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G62,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G62,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G62,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G62,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G62,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G62,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G62,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G62,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G62,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G62,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G62,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G62,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G62,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G62,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G62,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G62,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5139","","Park Embellishment","","CAPALABA - CHANTELLE COURT PARK UPGRADE","2-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,63006,0,null,null,null,{"$f":"IFERROR(R63*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q63*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q63*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S63*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q63*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q63*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":63006},63006,{"$f":"IFERROR(T63*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q63*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q63*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},63006,{"$f":"IFERROR((X63*(1+((VLOOKUP(L63*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H63:VR63)","v":0},0,{"$f":"IFERROR((AA63*(1+((VLOOKUP(P63*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G63","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G63,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G63,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G63,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G63,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G63,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G63,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G63,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G63,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G63,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G63,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G63,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G63,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G63,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G63,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G63,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G63,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G63,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G63,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G63,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G63,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5146","","Park Embellishment","","CAPALABA - CROTONA ROAD WEST PARK UPGRADE","2-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,148666,0,null,null,null,{"$f":"IFERROR(R64*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q64*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q64*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S64*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q64*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q64*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":148666},148666,{"$f":"IFERROR(T64*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q64*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q64*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},148666,{"$f":"IFERROR((X64*(1+((VLOOKUP(L64*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H64:VR64)","v":0},0,{"$f":"IFERROR((AA64*(1+((VLOOKUP(P64*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G64","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G64,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G64,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G64,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G64,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G64,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G64,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G64,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G64,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G64,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G64,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G64,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G64,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G64,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G64,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G64,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G64,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G64,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G64,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G64,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G64,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5156","","Park Embellishment","","CAPALABA - HOWLETTS ROAD PARK UPGRADE","2-Local","",null,null,null,"",2027,2027,2027,2027,2016,0,147958,0,null,null,null,{"$f":"IFERROR(R65*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q65*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q65*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S65*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q65*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q65*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":147958},147958,{"$f":"IFERROR(T65*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q65*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q65*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},147958,{"$f":"IFERROR((X65*(1+((VLOOKUP(L65*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H65:VR65)","v":190521.5662385305},190521.5662385305,{"$f":"IFERROR((AA65*(1+((VLOOKUP(P65*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},190521.5662385305,0,{"$f":"'Parks Cons Cost NPV Calcs'!G65","v":85551.8846393532},85551.8846393532,0,85551.8846393532,85551.8846393532,85551.8846393532,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G65,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G65,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G65,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G65,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G65,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G65,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G65,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G65,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G65,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G65,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G65,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G65,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G65,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G65,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G65,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G65,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G65,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G65,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G65,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G65,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5158","","Park Embellishment","","CAPALABA - JACARANDA ROAD PARK UPGRADE","2-Local","",null,null,null,"",2027,2027,2027,2027,2016,0,14159,0,null,null,null,{"$f":"IFERROR(R66*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q66*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q66*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S66*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q66*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q66*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":14159},14159,{"$f":"IFERROR(T66*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q66*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q66*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},14159,{"$f":"IFERROR((X66*(1+((VLOOKUP(L66*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H66:VR66)","v":18232.166265908931},18232.166265908931,{"$f":"IFERROR((AA66*(1+((VLOOKUP(P66*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},18232.166265908931,0,{"$f":"'Parks Cons Cost NPV Calcs'!G66","v":8186.9796469849689},8186.9796469849689,0,8186.9796469849689,8186.9796469849689,8186.9796469849689,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G66,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G66,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G66,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G66,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G66,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G66,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G66,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G66,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G66,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G66,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G66,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G66,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G66,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G66,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G66,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G66,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G66,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G66,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G66,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G66,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5159","","Park Embellishment","","CAPALABA - JOHN FREDERICK PARK UPGRADE","Citywide","",null,null,null,"",2027,2027,2027,2027,2016,0,846394,0,null,null,null,{"$f":"IFERROR(R67*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q67*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q67*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S67*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q67*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q67*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":846394},846394,{"$f":"IFERROR(T67*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q67*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q67*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},846394,{"$f":"IFERROR((X67*(1+((VLOOKUP(L67*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H67:VR67)","v":1089878.9557502454},1089878.9557502454,{"$f":"IFERROR((AA67*(1+((VLOOKUP(P67*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},1089878.9557502454,0,{"$f":"'Parks Cons Cost NPV Calcs'!G67","v":489399.70699415193},489399.70699415193,0,489399.70699415193,489399.70699415193,489399.70699415193,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G67,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G67,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G67,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G67,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G67,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G67,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G67,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G67,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G67,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G67,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G67,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G67,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G67,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G67,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G67,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G67,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G67,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G67,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G67,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G67,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5161","","Park Embellishment","","CAPALABA - JUPITER STREET PARK UPGRADE","2-Local","",null,null,null,"",2027,2027,2027,2027,2016,0,249192,0,null,null,null,{"$f":"IFERROR(R68*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q68*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q68*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S68*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q68*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q68*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":249192},249192,{"$f":"IFERROR(T68*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q68*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q68*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},249192,{"$f":"IFERROR((X68*(1+((VLOOKUP(L68*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H68:VR68)","v":320877.88517087209},320877.88517087209,{"$f":"IFERROR((AA68*(1+((VLOOKUP(P68*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},320877.88517087209,0,{"$f":"'Parks Cons Cost NPV Calcs'!G68","v":144087.14119581031},144087.14119581031,0,144087.14119581031,144087.14119581031,144087.14119581031,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G68,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G68,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G68,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G68,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G68,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G68,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G68,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G68,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G68,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G68,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G68,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G68,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G68,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G68,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G68,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G68,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G68,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G68,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G68,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G68,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5166","","Park Embellishment","","CAPALABA - KRIMMER PLACE PARK UPGRADE","2-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,104774,0,null,null,null,{"$f":"IFERROR(R69*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q69*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q69*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S69*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q69*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q69*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":104774},104774,{"$f":"IFERROR(T69*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q69*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q69*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},104774,{"$f":"IFERROR((X69*(1+((VLOOKUP(L69*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H69:VR69)","v":0},0,{"$f":"IFERROR((AA69*(1+((VLOOKUP(P69*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G69","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G69,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G69,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G69,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G69,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G69,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G69,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G69,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G69,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G69,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G69,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G69,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G69,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G69,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G69,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G69,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G69,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G69,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G69,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G69,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G69,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5167","","Park Embellishment","","CAPALABA - LAWLOR RESERVE UPGRADE","2-Local","",null,null,null,"",2027,2027,2027,2027,2016,0,60174,0,null,null,null,{"$f":"IFERROR(R70*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q70*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q70*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S70*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q70*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q70*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":60174},60174,{"$f":"IFERROR(T70*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q70*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q70*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},60174,{"$f":"IFERROR((X70*(1+((VLOOKUP(L70*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H70:VR70)","v":77484.453201836572},77484.453201836572,{"$f":"IFERROR((AA70*(1+((VLOOKUP(P70*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},77484.453201836572,0,{"$f":"'Parks Cons Cost NPV Calcs'!G70","v":34793.651619300348},34793.651619300348,0,34793.651619300348,34793.651619300348,34793.651619300348,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G70,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G70,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G70,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G70,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G70,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G70,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G70,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G70,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G70,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G70,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G70,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G70,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G70,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G70,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G70,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G70,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G70,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G70,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G70,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G70,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5168","","Park Embellishment","","CAPALABA - LITTLE KILLARNEY PARK UPGRADE","2-Local","",null,null,null,"",2027,2027,2027,2027,2016,0,18406,0,null,null,null,{"$f":"IFERROR(R71*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q71*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q71*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S71*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q71*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q71*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":18406},18406,{"$f":"IFERROR(T71*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q71*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q71*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},18406,{"$f":"IFERROR((X71*(1+((VLOOKUP(L71*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H71:VR71)","v":23700.914774371053},23700.914774371053,{"$f":"IFERROR((AA71*(1+((VLOOKUP(P71*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},23700.914774371053,0,{"$f":"'Parks Cons Cost NPV Calcs'!G71","v":10642.668788926148},10642.668788926148,0,10642.668788926148,10642.668788926148,10642.668788926148,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G71,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G71,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G71,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G71,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G71,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G71,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G71,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G71,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G71,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G71,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G71,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G71,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G71,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G71,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G71,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G71,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G71,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G71,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G71,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G71,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5172","","Park Embellishment","","CAPALABA - COOLNWYNPIN CREEK CORRIDOR - MACQUARIE STREET UPGRADE","2-Local","",null,null,null,"",2027,2027,2027,2027,2016,0,60174,0,null,null,null,{"$f":"IFERROR(R72*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q72*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q72*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S72*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q72*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q72*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":60174},60174,{"$f":"IFERROR(T72*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q72*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q72*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},60174,{"$f":"IFERROR((X72*(1+((VLOOKUP(L72*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H72:VR72)","v":77484.453201836572},77484.453201836572,{"$f":"IFERROR((AA72*(1+((VLOOKUP(P72*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},77484.453201836572,0,{"$f":"'Parks Cons Cost NPV Calcs'!G72","v":34793.651619300348},34793.651619300348,0,34793.651619300348,34793.651619300348,34793.651619300348,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G72,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G72,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G72,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G72,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G72,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G72,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G72,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G72,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G72,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G72,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G72,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G72,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G72,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G72,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G72,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G72,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G72,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G72,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G72,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G72,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5174","","Park Embellishment","","CAPALABA - MCTAGGART STREET PARK UPGRADE","2-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,44600,0,null,null,null,{"$f":"IFERROR(R73*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q73*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q73*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S73*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q73*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q73*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":44600},44600,{"$f":"IFERROR(T73*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q73*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q73*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},44600,{"$f":"IFERROR((X73*(1+((VLOOKUP(L73*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H73:VR73)","v":0},0,{"$f":"IFERROR((AA73*(1+((VLOOKUP(P73*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G73","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G73,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G73,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G73,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G73,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G73,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G73,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G73,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G73,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G73,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G73,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G73,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G73,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G73,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G73,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G73,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G73,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G73,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G73,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G73,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G73,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5177","","Park Embellishment","","CAPALABA - NANGANDO STREET PARK UPGRADE","2-Local","",null,null,null,"",2027,2027,2027,2027,2016,0,63006,0,null,null,null,{"$f":"IFERROR(R74*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q74*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q74*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S74*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q74*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q74*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":63006},63006,{"$f":"IFERROR(T74*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q74*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q74*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},63006,{"$f":"IFERROR((X74*(1+((VLOOKUP(L74*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H74:VR74)","v":81131.143989678516},81131.143989678516,{"$f":"IFERROR((AA74*(1+((VLOOKUP(P74*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},81131.143989678516,{"$f":"IFERROR(AC74*((1+Park_ADR)^(Park_MSY*1-L74*1)),0)","v":0},{"$f":"'Parks Cons Cost NPV Calcs'!G74","v":36431.163192169995},36431.163192169995,{"$f":"IFERROR(AF74*((1+Park_ADR)^(Park_MSY*1-P74*1)),0)","v":0},36431.163192169995,{"$f":"AL74*(1-V74)","v":36431.163192169995},{"$f":"AL74*(1-V74+U74)","v":36431.163192169995},null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G74,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G74,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G74,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G74,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G74,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G74,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G74,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G74,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G74,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G74,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G74,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G74,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G74,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G74,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G74,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G74,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G74,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G74,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G74,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G74,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5179","","Park Embellishment","","CAPALABA - QUENTIN STREET ROAD RESERVE UPGRADE","2-Local","",null,null,null,"",2027,2027,2027,2027,2016,0,60174,0,null,null,null,{"$f":"IFERROR(R75*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q75*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q75*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S75*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q75*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q75*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":60174},{"$f":"SUM(X75:Y75)","v":60174},{"$f":"IFERROR(T75*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q75*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q75*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},{"$f":"IFERROR(Z75-AA75,\"\")","v":60174},{"$f":"IFERROR((X75*(1+((VLOOKUP(L75*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H75:VR75)","v":77484.453201836572},{"$f":"SUM(AC75:AD75)","v":77484.453201836572},{"$f":"IFERROR((AA75*(1+((VLOOKUP(P75*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},{"$f":"IFERROR(AE75-AF75,\"\")","v":77484.453201836572},0,{"$f":"'Parks Cons Cost NPV Calcs'!G75","v":34793.651619300348},{"$f":"SUM(AH75:AI75)","v":34793.651619300348},0,{"$f":"IFERROR(AJ75-AK75,\"\")","v":34793.651619300348},34793.651619300348,34793.651619300348,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G75,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G75,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G75,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G75,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G75,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G75,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G75,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G75,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G75,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G75,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G75,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G75,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G75,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G75,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G75,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G75,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G75,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G75,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G75,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G75,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5180","","Park Embellishment","","CAPALABA - REDLANDS INDIGISCAPES CENTRE UPGRADE","Citywide","",null,null,null,"",2031,2031,2031,2031,2016,0,4248,0,null,null,null,{"$f":"IFERROR(R76*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q76*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q76*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S76*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q76*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q76*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":4248},4248,{"$f":"IFERROR(T76*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q76*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q76*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},4248,{"$f":"IFERROR((X76*(1+((VLOOKUP(L76*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H76:VR76)","v":0},0,{"$f":"IFERROR((AA76*(1+((VLOOKUP(P76*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G76","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G76,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G76,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G76,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G76,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G76,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G76,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G76,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G76,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G76,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G76,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G76,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G76,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G76,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G76,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G76,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G76,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G76,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G76,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G76,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G76,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5190","","Park Embellishment","","CAPALABA - TAURIS ROAD PARK UPGRADE","2-Local","",null,null,null,"",2027,2027,2027,2027,2016,0,314322,0,null,null,null,{"$f":"IFERROR(R77*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q77*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q77*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S77*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q77*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q77*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":314322},314322,{"$f":"IFERROR(T77*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q77*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q77*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},314322,{"$f":"IFERROR((X77*(1+((VLOOKUP(L77*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H77:VR77)","v":404744.04725143209},404744.04725143209,{"$f":"IFERROR((AA77*(1+((VLOOKUP(P77*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},404744.04725143209,0,{"$f":"'Parks Cons Cost NPV Calcs'!G77","v":181746.43806763258},181746.43806763258,0,181746.43806763258,181746.43806763258,181746.43806763258,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G77,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G77,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G77,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G77,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G77,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G77,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G77,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G77,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G77,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G77,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G77,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G77,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G77,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G77,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G77,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G77,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G77,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G77,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G77,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G77,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5192","","Park Embellishment","","CAPALABA - WENTWORTH DRIVE PARK UPGRADE","2-District","",null,null,null,"",2027,2027,2027,2027,2016,0,799963,0,null,null,null,{"$f":"IFERROR(R78*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q78*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q78*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S78*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q78*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q78*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":799963},799963,{"$f":"IFERROR(T78*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q78*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q78*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},799963,{"$f":"IFERROR((X78*(1+((VLOOKUP(L78*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H78:VR78)","v":1030090.9967211883},1030090.9967211883,{"$f":"IFERROR((AA78*(1+((VLOOKUP(P78*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},1030090.9967211883,0,{"$f":"'Parks Cons Cost NPV Calcs'!G78","v":462552.49659870303},462552.49659870303,0,462552.49659870303,462552.49659870303,462552.49659870303,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G78,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G78,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G78,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G78,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G78,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G78,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G78,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G78,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G78,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G78,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G78,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G78,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G78,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G78,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G78,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G78,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G78,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G78,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G78,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G78,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5194","","Park Embellishment","","CAPALABA - WINTER MEMORIAL PARK UPGRADE","2-Local","",null,null,null,"",2027,2027,2027,2027,2016,0,4248,0,null,null,null,{"$f":"IFERROR(R79*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q79*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q79*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S79*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q79*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q79*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":4248},4248,{"$f":"IFERROR(T79*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q79*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q79*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},4248,{"$f":"IFERROR((X79*(1+((VLOOKUP(L79*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H79:VR79)","v":5470.0361817629164},5470.0361817629164,{"$f":"IFERROR((AA79*(1+((VLOOKUP(P79*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},5470.0361817629164,0,{"$f":"'Parks Cons Cost NPV Calcs'!G79","v":2456.2673593044815},2456.2673593044815,0,2456.2673593044815,2456.2673593044815,2456.2673593044815,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G79,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G79,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G79,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G79,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G79,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G79,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G79,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G79,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G79,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G79,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G79,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G79,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G79,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G79,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G79,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G79,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G79,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G79,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G79,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G79,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5209","","Park Embellishment","","CLEVELAND - BLOOMFIELD STREET PARK UPGRADE","3-Local","",null,null,null,"",2027,2027,2027,2027,2016,0,31149,0,null,null,null,{"$f":"IFERROR(R80*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q80*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q80*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S80*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q80*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q80*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":31149},31149,{"$f":"IFERROR(T80*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q80*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q80*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},31149,{"$f":"IFERROR((X80*(1+((VLOOKUP(L80*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H80:VR80)","v":40109.735646359011},40109.735646359011,{"$f":"IFERROR((AA80*(1+((VLOOKUP(P80*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},40109.735646359011,0,{"$f":"'Parks Cons Cost NPV Calcs'!G80","v":18010.892649476289},18010.892649476289,0,18010.892649476289,18010.892649476289,18010.892649476289,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G80,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G80,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G80,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G80,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G80,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G80,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G80,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G80,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G80,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G80,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G80,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G80,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G80,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G80,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G80,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G80,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G80,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G80,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G80,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G80,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5217","","Park Embellishment","","CLEVELAND - CLEVELAND POINT RECREATION RESERVE UPGRADE","Citywide","",null,null,null,"",2018,2018,2018,2018,2016,0,31149,0,null,null,null,{"$f":"IFERROR(R81*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q81*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q81*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S81*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q81*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q81*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":31149},31149,{"$f":"IFERROR(T81*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q81*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q81*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},31149,{"$f":"IFERROR((X81*(1+((VLOOKUP(L81*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H81:VR81)","v":32614.353927750588},32614.353927750588,{"$f":"IFERROR((AA81*(1+((VLOOKUP(P81*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},32614.353927750588,0,{"$f":"'Parks Cons Cost NPV Calcs'!G81","v":28196.029116230064},28196.029116230064,0,28196.029116230064,28196.029116230064,28196.029116230064,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G81,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G81,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G81,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G81,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G81,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G81,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G81,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G81,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G81,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G81,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G81,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G81,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G81,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G81,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G81,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G81,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G81,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G81,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G81,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G81,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5226","","Park Embellishment","","CLEVELAND - DONALD SIMPSON PARK UPGRADE","3-Local","",null,null,null,"",2027,2027,2027,2027,2016,0,4248,0,null,null,null,{"$f":"IFERROR(R82*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q82*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q82*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S82*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q82*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q82*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":4248},4248,{"$f":"IFERROR(T82*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q82*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q82*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},4248,{"$f":"IFERROR((X82*(1+((VLOOKUP(L82*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H82:VR82)","v":5470.0361817629164},5470.0361817629164,{"$f":"IFERROR((AA82*(1+((VLOOKUP(P82*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},5470.0361817629164,0,{"$f":"'Parks Cons Cost NPV Calcs'!G82","v":2456.2673593044815},2456.2673593044815,0,2456.2673593044815,2456.2673593044815,2456.2673593044815,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G82,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G82,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G82,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G82,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G82,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G82,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G82,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G82,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G82,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G82,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G82,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G82,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G82,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G82,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G82,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G82,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G82,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G82,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G82,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G82,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5230","","Park Embellishment","","CLEVELAND - G J WALTER PARK UPGRADE","3-District","",null,null,null,"",2027,2027,2027,2027,2016,0,53803,0,null,null,null,{"$f":"IFERROR(R83*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q83*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q83*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S83*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q83*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q83*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":53803},53803,{"$f":"IFERROR(T83*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q83*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q83*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},53803,{"$f":"IFERROR((X83*(1+((VLOOKUP(L83*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H83:VR83)","v":69280.686602492977},69280.686602492977,{"$f":"IFERROR((AA83*(1+((VLOOKUP(P83*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},69280.686602492977,0,{"$f":"'Parks Cons Cost NPV Calcs'!G83","v":31109.828797706919},31109.828797706919,0,31109.828797706919,31109.828797706919,31109.828797706919,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G83,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G83,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G83,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G83,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G83,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G83,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G83,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G83,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G83,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G83,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G83,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G83,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G83,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G83,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G83,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G83,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G83,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G83,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G83,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G83,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5232","","Park Embellishment","","CLEVELAND - GOLEBY ESPLANADE FORESHORE UPGRADE","3-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,60174,0,null,null,null,{"$f":"IFERROR(R84*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q84*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q84*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S84*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q84*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q84*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":60174},60174,{"$f":"IFERROR(T84*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q84*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q84*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},60174,{"$f":"IFERROR((X84*(1+((VLOOKUP(L84*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H84:VR84)","v":0},0,{"$f":"IFERROR((AA84*(1+((VLOOKUP(P84*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G84","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G84,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G84,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G84,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G84,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G84,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G84,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G84,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G84,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G84,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G84,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G84,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G84,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G84,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G84,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G84,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G84,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G84,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G84,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G84,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G84,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5234","","Park Embellishment","","CLEVELAND - HAGGUP STREET PARK UPGRADE","3-Local","",null,null,null,"",2027,2027,2027,2027,2016,0,266890,0,null,null,null,{"$f":"IFERROR(R85*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q85*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q85*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S85*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q85*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q85*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":266890},266890,{"$f":"IFERROR(T85*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q85*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q85*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},266890,{"$f":"IFERROR((X85*(1+((VLOOKUP(L85*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H85:VR85)","v":343667.12724828266},343667.12724828266,{"$f":"IFERROR((AA85*(1+((VLOOKUP(P85*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},343667.12724828266,0,{"$f":"'Parks Cons Cost NPV Calcs'!G85","v":154320.43209151906},154320.43209151906,0,154320.43209151906,154320.43209151906,154320.43209151906,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G85,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G85,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G85,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G85,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G85,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G85,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G85,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G85,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G85,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G85,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G85,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G85,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G85,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G85,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G85,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G85,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G85,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G85,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G85,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G85,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5237","","Park Embellishment","","CLEVELAND - HENRY ZIEGENFUSZ PARK UPGRADE","Citywide","",null,null,null,"",2020,2020,2020,2020,2016,0,1110711,0,null,null,null,{"$f":"IFERROR(R86*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q86*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q86*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S86*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q86*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q86*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":1110711},1110711,{"$f":"IFERROR(T86*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q86*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q86*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},1110711,{"$f":"IFERROR((X86*(1+((VLOOKUP(L86*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H86:VR86)","v":1217672.2675577155},1217672.2675577155,{"$f":"IFERROR((AA86*(1+((VLOOKUP(P86*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},1217672.2675577155,0,{"$f":"'Parks Cons Cost NPV Calcs'!G86","v":910099.24946106225},910099.24946106225,0,910099.24946106225,910099.24946106225,910099.24946106225,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G86,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G86,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G86,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G86,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G86,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G86,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G86,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G86,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G86,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G86,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G86,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G86,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G86,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G86,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G86,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G86,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G86,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G86,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G86,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G86,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5240","","Park Embellishment","","CLEVELAND - JANLAW STREET PARK UPGRADE","3-Local","",null,null,null,"",2027,2027,2027,2027,2016,0,60174,0,null,null,null,{"$f":"IFERROR(R87*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q87*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q87*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S87*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q87*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q87*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":60174},60174,{"$f":"IFERROR(T87*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q87*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q87*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},60174,{"$f":"IFERROR((X87*(1+((VLOOKUP(L87*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H87:VR87)","v":77484.453201836572},77484.453201836572,{"$f":"IFERROR((AA87*(1+((VLOOKUP(P87*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},77484.453201836572,0,{"$f":"'Parks Cons Cost NPV Calcs'!G87","v":34793.651619300348},34793.651619300348,0,34793.651619300348,34793.651619300348,34793.651619300348,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G87,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G87,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G87,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G87,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G87,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G87,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G87,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G87,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G87,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G87,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G87,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G87,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G87,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G87,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G87,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G87,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G87,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G87,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G87,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G87,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5247","","Park Embellishment","","CLEVELAND - LINEAR - ROTARY PARK UPGRADE","3-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,74333,0,null,null,null,{"$f":"IFERROR(R88*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q88*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q88*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S88*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q88*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q88*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":74333},74333,{"$f":"IFERROR(T88*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q88*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q88*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},74333,{"$f":"IFERROR((X88*(1+((VLOOKUP(L88*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H88:VR88)","v":0},0,{"$f":"IFERROR((AA88*(1+((VLOOKUP(P88*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G88","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G88,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G88,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G88,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G88,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G88,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G88,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G88,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G88,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G88,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G88,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G88,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G88,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G88,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G88,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G88,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G88,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G88,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G88,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G88,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G88,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5249","","Park Embellishment","","CLEVELAND - LONG STREET PARK UPGRADE","3-Local","",null,null,null,"",2027,2027,2027,2027,2016,0,56635,0,null,null,null,{"$f":"IFERROR(R89*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q89*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q89*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S89*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q89*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q89*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":56635},56635,{"$f":"IFERROR(T89*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q89*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q89*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},56635,{"$f":"IFERROR((X89*(1+((VLOOKUP(L89*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H89:VR89)","v":72927.377390334921},72927.377390334921,{"$f":"IFERROR((AA89*(1+((VLOOKUP(P89*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},72927.377390334921,0,{"$f":"'Parks Cons Cost NPV Calcs'!G89","v":32747.340370576574},32747.340370576574,0,32747.340370576574,32747.340370576574,32747.340370576574,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G89,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G89,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G89,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G89,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G89,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G89,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G89,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G89,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G89,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G89,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G89,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G89,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G89,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G89,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G89,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G89,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G89,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G89,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G89,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G89,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5261","","Park Embellishment","","CLEVELAND - NANDEEBIE PARK UPGRADE","3-Local","",null,null,null,"",2027,2027,2027,2027,2016,0,181230,0,null,null,null,{"$f":"IFERROR(R90*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q90*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q90*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S90*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q90*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q90*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":181230},181230,{"$f":"IFERROR(T90*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q90*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q90*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},181230,{"$f":"IFERROR((X90*(1+((VLOOKUP(L90*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H90:VR90)","v":233365.03230247018},233365.03230247018,{"$f":"IFERROR((AA90*(1+((VLOOKUP(P90*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},233365.03230247018,0,{"$f":"'Parks Cons Cost NPV Calcs'!G90","v":104790.33275111843},104790.33275111843,0,104790.33275111843,104790.33275111843,104790.33275111843,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G90,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G90,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G90,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G90,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G90,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G90,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G90,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G90,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G90,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G90,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G90,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G90,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G90,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G90,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G90,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G90,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G90,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G90,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G90,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G90,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5265","","Park Embellishment","","CLEVELAND - OYSTER POINT PARK UPGRADE","3-Local","",null,null,null,"",2027,2027,2027,2027,2016,0,179815,0,null,null,null,{"$f":"IFERROR(R91*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q91*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q91*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S91*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q91*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q91*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":179815},179815,{"$f":"IFERROR(T91*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q91*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q91*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},179815,{"$f":"IFERROR((X91*(1+((VLOOKUP(L91*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H91:VR91)","v":231542.97458184999},231542.97458184999,{"$f":"IFERROR((AA91*(1+((VLOOKUP(P91*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},231542.97458184999,0,{"$f":"'Parks Cons Cost NPV Calcs'!G91","v":103972.1551820469},103972.1551820469,0,103972.1551820469,103972.1551820469,103972.1551820469,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G91,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G91,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G91,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G91,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G91,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G91,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G91,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G91,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G91,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G91,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G91,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G91,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G91,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G91,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G91,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G91,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G91,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G91,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G91,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G91,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5272","","Park Embellishment","","CLEVELAND - RABY BAY FORESHORE PARK UPGRADE","3-District","",null,null,null,"",2031,2031,2031,2031,2016,0,511127,0,null,null,null,{"$f":"IFERROR(R92*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q92*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q92*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S92*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q92*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q92*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":511127},511127,{"$f":"IFERROR(T92*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q92*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q92*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},511127,{"$f":"IFERROR((X92*(1+((VLOOKUP(L92*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H92:VR92)","v":0},0,{"$f":"IFERROR((AA92*(1+((VLOOKUP(P92*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G92","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G92,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G92,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G92,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G92,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G92,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G92,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G92,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G92,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G92,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G92,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G92,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G92,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G92,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G92,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G92,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G92,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G92,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G92,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G92,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G92,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5274","","Park Embellishment","","ORMISTON - RABY ESPLANADE PARK UPGRADE","3-Local","",null,null,null,"",2019,2019,2019,2019,2016,0,547939,0,null,null,null,{"$f":"IFERROR(R93*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q93*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q93*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S93*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q93*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q93*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":547939},547939,{"$f":"IFERROR(T93*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q93*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q93*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},547939,{"$f":"IFERROR((X93*(1+((VLOOKUP(L93*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H93:VR93)","v":587055.57865823898},587055.57865823898,{"$f":"IFERROR((AA93*(1+((VLOOKUP(P93*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},587055.57865823898,0,{"$f":"'Parks Cons Cost NPV Calcs'!G93","v":471897.82454085565},471897.82454085565,0,471897.82454085565,471897.82454085565,471897.82454085565,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G93,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G93,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G93,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G93,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G93,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G93,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G93,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G93,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G93,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G93,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G93,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G93,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G93,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G93,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G93,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G93,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G93,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G93,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G93,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G93,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5275","","Park Embellishment","","CLEVELAND - RABY BAY BOULEVARD PARK UPGRADE","3-District","",null,null,null,"",2031,2031,2031,2031,2016,0,152913,0,null,null,null,{"$f":"IFERROR(R94*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q94*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q94*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S94*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q94*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q94*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":152913},152913,{"$f":"IFERROR(T94*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q94*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q94*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},152913,{"$f":"IFERROR((X94*(1+((VLOOKUP(L94*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H94:VR94)","v":0},0,{"$f":"IFERROR((AA94*(1+((VLOOKUP(P94*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G94","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G94,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G94,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G94,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G94,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G94,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G94,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G94,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G94,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G94,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G94,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G94,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G94,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G94,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G94,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G94,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G94,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G94,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G94,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G94,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G94,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5277","","Park Embellishment","","CLEVELAND - SCOTT STREET PARK UPGRADE","3-Local","",null,null,null,"",2027,2027,2027,2027,2016,0,4248,0,null,null,null,{"$f":"IFERROR(R95*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q95*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q95*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S95*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q95*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q95*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":4248},4248,{"$f":"IFERROR(T95*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q95*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q95*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},4248,{"$f":"IFERROR((X95*(1+((VLOOKUP(L95*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H95:VR95)","v":5470.0361817629164},5470.0361817629164,{"$f":"IFERROR((AA95*(1+((VLOOKUP(P95*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},5470.0361817629164,0,{"$f":"'Parks Cons Cost NPV Calcs'!G95","v":2456.2673593044815},2456.2673593044815,0,2456.2673593044815,2456.2673593044815,2456.2673593044815,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G95,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G95,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G95,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G95,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G95,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G95,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G95,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G95,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G95,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G95,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G95,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G95,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G95,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G95,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G95,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G95,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G95,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G95,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G95,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G95,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5289","","Park Embellishment","","CLEVELAND - SUNSHINE DRIVE PARK UPGRADE","3-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,104774,0,null,null,null,{"$f":"IFERROR(R96*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q96*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q96*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S96*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q96*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q96*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":104774},104774,{"$f":"IFERROR(T96*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q96*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q96*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},104774,{"$f":"IFERROR((X96*(1+((VLOOKUP(L96*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H96:VR96)","v":0},0,{"$f":"IFERROR((AA96*(1+((VLOOKUP(P96*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G96","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G96,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G96,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G96,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G96,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G96,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G96,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G96,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G96,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G96,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G96,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G96,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G96,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G96,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G96,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G96,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G96,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G96,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G96,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G96,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G96,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5296","","Park Embellishment","","CLEVELAND - VASSI CONCORD PARK UPGRADE","3-Local","",null,null,null,"",2027,2027,2027,2027,2016,0,60174,0,null,null,null,{"$f":"IFERROR(R97*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q97*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q97*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S97*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q97*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q97*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":60174},60174,{"$f":"IFERROR(T97*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q97*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q97*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},60174,{"$f":"IFERROR((X97*(1+((VLOOKUP(L97*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H97:VR97)","v":77484.453201836572},77484.453201836572,{"$f":"IFERROR((AA97*(1+((VLOOKUP(P97*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},77484.453201836572,0,{"$f":"'Parks Cons Cost NPV Calcs'!G97","v":34793.651619300348},34793.651619300348,0,34793.651619300348,34793.651619300348,34793.651619300348,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G97,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G97,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G97,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G97,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G97,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G97,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G97,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G97,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G97,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G97,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G97,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G97,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G97,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G97,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G97,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G97,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G97,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G97,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G97,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G97,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5303","","Park Embellishment","","CLEVELAND - WELLINGTON STREET PARK UPGRADE","3-Local","",null,null,null,"",2020,2020,2020,2020,2016,0,723506,0,null,null,null,{"$f":"IFERROR(R98*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q98*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q98*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S98*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q98*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q98*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":723506},723506,{"$f":"IFERROR(T98*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q98*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q98*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},723506,{"$f":"IFERROR((X98*(1+((VLOOKUP(L98*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H98:VR98)","v":793179.49638710031},793179.49638710031,{"$f":"IFERROR((AA98*(1+((VLOOKUP(P98*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},793179.49638710031,0,{"$f":"'Parks Cons Cost NPV Calcs'!G98","v":592829.5187322133},592829.5187322133,0,592829.5187322133,592829.5187322133,592829.5187322133,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G98,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G98,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G98,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G98,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G98,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G98,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G98,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G98,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G98,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G98,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G98,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G98,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G98,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G98,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G98,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G98,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G98,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G98,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G98,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G98,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5305","","Park Embellishment","","CLEVELAND - WILLIAM ROSS PARK UPGRADE","3-Local","",null,null,null,"",2027,2027,2027,2027,2016,0,89907,0,null,null,null,{"$f":"IFERROR(R99*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q99*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q99*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S99*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q99*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q99*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":89907},89907,{"$f":"IFERROR(T99*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q99*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q99*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},89907,{"$f":"IFERROR((X99*(1+((VLOOKUP(L99*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H99:VR99)","v":115770.84345427461},115770.84345427461,{"$f":"IFERROR((AA99*(1+((VLOOKUP(P99*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},115770.84345427461,0,{"$f":"'Parks Cons Cost NPV Calcs'!G99","v":51985.788482341806},51985.788482341806,0,51985.788482341806,51985.788482341806,51985.788482341806,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G99,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G99,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G99,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G99,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G99,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G99,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G99,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G99,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G99,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G99,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G99,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G99,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G99,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G99,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G99,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G99,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G99,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G99,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G99,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G99,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5313","","Park Embellishment","","COOCHIEMUDLO ISLAND - FLINDERS FORESHORE UPGRADE","6-Local","",null,null,null,"",2029,2029,2029,2029,2016,0,132383,0,null,null,null,{"$f":"IFERROR(R100*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q100*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q100*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S100*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q100*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q100*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":132383},132383,{"$f":"IFERROR(T100*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q100*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q100*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},132383,{"$f":"IFERROR((X100*(1+((VLOOKUP(L100*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H100:VR100)","v":0},0,{"$f":"IFERROR((AA100*(1+((VLOOKUP(P100*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G100","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G100,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G100,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G100,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G100,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G100,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G100,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G100,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G100,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G100,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G100,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G100,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G100,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G100,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G100,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G100,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G100,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G100,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G100,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G100,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G100,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5314","","Park Embellishment","","WELLINGTON POINT - HAROLD & ENID BROWN PARK UPGRADE","1-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,249192,0,null,null,null,{"$f":"IFERROR(R101*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q101*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q101*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S101*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q101*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q101*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":249192},249192,{"$f":"IFERROR(T101*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q101*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q101*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},249192,{"$f":"IFERROR((X101*(1+((VLOOKUP(L101*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H101:VR101)","v":0},0,{"$f":"IFERROR((AA101*(1+((VLOOKUP(P101*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G101","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G101,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G101,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G101,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G101,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G101,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G101,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G101,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G101,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G101,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G101,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G101,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G101,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G101,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G101,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G101,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G101,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G101,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G101,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G101,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G101,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5315","","Park Embellishment","","COOCHIEMUDLO ISLAND - LAURIE BURNS RECREATION RESERVE UPGRADE","6-District","",null,null,null,"",2029,2029,2029,2029,2016,0,414229,0,null,null,null,{"$f":"IFERROR(R102*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q102*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q102*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S102*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q102*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q102*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":414229},414229,{"$f":"IFERROR(T102*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q102*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q102*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},414229,{"$f":"IFERROR((X102*(1+((VLOOKUP(L102*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H102:VR102)","v":0},0,{"$f":"IFERROR((AA102*(1+((VLOOKUP(P102*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G102","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G102,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G102,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G102,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G102,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G102,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G102,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G102,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G102,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G102,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G102,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G102,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G102,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G102,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G102,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G102,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G102,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G102,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G102,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G102,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G102,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5319","","Park Embellishment","","COOCHIEMUDLO ISLAND - PIONEER PARK (COOCHIE) UPGRADE","Citywide","",null,null,null,"",2019,2019,2019,2019,2016,0,239281,0,null,null,null,{"$f":"IFERROR(R103*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q103*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q103*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S103*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q103*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q103*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":239281},239281,{"$f":"IFERROR(T103*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q103*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q103*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},239281,{"$f":"IFERROR((X103*(1+((VLOOKUP(L103*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H103:VR103)","v":256362.92710853228},256362.92710853228,{"$f":"IFERROR((AA103*(1+((VLOOKUP(P103*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},256362.92710853228,0,{"$f":"'Parks Cons Cost NPV Calcs'!G103","v":206074.36841320014},206074.36841320014,0,206074.36841320014,206074.36841320014,206074.36841320014,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G103,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G103,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G103,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G103,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G103,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G103,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G103,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G103,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G103,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G103,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G103,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G103,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G103,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G103,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G103,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G103,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G103,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G103,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G103,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G103,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5320","","Park Embellishment","","DUNWICH - BARTON STREET PARK UPGRADE","6-Local","",null,null,null,"",2029,2029,2029,2029,2016,0,14159,0,null,null,null,{"$f":"IFERROR(R104*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q104*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q104*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S104*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q104*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q104*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":14159},14159,{"$f":"IFERROR(T104*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q104*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q104*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},14159,{"$f":"IFERROR((X104*(1+((VLOOKUP(L104*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H104:VR104)","v":0},0,{"$f":"IFERROR((AA104*(1+((VLOOKUP(P104*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G104","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G104,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G104,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G104,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G104,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G104,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G104,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G104,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G104,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G104,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G104,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G104,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G104,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G104,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G104,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G104,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G104,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G104,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G104,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G104,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G104,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5321","","Park Embellishment","","DUNWICH - BOB WILSON PARK UPGRADE","6-Local","",null,null,null,"",2029,2029,2029,2029,2016,0,14159,0,null,null,null,{"$f":"IFERROR(R105*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q105*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q105*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S105*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q105*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q105*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":14159},14159,{"$f":"IFERROR(T105*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q105*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q105*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},14159,{"$f":"IFERROR((X105*(1+((VLOOKUP(L105*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H105:VR105)","v":0},0,{"$f":"IFERROR((AA105*(1+((VLOOKUP(P105*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G105","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G105,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G105,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G105,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G105,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G105,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G105,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G105,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G105,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G105,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G105,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G105,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G105,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G105,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G105,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G105,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G105,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G105,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G105,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G105,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G105,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5336","","Park Embellishment","","KARRAGARRA ISLAND - KARRAGARRA ISLAND COMMUNITY PARK UPGRADE","6-Local","",null,null,null,"",2029,2029,2029,2029,2016,0,44600,0,null,null,null,{"$f":"IFERROR(R106*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q106*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q106*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S106*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q106*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q106*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":44600},44600,{"$f":"IFERROR(T106*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q106*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q106*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},44600,{"$f":"IFERROR((X106*(1+((VLOOKUP(L106*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H106:VR106)","v":0},0,{"$f":"IFERROR((AA106*(1+((VLOOKUP(P106*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G106","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G106,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G106,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G106,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G106,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G106,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G106,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G106,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G106,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G106,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G106,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G106,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G106,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G106,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G106,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G106,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G106,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G106,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G106,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G106,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G106,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5337","","Park Embellishment","","KARRAGARRA ISLAND - KARRAGARRA ISLAND FORESHORE (NORTH) UPGRADE","6-Local","",null,null,null,"",2026,2026,2026,2026,2016,0,249192,0,null,null,null,{"$f":"IFERROR(R107*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q107*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q107*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S107*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q107*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q107*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":249192},249192,{"$f":"IFERROR(T107*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q107*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q107*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},249192,{"$f":"IFERROR((X107*(1+((VLOOKUP(L107*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H107:VR107)","v":313586.56730769249},313586.56730769249,{"$f":"IFERROR((AA107*(1+((VLOOKUP(P107*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},313586.56730769249,0,{"$f":"'Parks Cons Cost NPV Calcs'!G107","v":151444.42961830695},151444.42961830695,0,151444.42961830695,151444.42961830695,151444.42961830695,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G107,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G107,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G107,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G107,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G107,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G107,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G107,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G107,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G107,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G107,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G107,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G107,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G107,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G107,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G107,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G107,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G107,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G107,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G107,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G107,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5340","","Park Embellishment","","KARRAGARRA ISLAND - KARRAGARRA ISLAND URBAN HABITAT UPGRADE","6-Local","",null,null,null,"",2026,2026,2026,2026,2016,0,60174,0,null,null,null,{"$f":"IFERROR(R108*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q108*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q108*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S108*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q108*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q108*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":60174},60174,{"$f":"IFERROR(T108*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q108*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q108*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},60174,{"$f":"IFERROR((X108*(1+((VLOOKUP(L108*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H108:VR108)","v":75723.771634615434},75723.771634615434,{"$f":"IFERROR((AA108*(1+((VLOOKUP(P108*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},75723.771634615434,0,{"$f":"'Parks Cons Cost NPV Calcs'!G108","v":36570.263523114721},36570.263523114721,0,36570.263523114721,36570.263523114721,36570.263523114721,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G108,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G108,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G108,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G108,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G108,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G108,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G108,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G108,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G108,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G108,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G108,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G108,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G108,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G108,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G108,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G108,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G108,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G108,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G108,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G108,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5350-16","","Park Embellishment","","LAMB ISLAND - PIONEER PARK (LAMB) UPGRADE","6-District","",null,null,null,"",2021,2021,2021,2021,2016,0,1127735,0,null,null,null,{"$f":"IFERROR(R109*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q109*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q109*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S109*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q109*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q109*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":1127735},1127735,{"$f":"IFERROR(T109*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q109*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q109*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},1127735,{"$f":"IFERROR((X109*(1+((VLOOKUP(L109*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H109:VR109)","v":1265082.1761112572},1265082.1761112572,{"$f":"IFERROR((AA109*(1+((VLOOKUP(P109*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},1265082.1761112572,0,{"$f":"'Parks Cons Cost NPV Calcs'!G109","v":879157.45538687822},879157.45538687822,0,879157.45538687822,879157.45538687822,879157.45538687822,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G109,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G109,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G109,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G109,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G109,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G109,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G109,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G109,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G109,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G109,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G109,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G109,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G109,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G109,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G109,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G109,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G109,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G109,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G109,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G109,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5350-21","","Park Embellishment","","LAMB ISLAND - PIONEER PARK (LAMB) UPGRADE","6-District","",null,null,null,"",2026,2026,2026,2026,2016,0,134507,0,null,null,null,{"$f":"IFERROR(R110*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q110*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q110*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S110*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q110*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q110*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":134507},134507,{"$f":"IFERROR(T110*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q110*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q110*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},134507,{"$f":"IFERROR((X110*(1+((VLOOKUP(L110*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H110:VR110)","v":169265.41947115396},169265.41947115396,{"$f":"IFERROR((AA110*(1+((VLOOKUP(P110*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},169265.41947115396,0,{"$f":"'Parks Cons Cost NPV Calcs'!G110","v":81745.545180702495},81745.545180702495,0,81745.545180702495,81745.545180702495,81745.545180702495,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G110,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G110,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G110,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G110,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G110,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G110,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G110,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G110,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G110,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G110,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G110,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G110,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G110,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G110,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G110,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G110,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G110,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G110,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G110,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G110,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5351","","Park Embellishment","","MACLEAY ISLAND - COAST ROAD FORESHORE UPGRADE","6-Local","",null,null,null,"",2029,2029,2029,2029,2016,0,204592,0,null,null,null,{"$f":"IFERROR(R111*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q111*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q111*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S111*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q111*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q111*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":204592},204592,{"$f":"IFERROR(T111*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q111*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q111*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},204592,{"$f":"IFERROR((X111*(1+((VLOOKUP(L111*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H111:VR111)","v":0},0,{"$f":"IFERROR((AA111*(1+((VLOOKUP(P111*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G111","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G111,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G111,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G111,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G111,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G111,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G111,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G111,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G111,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G111,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G111,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G111,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G111,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G111,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G111,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G111,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G111,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G111,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G111,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G111,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G111,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5353","","Park Embellishment","","MACLEAY ISLAND - CORROBOREE PLACE PARK UPGRADE","6-Local","",null,null,null,"",2022,2022,2022,2022,2016,0,115393,0,null,null,null,{"$f":"IFERROR(R112*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q112*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q112*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S112*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q112*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q112*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":115393},115393,{"$f":"IFERROR(T112*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q112*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q112*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},115393,{"$f":"IFERROR((X112*(1+((VLOOKUP(L112*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H112:VR112)","v":132456.56173114266},132456.56173114266,{"$f":"IFERROR((AA112*(1+((VLOOKUP(P112*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},132456.56173114266,0,{"$f":"'Parks Cons Cost NPV Calcs'!G112","v":85587.627772293374},85587.627772293374,0,85587.627772293374,85587.627772293374,85587.627772293374,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G112,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G112,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G112,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G112,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G112,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G112,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G112,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G112,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G112,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G112,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G112,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G112,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G112,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G112,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G112,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G112,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G112,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G112,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G112,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G112,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5356","","Park Embellishment","","MACLEAY ISLAND - DALPURA STREET ROAD RESERVE UPGRADE","6-Local","",null,null,null,"",2029,2029,2029,2029,2016,0,87784,0,null,null,null,{"$f":"IFERROR(R113*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q113*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q113*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S113*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q113*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q113*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":87784},87784,{"$f":"IFERROR(T113*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q113*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q113*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},87784,{"$f":"IFERROR((X113*(1+((VLOOKUP(L113*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H113:VR113)","v":0},0,{"$f":"IFERROR((AA113*(1+((VLOOKUP(P113*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G113","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G113,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G113,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G113,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G113,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G113,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G113,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G113,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G113,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G113,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G113,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G113,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G113,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G113,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G113,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G113,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G113,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G113,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G113,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G113,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G113,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5361","","Park Embellishment","","MACLEAY ISLAND - PAT'S PARK UPGRADE","Citywide","",null,null,null,"",2029,2029,2029,2029,2016,0,60174,0,null,null,null,{"$f":"IFERROR(R114*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q114*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q114*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S114*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q114*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q114*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":60174},60174,{"$f":"IFERROR(T114*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q114*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q114*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},60174,{"$f":"IFERROR((X114*(1+((VLOOKUP(L114*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H114:VR114)","v":0},0,{"$f":"IFERROR((AA114*(1+((VLOOKUP(P114*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G114","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G114,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G114,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G114,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G114,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G114,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G114,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G114,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G114,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G114,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G114,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G114,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G114,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G114,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G114,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G114,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G114,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G114,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G114,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G114,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G114,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5365","","Park Embellishment","","MACLEAY ISLAND - TINGARA BOAT CLUB UPGRADE","6-Local","",null,null,null,"",2029,2029,2029,2029,2016,0,28317,0,null,null,null,{"$f":"IFERROR(R115*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q115*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q115*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S115*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q115*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q115*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":28317},28317,{"$f":"IFERROR(T115*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q115*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q115*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},28317,{"$f":"IFERROR((X115*(1+((VLOOKUP(L115*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H115:VR115)","v":0},0,{"$f":"IFERROR((AA115*(1+((VLOOKUP(P115*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G115","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G115,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G115,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G115,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G115,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G115,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G115,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G115,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G115,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G115,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G115,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G115,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G115,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G115,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G115,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G115,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G115,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G115,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G115,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G115,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G115,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5367","","Park Embellishment","","MOUNT COTTON - MOUNT COTTON COMMUNITY PARK UPGRADE","Citywide","",null,null,null,"",2021,2021,2021,2021,2016,0,4296437,0,null,null,null,{"$f":"IFERROR(R116*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q116*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q116*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S116*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q116*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q116*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":4296437},4296437,{"$f":"IFERROR(T116*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q116*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q116*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},4296437,{"$f":"IFERROR((X116*(1+((VLOOKUP(L116*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H116:VR116)","v":4819701.3212190112},4819701.3212190112,{"$f":"IFERROR((AA116*(1+((VLOOKUP(P116*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},4819701.3212190112,0,{"$f":"'Parks Cons Cost NPV Calcs'!G116","v":3349407.9904853827},3349407.9904853827,0,3349407.9904853827,3349407.9904853827,3349407.9904853827,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G116,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G116,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G116,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G116,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G116,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G116,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G116,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G116,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G116,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G116,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G116,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G116,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G116,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G116,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G116,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G116,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G116,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G116,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G116,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G116,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5374","","Park Embellishment","","MOUNT COTTON - ORCHID DRIVE PARK UPGRADE","5-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,60174,0,null,null,null,{"$f":"IFERROR(R117*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q117*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q117*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S117*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q117*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q117*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":60174},60174,{"$f":"IFERROR(T117*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q117*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q117*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},60174,{"$f":"IFERROR((X117*(1+((VLOOKUP(L117*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H117:VR117)","v":0},0,{"$f":"IFERROR((AA117*(1+((VLOOKUP(P117*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G117","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G117,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G117,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G117,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G117,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G117,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G117,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G117,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G117,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G117,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G117,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G117,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G117,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G117,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G117,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G117,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G117,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G117,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G117,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G117,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G117,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5380","","Park Embellishment","","MOUNT COTTON - SEEANA DRIVE PARK UPGRADE","5-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,44600,0,null,null,null,{"$f":"IFERROR(R118*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q118*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q118*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S118*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q118*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q118*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":44600},44600,{"$f":"IFERROR(T118*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q118*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q118*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},44600,{"$f":"IFERROR((X118*(1+((VLOOKUP(L118*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H118:VR118)","v":0},0,{"$f":"IFERROR((AA118*(1+((VLOOKUP(P118*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G118","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G118,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G118,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G118,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G118,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G118,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G118,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G118,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G118,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G118,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G118,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G118,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G118,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G118,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G118,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G118,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G118,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G118,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G118,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G118,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G118,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5382","","Park Embellishment","","MOUNT COTTON - VALLEY WAY DRAINAGE RESERVE UPGRADE","5-Local","",null,null,null,"",2022,2022,2022,2022,2016,0,60174,0,null,null,null,{"$f":"IFERROR(R119*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q119*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q119*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S119*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q119*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q119*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":60174},60174,{"$f":"IFERROR(T119*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q119*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q119*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},60174,{"$f":"IFERROR((X119*(1+((VLOOKUP(L119*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H119:VR119)","v":69072.13735330374},69072.13735330374,{"$f":"IFERROR((AA119*(1+((VLOOKUP(P119*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},69072.13735330374,0,{"$f":"'Parks Cons Cost NPV Calcs'!G119","v":44631.389369978955},44631.389369978955,0,44631.389369978955,44631.389369978955,44631.389369978955,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G119,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G119,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G119,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G119,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G119,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G119,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G119,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G119,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G119,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G119,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G119,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G119,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G119,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G119,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G119,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G119,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G119,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G119,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G119,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G119,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5383","","Park Embellishment","","ORMISTON - HILLIARDS CREEK CORRIDOR - STEVENS PLACE UPGRADE","3-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,105482,0,null,null,null,{"$f":"IFERROR(R120*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q120*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q120*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S120*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q120*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q120*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":105482},105482,{"$f":"IFERROR(T120*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q120*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q120*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},105482,{"$f":"IFERROR((X120*(1+((VLOOKUP(L120*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H120:VR120)","v":0},0,{"$f":"IFERROR((AA120*(1+((VLOOKUP(P120*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G120","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G120,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G120,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G120,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G120,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G120,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G120,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G120,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G120,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G120,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G120,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G120,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G120,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G120,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G120,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G120,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G120,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G120,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G120,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G120,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G120,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5392","","Park Embellishment","","ORMISTON - GRAY PARK UPGRADE","3-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,44600,0,null,null,null,{"$f":"IFERROR(R121*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q121*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q121*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S121*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q121*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q121*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":44600},44600,{"$f":"IFERROR(T121*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q121*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q121*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},44600,{"$f":"IFERROR((X121*(1+((VLOOKUP(L121*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H121:VR121)","v":0},0,{"$f":"IFERROR((AA121*(1+((VLOOKUP(P121*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G121","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G121,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G121,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G121,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G121,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G121,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G121,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G121,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G121,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G121,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G121,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G121,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G121,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G121,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G121,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G121,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G121,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G121,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G121,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G121,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G121,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5395","","Park Embellishment","","ORMISTON - HILLIARDS CREEK CORRIDOR - FELLMONGER PARK UPGRADE","3-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,208840,0,null,null,null,{"$f":"IFERROR(R122*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q122*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q122*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S122*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q122*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q122*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":208840},208840,{"$f":"IFERROR(T122*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q122*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q122*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},208840,{"$f":"IFERROR((X122*(1+((VLOOKUP(L122*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H122:VR122)","v":0},0,{"$f":"IFERROR((AA122*(1+((VLOOKUP(P122*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G122","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G122,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G122,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G122,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G122,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G122,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G122,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G122,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G122,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G122,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G122,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G122,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G122,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G122,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G122,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G122,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G122,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G122,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G122,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G122,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G122,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5414","","Park Embellishment","","POINT LOOKOUT - ENDEAVOUR PARK UPGRADE","6-Local","",null,null,null,"",2029,2029,2029,2029,2016,0,60174,0,null,null,null,{"$f":"IFERROR(R123*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q123*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q123*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S123*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q123*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q123*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":60174},60174,{"$f":"IFERROR(T123*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q123*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q123*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},60174,{"$f":"IFERROR((X123*(1+((VLOOKUP(L123*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H123:VR123)","v":0},0,{"$f":"IFERROR((AA123*(1+((VLOOKUP(P123*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G123","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G123,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G123,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G123,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G123,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G123,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G123,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G123,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G123,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G123,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G123,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G123,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G123,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G123,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G123,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G123,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G123,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G123,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G123,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G123,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G123,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5416","","Park Embellishment","","POINT LOOKOUT - HEADLAND PARK UPGRADE","6-Local","",null,null,null,"",2019,2019,2019,2019,2016,0,72209,0,null,null,null,{"$f":"IFERROR(R124*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q124*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q124*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S124*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q124*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q124*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":72209},72209,{"$f":"IFERROR(T124*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q124*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q124*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},72209,{"$f":"IFERROR((X124*(1+((VLOOKUP(L124*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H124:VR124)","v":77363.896855914209},77363.896855914209,{"$f":"IFERROR((AA124*(1+((VLOOKUP(P124*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},77363.896855914209,0,{"$f":"'Parks Cons Cost NPV Calcs'!G124","v":62188.072052309923},62188.072052309923,0,62188.072052309923,62188.072052309923,62188.072052309923,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G124,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G124,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G124,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G124,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G124,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G124,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G124,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G124,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G124,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G124,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G124,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G124,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G124,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G124,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G124,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G124,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G124,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G124,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G124,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G124,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5421","","Park Embellishment","","POINT LOOKOUT - POINT LOOKOUT OVAL UPGRADE","6-District","",null,null,null,"",2020,2020,2020,2020,2016,0,14159,0,null,null,null,{"$f":"IFERROR(R125*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q125*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q125*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S125*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q125*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q125*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":14159},14159,{"$f":"IFERROR(T125*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q125*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q125*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},14159,{"$f":"IFERROR((X125*(1+((VLOOKUP(L125*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H125:VR125)","v":15522.509128251808},15522.509128251808,{"$f":"IFERROR((AA125*(1+((VLOOKUP(P125*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},15522.509128251808,0,{"$f":"'Parks Cons Cost NPV Calcs'!G125","v":11601.663504835353},11601.663504835353,0,11601.663504835353,11601.663504835353,11601.663504835353,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G125,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G125,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G125,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G125,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G125,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G125,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G125,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G125,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G125,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G125,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G125,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G125,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G125,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G125,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G125,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G125,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G125,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G125,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G125,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G125,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5425","","Park Embellishment","","REDLAND BAY - BEDARRA STREET PARK UPGRADE","4-Local","",null,null,null,"",2022,2022,2022,2022,2016,0,132383,0,null,null,null,{"$f":"IFERROR(R126*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q126*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q126*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S126*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q126*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q126*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":132383},132383,{"$f":"IFERROR(T126*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q126*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q126*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},132383,{"$f":"IFERROR((X126*(1+((VLOOKUP(L126*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H126:VR126)","v":151958.93175195949},151958.93175195949,{"$f":"IFERROR((AA126*(1+((VLOOKUP(P126*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},151958.93175195949,0,{"$f":"'Parks Cons Cost NPV Calcs'!G126","v":98189.204955062407},98189.204955062407,0,98189.204955062407,98189.204955062407,98189.204955062407,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G126,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G126,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G126,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G126,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G126,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G126,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G126,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G126,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G126,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G126,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G126,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G126,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G126,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G126,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G126,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G126,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G126,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G126,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G126,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G126,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5432","","Park Embellishment","","REDLAND BAY - CHARLIE BUCKLER SPORTSFIELD UPGRADE","Citywide","",null,null,null,"",2021,2021,2021,2021,2016,0,2283432,0,null,null,null,{"$f":"IFERROR(R127*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q127*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q127*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S127*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q127*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q127*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":2283432},2283432,{"$f":"IFERROR(T127*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q127*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q127*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},2283432,{"$f":"IFERROR((X127*(1+((VLOOKUP(L127*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H127:VR127)","v":2561531.8523962456},2561531.8523962456,{"$f":"IFERROR((AA127*(1+((VLOOKUP(P127*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},2561531.8523962456,0,{"$f":"'Parks Cons Cost NPV Calcs'!G127","v":1780113.4722864593},1780113.4722864593,0,1780113.4722864593,1780113.4722864593,1780113.4722864593,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G127,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G127,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G127,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G127,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G127,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G127,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G127,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G127,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G127,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G127,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G127,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G127,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G127,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G127,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G127,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G127,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G127,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G127,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G127,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G127,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5443","","Park Embellishment","","REDLAND BAY - FIELDING PARK UPGRADE","4-District","",null,null,null,"",2020,2020,2020,2020,2016,0,284588,0,null,null,null,{"$f":"IFERROR(R128*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q128*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q128*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S128*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q128*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q128*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":284588},284588,{"$f":"IFERROR(T128*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q128*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q128*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},284588,{"$f":"IFERROR((X128*(1+((VLOOKUP(L128*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H128:VR128)","v":311993.77270929626},311993.77270929626,{"$f":"IFERROR((AA128*(1+((VLOOKUP(P128*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},311993.77270929626,0,{"$f":"'Parks Cons Cost NPV Calcs'!G128","v":233186.96331055046},233186.96331055046,0,233186.96331055046,233186.96331055046,233186.96331055046,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G128,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G128,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G128,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G128,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G128,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G128,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G128,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G128,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G128,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G128,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G128,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G128,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G128,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G128,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G128,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G128,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G128,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G128,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G128,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G128,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5453","","Park Embellishment","","REDLAND BAY - JACK GORDON PARK UPGRADE","4-Local","",null,null,null,"",2022,2022,2022,2022,2016,0,44600,0,null,null,null,{"$f":"IFERROR(R129*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q129*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q129*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S129*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q129*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q129*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":44600},44600,{"$f":"IFERROR(T129*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q129*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q129*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},44600,{"$f":"IFERROR((X129*(1+((VLOOKUP(L129*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H129:VR129)","v":51195.156146464367},51195.156146464367,{"$f":"IFERROR((AA129*(1+((VLOOKUP(P129*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},51195.156146464367,0,{"$f":"'Parks Cons Cost NPV Calcs'!G129","v":33080.067236697934},33080.067236697934,0,33080.067236697934,33080.067236697934,33080.067236697934,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G129,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G129,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G129,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G129,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G129,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G129,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G129,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G129,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G129,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G129,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G129,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G129,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G129,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G129,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G129,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G129,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G129,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G129,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G129,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G129,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5454","","Park Embellishment","","REDLAND BAY - JACK GORDON PATHWAY (ESPLANADE) UPGRADE","4-Local","",null,null,null,"",2022,2022,2022,2022,2016,0,87784,0,null,null,null,{"$f":"IFERROR(R130*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q130*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q130*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S130*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q130*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q130*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":87784},87784,{"$f":"IFERROR(T130*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q130*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q130*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},87784,{"$f":"IFERROR((X130*(1+((VLOOKUP(L130*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H130:VR130)","v":100764.9234789513},100764.9234789513,{"$f":"IFERROR((AA130*(1+((VLOOKUP(P130*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},100764.9234789513,0,{"$f":"'Parks Cons Cost NPV Calcs'!G130","v":65109.879423907878},65109.879423907878,0,65109.879423907878,65109.879423907878,65109.879423907878,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G130,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G130,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G130,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G130,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G130,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G130,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G130,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G130,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G130,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G130,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G130,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G130,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G130,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G130,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G130,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G130,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G130,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G130,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G130,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G130,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5456","","Park Embellishment","","REDLAND BAY - JUNEE STREET PARK UPGRADE","4-Local","",null,null,null,"",2022,2022,2022,2022,2016,0,60882,0,null,null,null,{"$f":"IFERROR(R131*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q131*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q131*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S131*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q131*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q131*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":60882},60882,{"$f":"IFERROR(T131*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q131*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q131*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},60882,{"$f":"IFERROR((X131*(1+((VLOOKUP(L131*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H131:VR131)","v":69884.831760292465},69884.831760292465,{"$f":"IFERROR((AA131*(1+((VLOOKUP(P131*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},69884.831760292465,0,{"$f":"'Parks Cons Cost NPV Calcs'!G131","v":45156.516894722954},45156.516894722954,0,45156.516894722954,45156.516894722954,45156.516894722954,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G131,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G131,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G131,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G131,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G131,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G131,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G131,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G131,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G131,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G131,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G131,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G131,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G131,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G131,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G131,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G131,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G131,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G131,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G131,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G131,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5457","","Park Embellishment","","REDLAND BAY - LANYARD PLACE PARK UPGRADE","4-Local","",null,null,null,"",2022,2022,2022,2022,2016,0,14159,0,null,null,null,{"$f":"IFERROR(R132*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q132*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q132*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S132*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q132*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q132*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":14159},14159,{"$f":"IFERROR(T132*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q132*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q132*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},14159,{"$f":"IFERROR((X132*(1+((VLOOKUP(L132*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H132:VR132)","v":16252.74026631814},16252.74026631814,{"$f":"IFERROR((AA132*(1+((VLOOKUP(P132*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},16252.74026631814,0,{"$f":"'Parks Cons Cost NPV Calcs'!G132","v":10501.808789336457},10501.808789336457,0,10501.808789336457,10501.808789336457,10501.808789336457,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G132,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G132,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G132,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G132,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G132,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G132,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G132,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G132,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G132,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G132,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G132,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G132,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G132,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G132,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G132,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G132,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G132,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G132,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G132,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G132,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5460","","Park Embellishment","","REDLAND BAY - POINT TALBURPIN PARK UPGRADE","4-Local","",null,null,null,"",2022,2022,2022,2022,2016,0,191142,0,null,null,null,{"$f":"IFERROR(R133*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q133*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q133*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S133*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q133*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q133*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":191142},191142,{"$f":"IFERROR(T133*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q133*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q133*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},191142,{"$f":"IFERROR((X133*(1+((VLOOKUP(L133*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H133:VR133)","v":219406.82816474198},219406.82816474198,{"$f":"IFERROR((AA133*(1+((VLOOKUP(P133*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},219406.82816474198,0,{"$f":"'Parks Cons Cost NPV Calcs'!G133","v":141771.08098109678},141771.08098109678,0,141771.08098109678,141771.08098109678,141771.08098109678,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G133,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G133,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G133,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G133,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G133,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G133,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G133,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G133,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G133,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G133,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G133,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G133,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G133,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G133,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G133,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G133,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G133,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G133,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G133,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G133,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5467","","Park Embellishment","","REDLAND BAY - NEV STAFFORD PARK UPGRADE","4-Local","",null,null,null,"",2022,2022,2022,2022,2016,0,44600,0,null,null,null,{"$f":"IFERROR(R134*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q134*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q134*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S134*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q134*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q134*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":44600},44600,{"$f":"IFERROR(T134*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q134*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q134*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},44600,{"$f":"IFERROR((X134*(1+((VLOOKUP(L134*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H134:VR134)","v":51195.156146464367},51195.156146464367,{"$f":"IFERROR((AA134*(1+((VLOOKUP(P134*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},51195.156146464367,0,{"$f":"'Parks Cons Cost NPV Calcs'!G134","v":33080.067236697934},33080.067236697934,0,33080.067236697934,33080.067236697934,33080.067236697934,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G134,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G134,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G134,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G134,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G134,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G134,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G134,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G134,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G134,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G134,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G134,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G134,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G134,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G134,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G134,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G134,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G134,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G134,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G134,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G134,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5471","","Park Embellishment","","REDLAND BAY - ORCHARD BEACH FORESHORE (SOUTH) UPGRADE","4-Local","",null,null,null,"",2022,2022,2022,2022,2016,0,56635,0,null,null,null,{"$f":"IFERROR(R135*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q135*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q135*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S135*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q135*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q135*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":56635},56635,{"$f":"IFERROR(T135*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q135*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q135*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},56635,{"$f":"IFERROR((X135*(1+((VLOOKUP(L135*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H135:VR135)","v":65009.813191816356},65009.813191816356,{"$f":"IFERROR((AA135*(1+((VLOOKUP(P135*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},65009.813191816356,0,{"$f":"'Parks Cons Cost NPV Calcs'!G135","v":42006.493451802409},42006.493451802409,0,42006.493451802409,42006.493451802409,42006.493451802409,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G135,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G135,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G135,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G135,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G135,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G135,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G135,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G135,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G135,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G135,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G135,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G135,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G135,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G135,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G135,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G135,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G135,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G135,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G135,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G135,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5476","","Park Embellishment","","REDLAND BAY - PINELANDS CIRCUIT PARK UPGRADE","4-Local","",null,null,null,"",2022,2022,2022,2022,2016,0,104774,0,null,null,null,{"$f":"IFERROR(R136*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q136*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q136*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S136*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q136*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q136*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":104774},104774,{"$f":"IFERROR(T136*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q136*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q136*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},104774,{"$f":"IFERROR((X136*(1+((VLOOKUP(L136*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H136:VR136)","v":120267.29349976811},120267.29349976811,{"$f":"IFERROR((AA136*(1+((VLOOKUP(P136*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},120267.29349976811,0,{"$f":"'Parks Cons Cost NPV Calcs'!G136","v":77711.456606676889},77711.456606676889,0,77711.456606676889,77711.456606676889,77711.456606676889,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G136,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G136,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G136,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G136,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G136,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G136,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G136,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G136,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G136,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G136,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G136,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G136,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G136,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G136,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G136,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G136,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G136,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G136,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G136,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G136,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5485","","Park Embellishment","","REDLAND BAY - DENHAM BOULEVARD PARK UPGRADE","4-District","",null,null,null,"",2020,2020,2020,2020,2016,0,2988887,0,null,null,null,{"$f":"IFERROR(R137*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q137*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q137*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S137*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q137*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q137*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":2988887},2988887,{"$f":"IFERROR(T137*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q137*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q137*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},2988887,{"$f":"IFERROR((X137*(1+((VLOOKUP(L137*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H137:VR137)","v":3276716.2752181059},3276716.2752181059,{"$f":"IFERROR((AA137*(1+((VLOOKUP(P137*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},3276716.2752181059,0,{"$f":"'Parks Cons Cost NPV Calcs'!G137","v":2449047.3358271648},2449047.3358271648,0,2449047.3358271648,2449047.3358271648,2449047.3358271648,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G137,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G137,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G137,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G137,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G137,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G137,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G137,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G137,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G137,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G137,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G137,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G137,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G137,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G137,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G137,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G137,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G137,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G137,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G137,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G137,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5487","","Park Embellishment","","REDLAND BAY - SEL OUTRIDGE PARK UPGRADE","4-District","",null,null,null,"",2025,2025,2025,2025,2016,0,1254455,0,null,null,null,{"$f":"IFERROR(R138*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q138*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q138*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S138*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q138*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q138*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":1254455},1254455,{"$f":"IFERROR(T138*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q138*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q138*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},1254455,{"$f":"IFERROR((X138*(1+((VLOOKUP(L138*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H138:VR138)","v":1542751.9595119441},1542751.9595119441,{"$f":"IFERROR((AA138*(1+((VLOOKUP(P138*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},1542751.9595119441,{"$f":"IFERROR(AC138*((1+Park_ADR)^(Park_MSY*1-L138*1)),0)","v":0},{"$f":"'Parks Cons Cost NPV Calcs'!G138","v":801313.34257962636},801313.34257962636,{"$f":"IFERROR(AF138*((1+Park_ADR)^(Park_MSY*1-P138*1)),0)","v":0},801313.34257962636,{"$f":"AL138*(1-V138)","v":801313.34257962636},{"$f":"AL138*(1-V138+U138)","v":801313.34257962636},null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G138,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G138,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G138,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G138,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G138,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G138,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G138,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G138,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G138,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G138,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G138,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G138,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G138,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G138,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G138,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G138,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G138,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G138,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G138,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G138,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5506","","Park Embellishment","","RUSSELL ISLAND - JACKSON OVAL UPGRADE","6-District","",null,null,null,"",2029,2029,2029,2029,2016,0,90615,0,null,null,null,{"$f":"IFERROR(R139*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q139*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q139*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S139*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q139*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q139*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":90615},{"$f":"SUM(X139:Y139)","v":90615},{"$f":"IFERROR(T139*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q139*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q139*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},{"$f":"IFERROR(Z139-AA139,\"\")","v":90615},{"$f":"IFERROR((X139*(1+((VLOOKUP(L139*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H139:VR139)","v":0},{"$f":"SUM(AC139:AD139)","v":0},{"$f":"IFERROR((AA139*(1+((VLOOKUP(P139*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},{"$f":"IFERROR(AE139-AF139,\"\")","v":0},0,{"$f":"'Parks Cons Cost NPV Calcs'!G139","v":0},{"$f":"SUM(AH139:AI139)","v":0},0,{"$f":"IFERROR(AJ139-AK139,\"\")","v":0},0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G139,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G139,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G139,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G139,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G139,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G139,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G139,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G139,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G139,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G139,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G139,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G139,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G139,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G139,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G139,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G139,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G139,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G139,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G139,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G139,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5508","","Park Embellishment","","RUSSELL ISLAND - JOCK KENNEDY PARK UPGRADE","6-District","",null,null,null,"",2021,2021,2021,2021,2016,0,297331,0,null,null,null,{"$f":"IFERROR(R140*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q140*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q140*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S140*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q140*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q140*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":297331},297331,{"$f":"IFERROR(T140*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q140*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q140*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},297331,{"$f":"IFERROR((X140*(1+((VLOOKUP(L140*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H140:VR140)","v":333543.02961718506},333543.02961718506,{"$f":"IFERROR((AA140*(1+((VLOOKUP(P140*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},333543.02961718506,0,{"$f":"'Parks Cons Cost NPV Calcs'!G140","v":231792.72202036463},231792.72202036463,0,231792.72202036463,231792.72202036463,231792.72202036463,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G140,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G140,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G140,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G140,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G140,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G140,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G140,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G140,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G140,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G140,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G140,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G140,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G140,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G140,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G140,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G140,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G140,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G140,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G140,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G140,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5509","","Park Embellishment","","RUSSELL ISLAND - LIONS BOULEVARD PARK UPGRADE","6-Local","",null,null,null,"",2029,2029,2029,2029,2016,0,118933,0,null,null,null,{"$f":"IFERROR(R141*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q141*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q141*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S141*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q141*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q141*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":118933},118933,{"$f":"IFERROR(T141*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q141*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q141*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},118933,{"$f":"IFERROR((X141*(1+((VLOOKUP(L141*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H141:VR141)","v":0},0,{"$f":"IFERROR((AA141*(1+((VLOOKUP(P141*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G141","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G141,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G141,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G141,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G141,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G141,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G141,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G141,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G141,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G141,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G141,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G141,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G141,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G141,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G141,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G141,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G141,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G141,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G141,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G141,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G141,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5515","","Park Embellishment","","RUSSELL ISLAND - THE BAY ISLANDS PIONEER CHILDREN'S MEMORIAL PARK UPGRADE","6-Local","",null,null,null,"",2029,2029,2029,2029,2016,0,56635,0,null,null,null,{"$f":"IFERROR(R142*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q142*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q142*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S142*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q142*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q142*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":56635},56635,{"$f":"IFERROR(T142*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q142*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q142*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},56635,{"$f":"IFERROR((X142*(1+((VLOOKUP(L142*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H142:VR142)","v":0},0,{"$f":"IFERROR((AA142*(1+((VLOOKUP(P142*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G142","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G142,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G142,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G142,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G142,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G142,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G142,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G142,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G142,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G142,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G142,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G142,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G142,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G142,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G142,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G142,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G142,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G142,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G142,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G142,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G142,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5540","","Park Embellishment","","THORNLANDS - ABBOTSLEIGH STREET PARK UPGRADE","4-Local","",null,null,null,"",2022,2022,2022,2022,2016,0,148666,0,null,null,null,{"$f":"IFERROR(R143*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q143*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q143*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S143*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q143*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q143*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":148666},148666,{"$f":"IFERROR(T143*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q143*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q143*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},148666,{"$f":"IFERROR((X143*(1+((VLOOKUP(L143*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H143:VR143)","v":170649.75523924376},170649.75523924376,{"$f":"IFERROR((AA143*(1+((VLOOKUP(P143*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},170649.75523924376,0,{"$f":"'Parks Cons Cost NPV Calcs'!G143","v":110266.39631863082},110266.39631863082,0,110266.39631863082,110266.39631863082,110266.39631863082,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G143,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G143,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G143,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G143,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G143,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G143,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G143,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G143,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G143,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G143,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G143,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G143,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G143,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G143,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G143,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G143,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G143,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G143,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G143,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G143,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5542","","Park Embellishment","","THORNLANDS - ANNIVERSARY PARK UPGRADE","4-Local","",null,null,null,"",2022,2022,2022,2022,2016,0,4248,0,null,null,null,{"$f":"IFERROR(R144*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q144*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q144*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S144*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q144*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q144*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":4248},4248,{"$f":"IFERROR(T144*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q144*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q144*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},4248,{"$f":"IFERROR((X144*(1+((VLOOKUP(L144*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H144:VR144)","v":4876.1664419323015},4876.1664419323015,{"$f":"IFERROR((AA144*(1+((VLOOKUP(P144*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},4876.1664419323015,0,{"$f":"'Parks Cons Cost NPV Calcs'!G144","v":3150.765148463965},3150.765148463965,0,3150.765148463965,3150.765148463965,3150.765148463965,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G144,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G144,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G144,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G144,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G144,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G144,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G144,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G144,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G144,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G144,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G144,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G144,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G144,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G144,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G144,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G144,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G144,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G144,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G144,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G144,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5553","","Park Embellishment","","THORNLANDS - CONLEY AVENUE PARK UPGRADE","4-Local","",null,null,null,"",2022,2022,2022,2022,2016,0,147958,0,null,null,null,{"$f":"IFERROR(R145*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q145*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q145*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S145*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q145*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q145*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":147958},147958,{"$f":"IFERROR(T145*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q145*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q145*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},147958,{"$f":"IFERROR((X145*(1+((VLOOKUP(L145*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H145:VR145)","v":169837.06083225505},169837.06083225505,{"$f":"IFERROR((AA145*(1+((VLOOKUP(P145*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},169837.06083225505,0,{"$f":"'Parks Cons Cost NPV Calcs'!G145","v":109741.26879388683},109741.26879388683,0,109741.26879388683,109741.26879388683,109741.26879388683,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G145,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G145,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G145,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G145,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G145,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G145,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G145,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G145,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G145,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G145,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G145,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G145,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G145,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G145,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G145,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G145,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G145,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G145,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G145,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G145,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5570","","Park Embellishment","","THORNLANDS - LORIKEET DRIVE PARK UPGRADE","4-Local","",null,null,null,"",2022,2022,2022,2022,2016,0,194681,0,null,null,null,{"$f":"IFERROR(R146*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q146*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q146*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S146*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q146*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q146*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":194681},194681,{"$f":"IFERROR(T146*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q146*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q146*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},194681,{"$f":"IFERROR((X146*(1+((VLOOKUP(L146*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H146:VR146)","v":223469.15232622938},223469.15232622938,{"$f":"IFERROR((AA146*(1+((VLOOKUP(P146*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},223469.15232622938,0,{"$f":"'Parks Cons Cost NPV Calcs'!G146","v":144395.97689927334},144395.97689927334,0,144395.97689927334,144395.97689927334,144395.97689927334,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G146,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G146,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G146,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G146,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G146,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G146,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G146,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G146,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G146,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G146,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G146,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G146,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G146,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G146,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G146,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G146,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G146,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G146,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G146,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G146,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5579","","Park Embellishment","","WELLINGTON POINT - PLANTATION PLACE PARK UPGRADE","1-Local","",null,null,null,"",2027,2027,2027,2027,2016,0,58758,0,null,null,null,{"$f":"IFERROR(R147*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q147*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q147*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S147*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q147*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q147*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":58758},58758,{"$f":"IFERROR(T147*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q147*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q147*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},58758,{"$f":"IFERROR((X147*(1+((VLOOKUP(L147*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H147:VR147)","v":75661.1078079156},75661.1078079156,{"$f":"IFERROR((AA147*(1+((VLOOKUP(P147*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},75661.1078079156,0,{"$f":"'Parks Cons Cost NPV Calcs'!G147","v":33974.895832865514},33974.895832865514,0,33974.895832865514,33974.895832865514,33974.895832865514,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G147,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G147,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G147,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G147,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G147,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G147,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G147,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G147,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G147,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G147,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G147,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G147,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G147,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G147,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G147,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G147,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G147,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G147,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G147,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G147,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5583","","Park Embellishment","","THORNLANDS - ROBERT MACKIE PARK UPGRADE","4-Local","",null,null,null,"",2022,2022,2022,2022,2016,0,60174,0,null,null,null,{"$f":"IFERROR(R148*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q148*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q148*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S148*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q148*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q148*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":60174},60174,{"$f":"IFERROR(T148*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q148*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q148*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},60174,{"$f":"IFERROR((X148*(1+((VLOOKUP(L148*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H148:VR148)","v":69072.13735330374},69072.13735330374,{"$f":"IFERROR((AA148*(1+((VLOOKUP(P148*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},69072.13735330374,0,{"$f":"'Parks Cons Cost NPV Calcs'!G148","v":44631.389369978955},44631.389369978955,0,44631.389369978955,44631.389369978955,44631.389369978955,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G148,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G148,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G148,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G148,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G148,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G148,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G148,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G148,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G148,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G148,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G148,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G148,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G148,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G148,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G148,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G148,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G148,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G148,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G148,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G148,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5584","","Park Embellishment","","THORNLANDS - PERCY ZIEGENFUSZ PARK UPGRADE","4-Local","",null,null,null,"",2022,2022,2022,2022,2016,0,134507,0,null,null,null,{"$f":"IFERROR(R149*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q149*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q149*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S149*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q149*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q149*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":134507},134507,{"$f":"IFERROR(T149*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q149*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q149*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},134507,{"$f":"IFERROR((X149*(1+((VLOOKUP(L149*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H149:VR149)","v":154397.01497292562},154397.01497292562,{"$f":"IFERROR((AA149*(1+((VLOOKUP(P149*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},154397.01497292562,0,{"$f":"'Parks Cons Cost NPV Calcs'!G149","v":99764.587529294367},99764.587529294367,0,99764.587529294367,99764.587529294367,99764.587529294367,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G149,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G149,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G149,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G149,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G149,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G149,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G149,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G149,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G149,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G149,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G149,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G149,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G149,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G149,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G149,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G149,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G149,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G149,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G149,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G149,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5586","","Park Embellishment","","THORNLANDS - MANNING ESPLANADE FORESHORE UPGRADE","4-Local","",null,null,null,"",2020,2020,2020,2020,2016,0,74333,0,null,null,null,{"$f":"IFERROR(R150*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q150*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q150*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S150*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q150*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q150*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":74333},74333,{"$f":"IFERROR(T150*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q150*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q150*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},74333,{"$f":"IFERROR((X150*(1+((VLOOKUP(L150*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H150:VR150)","v":81491.254398639852},81491.254398639852,{"$f":"IFERROR((AA150*(1+((VLOOKUP(P150*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},81491.254398639852,0,{"$f":"'Parks Cons Cost NPV Calcs'!G150","v":60907.299477712149},60907.299477712149,0,60907.299477712149,60907.299477712149,60907.299477712149,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G150,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G150,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G150,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G150,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G150,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G150,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G150,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G150,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G150,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G150,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G150,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G150,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G150,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G150,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G150,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G150,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G150,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G150,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G150,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G150,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5590","","Park Embellishment","","THORNLANDS - TINDAPPAH DRIVE FORESHORE UPGRADE","4-Local","",null,null,null,"",2022,2022,2022,2022,2016,0,147958,0,null,null,null,{"$f":"IFERROR(R151*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q151*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q151*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S151*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q151*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q151*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":147958},147958,{"$f":"IFERROR(T151*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q151*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q151*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},147958,{"$f":"IFERROR((X151*(1+((VLOOKUP(L151*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H151:VR151)","v":169837.06083225505},169837.06083225505,{"$f":"IFERROR((AA151*(1+((VLOOKUP(P151*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},169837.06083225505,0,{"$f":"'Parks Cons Cost NPV Calcs'!G151","v":109741.26879388683},109741.26879388683,0,109741.26879388683,109741.26879388683,109741.26879388683,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G151,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G151,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G151,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G151,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G151,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G151,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G151,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G151,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G151,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G151,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G151,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G151,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G151,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G151,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G151,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G151,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G151,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G151,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G151,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G151,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5592","","Park Embellishment","","THORNLANDS - TUNA COURT PARK UPGRADE","4-Local","",null,null,null,"",2022,2022,2022,2022,2016,0,249192,0,null,null,null,{"$f":"IFERROR(R152*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q152*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q152*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S152*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q152*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q152*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":249192},249192,{"$f":"IFERROR(T152*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q152*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q152*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},249192,{"$f":"IFERROR((X152*(1+((VLOOKUP(L152*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H152:VR152)","v":286040.8822970796},286040.8822970796,{"$f":"IFERROR((AA152*(1+((VLOOKUP(P152*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},286040.8822970796,0,{"$f":"'Parks Cons Cost NPV Calcs'!G152","v":184827.08777684378},184827.08777684378,0,184827.08777684378,184827.08777684378,184827.08777684378,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G152,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G152,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G152,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G152,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G152,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G152,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G152,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G152,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G152,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G152,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G152,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G152,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G152,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G152,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G152,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G152,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G152,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G152,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G152,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G152,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5605","","Park Embellishment","","THORNESIDE - ALMA STREET PARK UPGRADE","1-Local","",null,null,null,"",2027,2027,2027,2027,2016,0,241405,0,null,null,null,{"$f":"IFERROR(R153*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q153*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q153*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S153*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q153*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q153*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":241405},241405,{"$f":"IFERROR(T153*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q153*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q153*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},241405,{"$f":"IFERROR((X153*(1+((VLOOKUP(L153*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H153:VR153)","v":310850.77317760757},310850.77317760757,{"$f":"IFERROR((AA153*(1+((VLOOKUP(P153*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},310850.77317760757,0,{"$f":"'Parks Cons Cost NPV Calcs'!G153","v":139584.5625877821},139584.5625877821,0,139584.5625877821,139584.5625877821,139584.5625877821,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G153,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G153,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G153,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G153,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G153,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G153,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G153,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G153,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G153,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G153,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G153,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G153,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G153,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G153,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G153,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G153,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G153,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G153,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G153,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G153,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5608","","Park Embellishment","","THORNESIDE - BETH BOYD PARK UPGRADE","1-District","",null,null,null,"",2027,2027,2027,2027,2016,0,179815,0,null,null,null,{"$f":"IFERROR(R154*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q154*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q154*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S154*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q154*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q154*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":179815},179815,{"$f":"IFERROR(T154*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q154*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q154*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},179815,{"$f":"IFERROR((X154*(1+((VLOOKUP(L154*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H154:VR154)","v":231542.97458184999},231542.97458184999,{"$f":"IFERROR((AA154*(1+((VLOOKUP(P154*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},231542.97458184999,0,{"$f":"'Parks Cons Cost NPV Calcs'!G154","v":103972.1551820469},103972.1551820469,0,103972.1551820469,103972.1551820469,103972.1551820469,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G154,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G154,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G154,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G154,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G154,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G154,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G154,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G154,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G154,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G154,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G154,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G154,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G154,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G154,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G154,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G154,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G154,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G154,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G154,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G154,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5610","","Park Embellishment","","THORNESIDE - JACK AND EDNA FINNEY RESERVE UPGRADE","1-District","",null,null,null,"",2027,2027,2027,2027,2016,0,853058,0,null,null,null,{"$f":"IFERROR(R155*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q155*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q155*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S155*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q155*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q155*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":853058},853058,{"$f":"IFERROR(T155*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q155*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q155*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},853058,{"$f":"IFERROR((X155*(1+((VLOOKUP(L155*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H155:VR155)","v":1098460.0106267207},1098460.0106267207,{"$f":"IFERROR((AA155*(1+((VLOOKUP(P155*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},1098460.0106267207,0,{"$f":"'Parks Cons Cost NPV Calcs'!G155","v":493252.94750319258},493252.94750319258,0,493252.94750319258,493252.94750319258,493252.94750319258,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G155,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G155,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G155,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G155,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G155,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G155,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G155,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G155,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G155,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G155,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G155,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G155,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G155,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G155,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G155,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G155,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G155,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G155,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G155,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G155,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5616","","Park Embellishment","","THORNESIDE - VIC ARTHUR PARK UPGRADE","1-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,92031,0,null,null,null,{"$f":"IFERROR(R156*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q156*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q156*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S156*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q156*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q156*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":92031},92031,{"$f":"IFERROR(T156*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q156*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q156*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},92031,{"$f":"IFERROR((X156*(1+((VLOOKUP(L156*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H156:VR156)","v":0},0,{"$f":"IFERROR((AA156*(1+((VLOOKUP(P156*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G156","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G156,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G156,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G156,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G156,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G156,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G156,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G156,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G156,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G156,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G156,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G156,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G156,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G156,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G156,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G156,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G156,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G156,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G156,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G156,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G156,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5618","","Park Embellishment","","THORNESIDE - GRADI COURT PARK UPGRADE","1-Local","",null,null,null,"",2027,2027,2027,2027,2016,0,253439,0,null,null,null,{"$f":"IFERROR(R157*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q157*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q157*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S157*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q157*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q157*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":253439},253439,{"$f":"IFERROR(T157*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q157*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q157*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},253439,{"$f":"IFERROR((X157*(1+((VLOOKUP(L157*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H157:VR157)","v":326346.63367933425},326346.63367933425,{"$f":"IFERROR((AA157*(1+((VLOOKUP(P157*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},326346.63367933425,0,{"$f":"'Parks Cons Cost NPV Calcs'!G157","v":146542.83033775151},146542.83033775151,0,146542.83033775151,146542.83033775151,146542.83033775151,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G157,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G157,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G157,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G157,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G157,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G157,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G157,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G157,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G157,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G157,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G157,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G157,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G157,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G157,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G157,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G157,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G157,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G157,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G157,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G157,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5621","","Park Embellishment","","THORNESIDE - RAILWAY PARADE PARK UPGRADE","1-Local","",null,null,null,"",2027,2027,2027,2027,2016,0,4248,0,null,null,null,{"$f":"IFERROR(R158*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q158*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q158*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S158*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q158*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q158*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":4248},4248,{"$f":"IFERROR(T158*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q158*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q158*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},4248,{"$f":"IFERROR((X158*(1+((VLOOKUP(L158*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H158:VR158)","v":5470.0361817629164},5470.0361817629164,{"$f":"IFERROR((AA158*(1+((VLOOKUP(P158*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},5470.0361817629164,0,{"$f":"'Parks Cons Cost NPV Calcs'!G158","v":2456.2673593044815},2456.2673593044815,0,2456.2673593044815,2456.2673593044815,2456.2673593044815,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G158,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G158,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G158,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G158,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G158,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G158,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G158,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G158,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G158,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G158,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G158,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G158,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G158,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G158,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G158,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G158,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G158,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G158,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G158,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G158,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5626","","Park Embellishment","","THORNESIDE - WILLARD-WEBER FORESHORE UPGRADE","1-Local","",null,null,null,"",2027,2027,2027,2027,2016,0,194681,0,null,null,null,{"$f":"IFERROR(R159*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q159*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q159*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S159*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q159*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q159*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":194681},194681,{"$f":"IFERROR(T159*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q159*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q159*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},194681,{"$f":"IFERROR((X159*(1+((VLOOKUP(L159*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H159:VR159)","v":250685.52587141862},250685.52587141862,{"$f":"IFERROR((AA159*(1+((VLOOKUP(P159*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},250685.52587141862,0,{"$f":"'Parks Cons Cost NPV Calcs'!G159","v":112567.93450488598},112567.93450488598,0,112567.93450488598,112567.93450488598,112567.93450488598,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G159,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G159,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G159,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G159,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G159,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G159,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G159,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G159,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G159,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G159,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G159,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G159,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G159,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G159,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G159,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G159,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G159,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G159,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G159,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G159,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5627","","Park Embellishment","","THORNESIDE - WILLIAM TAYLOR MEMORIAL SPORTSFIELD UPGRADE","Citywide","",null,null,null,"",2027,2027,2027,2027,2016,0,1267277,0,null,null,null,{"$f":"IFERROR(R160*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q160*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q160*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S160*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q160*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q160*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":1267277},1267277,{"$f":"IFERROR(T160*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q160*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q160*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},1267277,{"$f":"IFERROR((X160*(1+((VLOOKUP(L160*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H160:VR160)","v":1631838.7576073359},1631838.7576073359,{"$f":"IFERROR((AA160*(1+((VLOOKUP(P160*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},1631838.7576073359,0,{"$f":"'Parks Cons Cost NPV Calcs'!G160","v":732761.5655125482},732761.5655125482,0,732761.5655125482,732761.5655125482,732761.5655125482,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G160,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G160,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G160,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G160,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G160,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G160,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G160,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G160,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G160,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G160,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G160,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G160,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G160,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G160,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G160,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G160,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G160,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G160,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G160,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G160,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5630","","Park Embellishment","","VICTORIA POINT - ASPECT DRIVE PATHWAY UPGRADE","4-Local","",null,null,null,"",2022,2022,2022,2022,2016,0,60174,0,null,null,null,{"$f":"IFERROR(R161*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q161*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q161*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S161*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q161*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q161*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":60174},60174,{"$f":"IFERROR(T161*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q161*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q161*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},60174,{"$f":"IFERROR((X161*(1+((VLOOKUP(L161*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H161:VR161)","v":69072.13735330374},69072.13735330374,{"$f":"IFERROR((AA161*(1+((VLOOKUP(P161*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},69072.13735330374,0,{"$f":"'Parks Cons Cost NPV Calcs'!G161","v":44631.389369978955},44631.389369978955,0,44631.389369978955,44631.389369978955,44631.389369978955,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G161,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G161,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G161,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G161,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G161,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G161,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G161,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G161,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G161,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G161,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G161,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G161,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G161,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G161,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G161,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G161,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G161,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G161,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G161,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G161,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5636","","Park Embellishment","","VICTORIA POINT - BILL SCUDAMORE-SMITH PARK UPGRADE","4-Local","",null,null,null,"",2022,2022,2022,2022,2016,0,60174,0,null,null,null,{"$f":"IFERROR(R162*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q162*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q162*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S162*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q162*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q162*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":60174},60174,{"$f":"IFERROR(T162*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q162*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q162*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},60174,{"$f":"IFERROR((X162*(1+((VLOOKUP(L162*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H162:VR162)","v":69072.13735330374},69072.13735330374,{"$f":"IFERROR((AA162*(1+((VLOOKUP(P162*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},69072.13735330374,0,{"$f":"'Parks Cons Cost NPV Calcs'!G162","v":44631.389369978955},44631.389369978955,0,44631.389369978955,44631.389369978955,44631.389369978955,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G162,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G162,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G162,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G162,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G162,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G162,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G162,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G162,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G162,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G162,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G162,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G162,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G162,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G162,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G162,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G162,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G162,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G162,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G162,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G162,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5639","","Park Embellishment","","VICTORIA POINT - BROOKVALE DRIVE PARK UPGRADE","4-Local","",null,null,null,"",2022,2022,2022,2022,2016,0,249900,0,null,null,null,{"$f":"IFERROR(R163*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q163*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q163*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S163*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q163*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q163*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":249900},249900,{"$f":"IFERROR(T163*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q163*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q163*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},249900,{"$f":"IFERROR((X163*(1+((VLOOKUP(L163*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H163:VR163)","v":286853.57670406828},286853.57670406828,{"$f":"IFERROR((AA163*(1+((VLOOKUP(P163*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},286853.57670406828,0,{"$f":"'Parks Cons Cost NPV Calcs'!G163","v":185352.21530158774},185352.21530158774,0,185352.21530158774,185352.21530158774,185352.21530158774,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G163,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G163,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G163,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G163,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G163,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G163,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G163,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G163,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G163,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G163,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G163,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G163,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G163,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G163,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G163,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G163,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G163,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G163,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G163,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G163,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5641","","Park Embellishment","","VICTORIA POINT - BUNKER ROAD BUSHLAND REFUGE UPGRADE","4-Local","",null,null,null,"",2022,2022,2022,2022,2016,0,253439,0,null,null,null,{"$f":"IFERROR(R164*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q164*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q164*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S164*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q164*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q164*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":253439},253439,{"$f":"IFERROR(T164*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q164*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q164*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},253439,{"$f":"IFERROR((X164*(1+((VLOOKUP(L164*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H164:VR164)","v":290915.90086555568},290915.90086555568,{"$f":"IFERROR((AA164*(1+((VLOOKUP(P164*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},290915.90086555568,0,{"$f":"'Parks Cons Cost NPV Calcs'!G164","v":187977.11121976428},187977.11121976428,0,187977.11121976428,187977.11121976428,187977.11121976428,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G164,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G164,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G164,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G164,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G164,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G164,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G164,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G164,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G164,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G164,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G164,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G164,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G164,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G164,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G164,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G164,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G164,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G164,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G164,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G164,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5644","","Park Embellishment","","VICTORIA POINT - CASCADES GARDENS UPGRADE","4-District","",null,null,null,"",2021,2021,2021,2021,2016,0,56635,0,null,null,null,{"$f":"IFERROR(R165*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q165*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q165*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S165*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q165*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q165*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":56635},56635,{"$f":"IFERROR(T165*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q165*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q165*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},56635,{"$f":"IFERROR((X165*(1+((VLOOKUP(L165*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H165:VR165)","v":63532.593245807788},63532.593245807788,{"$f":"IFERROR((AA165*(1+((VLOOKUP(P165*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},63532.593245807788,0,{"$f":"'Parks Cons Cost NPV Calcs'!G165","v":44151.403020954254},44151.403020954254,0,44151.403020954254,44151.403020954254,44151.403020954254,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G165,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G165,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G165,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G165,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G165,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G165,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G165,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G165,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G165,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G165,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G165,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G165,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G165,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G165,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G165,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G165,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G165,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G165,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G165,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G165,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5652","","Park Embellishment","","VICTORIA POINT - DUNCAN JENKINS EUCALYPT PARK UPGRADE","4-Local","",null,null,null,"",2022,2022,2022,2022,2016,0,4248,0,null,null,null,{"$f":"IFERROR(R166*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q166*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q166*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S166*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q166*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q166*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":4248},4248,{"$f":"IFERROR(T166*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q166*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q166*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},4248,{"$f":"IFERROR((X166*(1+((VLOOKUP(L166*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H166:VR166)","v":4876.1664419323015},4876.1664419323015,{"$f":"IFERROR((AA166*(1+((VLOOKUP(P166*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},4876.1664419323015,0,{"$f":"'Parks Cons Cost NPV Calcs'!G166","v":3150.765148463965},3150.765148463965,0,3150.765148463965,3150.765148463965,3150.765148463965,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G166,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G166,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G166,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G166,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G166,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G166,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G166,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G166,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G166,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G166,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G166,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G166,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G166,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G166,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G166,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G166,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G166,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G166,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G166,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G166,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5656","","Park Embellishment","","VICTORIA POINT - GLEN ROAD PARK UPGRADE","4-Local","",null,null,null,"",2022,2022,2022,2022,2016,0,286004,0,null,null,null,{"$f":"IFERROR(R167*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q167*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q167*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S167*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q167*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q167*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":286004},286004,{"$f":"IFERROR(T167*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q167*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q167*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},286004,{"$f":"IFERROR((X167*(1+((VLOOKUP(L167*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H167:VR167)","v":328296.39996666805},328296.39996666805,{"$f":"IFERROR((AA167*(1+((VLOOKUP(P167*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},328296.39996666805,0,{"$f":"'Parks Cons Cost NPV Calcs'!G167","v":212130.75224135775},212130.75224135775,0,212130.75224135775,212130.75224135775,212130.75224135775,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G167,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G167,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G167,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G167,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G167,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G167,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G167,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G167,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G167,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G167,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G167,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G167,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G167,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G167,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G167,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G167,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G167,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G167,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G167,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G167,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5659","","Park Embellishment","","VICTORIA POINT - HOLLY ROAD URBAN HABITAT UPGRADE","4-Local","",null,null,null,"",2022,2022,2022,2022,2016,0,60174,0,null,null,null,{"$f":"IFERROR(R168*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q168*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q168*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S168*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q168*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q168*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":60174},60174,{"$f":"IFERROR(T168*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q168*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q168*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},60174,{"$f":"IFERROR((X168*(1+((VLOOKUP(L168*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H168:VR168)","v":69072.13735330374},69072.13735330374,{"$f":"IFERROR((AA168*(1+((VLOOKUP(P168*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},69072.13735330374,0,{"$f":"'Parks Cons Cost NPV Calcs'!G168","v":44631.389369978955},44631.389369978955,0,44631.389369978955,44631.389369978955,44631.389369978955,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G168,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G168,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G168,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G168,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G168,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G168,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G168,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G168,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G168,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G168,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G168,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G168,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G168,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G168,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G168,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G168,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G168,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G168,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G168,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G168,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5665","","Park Embellishment","","VICTORIA POINT - LES MOORE PARK UPGRADE","4-District","",null,null,null,"",2022,2022,2022,2022,2016,0,191142,0,null,null,null,{"$f":"IFERROR(R169*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q169*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q169*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S169*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q169*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q169*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":191142},191142,{"$f":"IFERROR(T169*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q169*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q169*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},191142,{"$f":"IFERROR((X169*(1+((VLOOKUP(L169*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H169:VR169)","v":219406.82816474198},219406.82816474198,{"$f":"IFERROR((AA169*(1+((VLOOKUP(P169*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},219406.82816474198,0,{"$f":"'Parks Cons Cost NPV Calcs'!G169","v":141771.08098109678},141771.08098109678,0,141771.08098109678,141771.08098109678,141771.08098109678,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G169,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G169,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G169,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G169,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G169,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G169,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G169,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G169,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G169,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G169,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G169,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G169,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G169,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G169,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G169,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G169,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G169,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G169,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G169,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G169,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5672","","Park Embellishment","","VICTORIA POINT - ORANA ESPLANADE FORESHORE PARK UPGRADE","4-Local","",null,null,null,"",2022,2022,2022,2022,2016,0,521038,0,null,null,null,{"$f":"IFERROR(R170*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q170*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q170*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S170*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q170*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q170*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":521038},521038,{"$f":"IFERROR(T170*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q170*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q170*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},521038,{"$f":"IFERROR((X170*(1+((VLOOKUP(L170*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H170:VR170)","v":598085.68987088569},598085.68987088569,{"$f":"IFERROR((AA170*(1+((VLOOKUP(P170*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},598085.68987088569,0,{"$f":"'Parks Cons Cost NPV Calcs'!G170","v":386456.77293440845},386456.77293440845,0,386456.77293440845,386456.77293440845,386456.77293440845,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G170,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G170,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G170,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G170,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G170,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G170,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G170,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G170,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G170,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G170,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G170,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G170,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G170,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G170,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G170,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G170,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G170,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G170,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G170,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G170,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5675","","Park Embellishment","","VICTORIA POINT - PARKLANDS COURT PARK UPGRADE","4-Local","",null,null,null,"",2022,2022,2022,2022,2016,0,60174,0,null,null,null,{"$f":"IFERROR(R171*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q171*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q171*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S171*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q171*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q171*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":60174},60174,{"$f":"IFERROR(T171*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q171*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q171*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},60174,{"$f":"IFERROR((X171*(1+((VLOOKUP(L171*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H171:VR171)","v":69072.13735330374},69072.13735330374,{"$f":"IFERROR((AA171*(1+((VLOOKUP(P171*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},69072.13735330374,0,{"$f":"'Parks Cons Cost NPV Calcs'!G171","v":44631.389369978955},44631.389369978955,0,44631.389369978955,44631.389369978955,44631.389369978955,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G171,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G171,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G171,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G171,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G171,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G171,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G171,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G171,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G171,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G171,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G171,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G171,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G171,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G171,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G171,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G171,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G171,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G171,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G171,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G171,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5681","","Park Embellishment","","VICTORIA POINT - POINCIANA AVENUE PARK UPGRADE","4-Local","",null,null,null,"",2022,2022,2022,2022,2016,0,440333,0,null,null,null,{"$f":"IFERROR(R172*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q172*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q172*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S172*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q172*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q172*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":440333},440333,{"$f":"IFERROR(T172*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q172*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q172*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},440333,{"$f":"IFERROR((X172*(1+((VLOOKUP(L172*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H172:VR172)","v":505446.5625883654},505446.5625883654,{"$f":"IFERROR((AA172*(1+((VLOOKUP(P172*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},505446.5625883654,0,{"$f":"'Parks Cons Cost NPV Calcs'!G172","v":326597.42705239716},326597.42705239716,0,326597.42705239716,326597.42705239716,326597.42705239716,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G172,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G172,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G172,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G172,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G172,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G172,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G172,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G172,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G172,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G172,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G172,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G172,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G172,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G172,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G172,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G172,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G172,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G172,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G172,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G172,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5687","","Park Embellishment","","VICTORIA POINT - ROSEBUD ESPLANADE PARK UPGRADE","4-Local","",null,null,null,"",2026,2026,2026,2026,2016,0,90615,0,null,null,null,{"$f":"IFERROR(R173*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q173*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q173*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S173*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q173*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q173*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":90615},90615,{"$f":"IFERROR(T173*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q173*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q173*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},90615,{"$f":"IFERROR((X173*(1+((VLOOKUP(L173*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H173:VR173)","v":114031.13581730776},114031.13581730776,{"$f":"IFERROR((AA173*(1+((VLOOKUP(P173*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},114031.13581730776,0,{"$f":"'Parks Cons Cost NPV Calcs'!G173","v":55070.535931582417},55070.535931582417,0,55070.535931582417,55070.535931582417,55070.535931582417,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G173,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G173,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G173,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G173,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G173,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G173,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G173,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G173,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G173,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G173,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G173,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G173,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G173,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G173,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G173,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G173,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G173,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G173,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G173,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G173,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5689","","Park Embellishment","","VICTORIA POINT - SANDY DRIVE CREEK CORRIDOR UPGRADE","4-Local","",null,null,null,"",2022,2022,2022,2022,2016,0,74333,0,null,null,null,{"$f":"IFERROR(R174*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q174*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q174*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S174*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q174*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q174*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":74333},74333,{"$f":"IFERROR(T174*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q174*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q174*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},74333,{"$f":"IFERROR((X174*(1+((VLOOKUP(L174*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H174:VR174)","v":85324.877619621882},85324.877619621882,{"$f":"IFERROR((AA174*(1+((VLOOKUP(P174*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},85324.877619621882,0,{"$f":"'Parks Cons Cost NPV Calcs'!G174","v":55133.198159315412},55133.198159315412,0,55133.198159315412,55133.198159315412,55133.198159315412,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G174,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G174,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G174,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G174,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G174,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G174,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G174,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G174,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G174,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G174,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G174,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G174,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G174,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G174,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G174,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G174,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G174,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G174,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G174,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G174,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5690","","Park Embellishment","","VICTORIA POINT - SCHMIDT STREET ROAD RESERVE UPGRADE","4-Local","",null,null,null,"",2022,2022,2022,2022,2016,0,249192,0,null,null,null,{"$f":"IFERROR(R175*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q175*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q175*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S175*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q175*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q175*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":249192},249192,{"$f":"IFERROR(T175*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q175*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q175*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},249192,{"$f":"IFERROR((X175*(1+((VLOOKUP(L175*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H175:VR175)","v":286040.8822970796},286040.8822970796,{"$f":"IFERROR((AA175*(1+((VLOOKUP(P175*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},286040.8822970796,0,{"$f":"'Parks Cons Cost NPV Calcs'!G175","v":184827.08777684378},184827.08777684378,0,184827.08777684378,184827.08777684378,184827.08777684378,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G175,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G175,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G175,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G175,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G175,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G175,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G175,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G175,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G175,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G175,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G175,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G175,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G175,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G175,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G175,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G175,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G175,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G175,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G175,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G175,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5703","","Park Embellishment","","VICTORIA POINT - VICTORIA POINT BUSHLAND REFUGE UPGRADE","4-Local","",null,null,null,"",2026,2026,2026,2026,2016,0,18406,0,null,null,null,{"$f":"IFERROR(R176*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q176*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q176*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S176*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q176*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q176*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":18406},18406,{"$f":"IFERROR(T176*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q176*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q176*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},18406,{"$f":"IFERROR((X176*(1+((VLOOKUP(L176*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H176:VR176)","v":23162.358173076937},23162.358173076937,{"$f":"IFERROR((AA176*(1+((VLOOKUP(P176*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},23162.358173076937,0,{"$f":"'Parks Cons Cost NPV Calcs'!G176","v":11186.098155456666},11186.098155456666,0,11186.098155456666,11186.098155456666,11186.098155456666,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G176,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G176,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G176,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G176,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G176,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G176,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G176,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G176,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G176,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G176,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G176,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G176,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G176,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G176,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G176,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G176,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G176,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G176,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G176,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G176,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5704","","Park Embellishment","","VICTORIA POINT - VICTORIA POINT RECREATION RESERVE UPGRADE","Citywide","",null,null,null,"",2022,2022,2022,2022,2016,0,724922,0,null,null,null,{"$f":"IFERROR(R177*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q177*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q177*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S177*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q177*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q177*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":724922},724922,{"$f":"IFERROR(T177*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q177*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q177*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},724922,{"$f":"IFERROR((X177*(1+((VLOOKUP(L177*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H177:VR177)","v":832118.72161451215},832118.72161451215,{"$f":"IFERROR((AA177*(1+((VLOOKUP(P177*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},832118.72161451215,0,{"$f":"'Parks Cons Cost NPV Calcs'!G177","v":537678.6659498103},537678.6659498103,0,537678.6659498103,537678.6659498103,537678.6659498103,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G177,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G177,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G177,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G177,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G177,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G177,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G177,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G177,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G177,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G177,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G177,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G177,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G177,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G177,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G177,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G177,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G177,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G177,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G177,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G177,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5705","","Park Embellishment","","VICTORIA POINT - W H YEO PARK UPGRADE","4-District","",null,null,null,"",2022,2022,2022,2022,2016,0,176275,0,null,null,null,{"$f":"IFERROR(R178*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q178*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q178*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S178*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q178*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q178*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":176275},176275,{"$f":"IFERROR(T178*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q178*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q178*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},176275,{"$f":"IFERROR((X178*(1+((VLOOKUP(L178*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H178:VR178)","v":202341.39349143513},202341.39349143513,{"$f":"IFERROR((AA178*(1+((VLOOKUP(P178*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},202341.39349143513,0,{"$f":"'Parks Cons Cost NPV Calcs'!G178","v":130744.14466701633},130744.14466701633,0,130744.14466701633,130744.14466701633,130744.14466701633,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G178,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G178,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G178,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G178,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G178,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G178,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G178,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G178,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G178,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G178,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G178,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G178,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G178,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G178,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G178,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G178,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G178,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G178,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G178,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G178,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5713","","Park Embellishment","","WELLINGTON POINT - APEX PARK UPGRADE","1-District","",null,null,null,"",2031,2031,2031,2031,2016,0,134507,0,null,null,null,{"$f":"IFERROR(R179*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q179*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q179*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S179*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q179*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q179*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":134507},134507,{"$f":"IFERROR(T179*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q179*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q179*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},134507,{"$f":"IFERROR((X179*(1+((VLOOKUP(L179*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H179:VR179)","v":0},0,{"$f":"IFERROR((AA179*(1+((VLOOKUP(P179*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G179","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G179,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G179,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G179,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G179,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G179,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G179,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G179,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G179,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G179,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G179,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G179,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G179,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G179,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G179,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G179,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G179,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G179,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G179,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G179,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G179,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5714","","Park Embellishment","","WELLINGTON POINT - BELFORD DRIVE ROAD RESERVE UPGRADE","1-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,249900,0,null,null,null,{"$f":"IFERROR(R180*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q180*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q180*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S180*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q180*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q180*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":249900},249900,{"$f":"IFERROR(T180*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q180*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q180*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},249900,{"$f":"IFERROR((X180*(1+((VLOOKUP(L180*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H180:VR180)","v":0},0,{"$f":"IFERROR((AA180*(1+((VLOOKUP(P180*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G180","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G180,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G180,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G180,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G180,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G180,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G180,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G180,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G180,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G180,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G180,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G180,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G180,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G180,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G180,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G180,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G180,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G180,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G180,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G180,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G180,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5718","","Park Embellishment","","WELLINGTON POINT - DOUG TILLER RESERVE UPGRADE","1-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,4248,0,null,null,null,{"$f":"IFERROR(R181*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q181*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q181*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S181*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q181*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q181*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":4248},4248,{"$f":"IFERROR(T181*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q181*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q181*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},4248,{"$f":"IFERROR((X181*(1+((VLOOKUP(L181*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H181:VR181)","v":0},0,{"$f":"IFERROR((AA181*(1+((VLOOKUP(P181*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G181","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G181,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G181,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G181,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G181,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G181,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G181,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G181,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G181,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G181,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G181,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G181,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G181,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G181,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G181,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G181,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G181,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G181,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G181,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G181,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G181,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5720","","Park Embellishment","","WELLINGTON POINT - DUNCAN STREET PARK UPGRADE","1-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,4248,0,null,null,null,{"$f":"IFERROR(R182*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q182*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q182*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S182*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q182*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q182*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":4248},4248,{"$f":"IFERROR(T182*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q182*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q182*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},4248,{"$f":"IFERROR((X182*(1+((VLOOKUP(L182*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H182:VR182)","v":0},0,{"$f":"IFERROR((AA182*(1+((VLOOKUP(P182*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G182","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G182,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G182,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G182,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G182,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G182,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G182,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G182,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G182,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G182,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G182,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G182,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G182,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G182,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G182,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G182,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G182,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G182,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G182,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G182,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G182,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5722","","Park Embellishment","","WELLINGTON POINT - EGW WOOD SPORTSFIELD UPGRADE","Citywide","",null,null,null,"",2027,2027,2027,2027,2016,0,757487,0,null,null,null,{"$f":"IFERROR(R183*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q183*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q183*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S183*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q183*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q183*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":757487},757487,{"$f":"IFERROR(T183*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q183*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q183*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},757487,{"$f":"IFERROR((X183*(1+((VLOOKUP(L183*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H183:VR183)","v":975395.78559676232},975395.78559676232,{"$f":"IFERROR((AA183*(1+((VLOOKUP(P183*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},975395.78559676232,0,{"$f":"'Parks Cons Cost NPV Calcs'!G183","v":437992.1358751115},437992.1358751115,0,437992.1358751115,437992.1358751115,437992.1358751115,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G183,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G183,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G183,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G183,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G183,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G183,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G183,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G183,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G183,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G183,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G183,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G183,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G183,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G183,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G183,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G183,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G183,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G183,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G183,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G183,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5726","","Park Embellishment","","WELLINGTON POINT - GOODALL STREET PARK UPGRADE","1-Local","",null,null,null,"",2027,2027,2027,2027,2016,0,395734,0,null,null,null,{"$f":"IFERROR(R184*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q184*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q184*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S184*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q184*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q184*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":395734},395734,{"$f":"IFERROR(T184*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q184*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q184*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},395734,{"$f":"IFERROR((X184*(1+((VLOOKUP(L184*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H184:VR184)","v":509576.10601548164},509576.10601548164,{"$f":"IFERROR((AA184*(1+((VLOOKUP(P184*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},509576.10601548164,0,{"$f":"'Parks Cons Cost NPV Calcs'!G184","v":228820.27004872871},228820.27004872871,0,228820.27004872871,228820.27004872871,228820.27004872871,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G184,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G184,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G184,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G184,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G184,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G184,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G184,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G184,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G184,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G184,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G184,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G184,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G184,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G184,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G184,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G184,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G184,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G184,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G184,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G184,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5727","","Park Embellishment","","WELLINGTON POINT - GWINGARRA STREET URBAN HABITAT UPGRADE","1-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,60174,0,null,null,null,{"$f":"IFERROR(R185*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q185*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q185*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S185*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q185*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q185*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":60174},60174,{"$f":"IFERROR(T185*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q185*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q185*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},60174,{"$f":"IFERROR((X185*(1+((VLOOKUP(L185*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H185:VR185)","v":0},0,{"$f":"IFERROR((AA185*(1+((VLOOKUP(P185*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G185","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G185,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G185,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G185,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G185,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G185,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G185,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G185,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G185,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G185,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G185,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G185,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G185,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G185,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G185,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G185,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G185,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G185,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G185,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G185,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G185,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5729","","Park Embellishment","","WELLINGTON POINT - JACOB STREET NATURE BELT UPGRADE","1-Local","",null,null,null,"",2027,2027,2027,2027,2016,0,14159,0,null,null,null,{"$f":"IFERROR(R186*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q186*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q186*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S186*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q186*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q186*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":14159},14159,{"$f":"IFERROR(T186*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q186*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q186*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},14159,{"$f":"IFERROR((X186*(1+((VLOOKUP(L186*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H186:VR186)","v":18232.166265908931},18232.166265908931,{"$f":"IFERROR((AA186*(1+((VLOOKUP(P186*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},18232.166265908931,0,{"$f":"'Parks Cons Cost NPV Calcs'!G186","v":8186.9796469849689},8186.9796469849689,0,8186.9796469849689,8186.9796469849689,8186.9796469849689,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G186,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G186,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G186,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G186,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G186,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G186,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G186,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G186,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G186,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G186,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G186,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G186,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G186,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G186,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G186,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G186,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G186,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G186,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G186,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G186,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5731","","Park Embellishment","","WELLINGTON POINT - LINER STREET PARK UPGRADE","1-Local","",null,null,null,"",2027,2027,2027,2027,2016,0,104774,0,null,null,null,{"$f":"IFERROR(R187*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q187*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q187*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S187*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q187*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q187*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":104774},104774,{"$f":"IFERROR(T187*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q187*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q187*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},104774,{"$f":"IFERROR((X187*(1+((VLOOKUP(L187*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H187:VR187)","v":134914.68241714401},134914.68241714401,{"$f":"IFERROR((AA187*(1+((VLOOKUP(P187*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},134914.68241714401,0,{"$f":"'Parks Cons Cost NPV Calcs'!G187","v":60582.146022544184},60582.146022544184,0,60582.146022544184,60582.146022544184,60582.146022544184,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G187,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G187,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G187,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G187,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G187,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G187,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G187,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G187,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G187,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G187,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G187,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G187,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G187,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G187,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G187,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G187,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G187,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G187,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G187,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G187,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5739","","Park Embellishment","","WELLINGTON POINT - PLUMER STREET PARK UPGRADE","1-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,136631,0,null,null,null,{"$f":"IFERROR(R188*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q188*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q188*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S188*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q188*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q188*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":136631},136631,{"$f":"IFERROR(T188*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q188*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q188*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},136631,{"$f":"IFERROR((X188*(1+((VLOOKUP(L188*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H188:VR188)","v":0},0,{"$f":"IFERROR((AA188*(1+((VLOOKUP(P188*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G188","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G188,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G188,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G188,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G188,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G188,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G188,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G188,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G188,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G188,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G188,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G188,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G188,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G188,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G188,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G188,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G188,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G188,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G188,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G188,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G188,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5742","","Park Embellishment","","WELLINGTON POINT - RIVERTON DRIVE PARK UPGRADE","1-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,370956,0,null,null,null,{"$f":"IFERROR(R189*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q189*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q189*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S189*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q189*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q189*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":370956},370956,{"$f":"IFERROR(T189*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q189*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q189*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},370956,{"$f":"IFERROR((X189*(1+((VLOOKUP(L189*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H189:VR189)","v":0},0,{"$f":"IFERROR((AA189*(1+((VLOOKUP(P189*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G189","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G189,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G189,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G189,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G189,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G189,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G189,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G189,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G189,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G189,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G189,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G189,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G189,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G189,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G189,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G189,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G189,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G189,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G189,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G189,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G189,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5744","","Park Embellishment","","WELLINGTON POINT - ROSELLA STREET PARK UPGRADE","1-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,475730,0,null,null,null,{"$f":"IFERROR(R190*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q190*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q190*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S190*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q190*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q190*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":475730},475730,{"$f":"IFERROR(T190*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q190*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q190*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},475730,{"$f":"IFERROR((X190*(1+((VLOOKUP(L190*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H190:VR190)","v":0},0,{"$f":"IFERROR((AA190*(1+((VLOOKUP(P190*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G190","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G190,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G190,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G190,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G190,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G190,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G190,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G190,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G190,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G190,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G190,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G190,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G190,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G190,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G190,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G190,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G190,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G190,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G190,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G190,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G190,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5746","","Park Embellishment","","WELLINGTON POINT - SCHONROCK STREET NATURE LINK UPGRADE","1-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,74333,0,null,null,null,{"$f":"IFERROR(R191*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q191*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q191*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S191*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q191*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q191*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":74333},74333,{"$f":"IFERROR(T191*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q191*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q191*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},74333,{"$f":"IFERROR((X191*(1+((VLOOKUP(L191*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H191:VR191)","v":0},0,{"$f":"IFERROR((AA191*(1+((VLOOKUP(P191*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G191","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G191,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G191,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G191,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G191,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G191,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G191,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G191,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G191,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G191,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G191,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G191,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G191,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G191,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G191,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G191,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G191,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G191,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G191,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G191,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G191,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5751","","Park Embellishment","","WELLINGTON POINT - SOVEREIGN WATERS FORESHORE UPGRADE","1-Local","",null,null,null,"",2026,2026,2026,2026,2016,0,90615,0,null,null,null,{"$f":"IFERROR(R192*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q192*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q192*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S192*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q192*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q192*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":90615},90615,{"$f":"IFERROR(T192*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q192*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q192*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},90615,{"$f":"IFERROR((X192*(1+((VLOOKUP(L192*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H192:VR192)","v":114031.13581730776},114031.13581730776,{"$f":"IFERROR((AA192*(1+((VLOOKUP(P192*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},114031.13581730776,0,{"$f":"'Parks Cons Cost NPV Calcs'!G192","v":55070.535931582417},55070.535931582417,0,55070.535931582417,55070.535931582417,55070.535931582417,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G192,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G192,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G192,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G192,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G192,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G192,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G192,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G192,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G192,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G192,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G192,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G192,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G192,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G192,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G192,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G192,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G192,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G192,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G192,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G192,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5756","","Park Embellishment","","WELLINGTON POINT - SYLVANIA STREET PARK UPGRADE","1-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,147958,0,null,null,null,{"$f":"IFERROR(R193*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q193*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q193*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S193*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q193*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q193*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":147958},147958,{"$f":"IFERROR(T193*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q193*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q193*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},147958,{"$f":"IFERROR((X193*(1+((VLOOKUP(L193*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H193:VR193)","v":0},0,{"$f":"IFERROR((AA193*(1+((VLOOKUP(P193*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G193","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G193,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G193,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G193,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G193,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G193,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G193,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G193,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G193,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G193,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G193,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G193,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G193,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G193,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G193,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G193,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G193,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G193,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G193,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G193,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G193,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5760","","Park Embellishment","","WELLINGTON POINT - VANTAGE CRESCENT PARK UPGRADE","1-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,60174,0,null,null,null,{"$f":"IFERROR(R194*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q194*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q194*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S194*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q194*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q194*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":60174},60174,{"$f":"IFERROR(T194*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q194*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q194*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},60174,{"$f":"IFERROR((X194*(1+((VLOOKUP(L194*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H194:VR194)","v":0},0,{"$f":"IFERROR((AA194*(1+((VLOOKUP(P194*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G194","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G194,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G194,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G194,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G194,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G194,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G194,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G194,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G194,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G194,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G194,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G194,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G194,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G194,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G194,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G194,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G194,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G194,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G194,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G194,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G194,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5764","","Park Embellishment","","WELLINGTON POINT - WELLINGTON POINT RECREATION RESERVE UPGRADE","Citywide","",null,null,null,"",2027,2027,2027,2027,2016,0,438918,0,null,null,null,{"$f":"IFERROR(R195*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q195*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q195*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S195*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q195*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q195*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":438918},438918,{"$f":"IFERROR(T195*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q195*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q195*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},438918,{"$f":"IFERROR((X195*(1+((VLOOKUP(L195*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H195:VR195)","v":565182.98983686813},565182.98983686813,{"$f":"IFERROR((AA195*(1+((VLOOKUP(P195*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},565182.98983686813,0,{"$f":"'Parks Cons Cost NPV Calcs'!G195","v":253790.00866553775},253790.00866553775,0,253790.00866553775,253790.00866553775,253790.00866553775,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G195,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G195,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G195,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G195,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G195,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G195,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G195,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G195,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G195,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G195,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G195,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G195,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G195,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G195,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G195,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G195,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G195,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G195,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G195,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G195,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5768","","Park Embellishment","","CLEVELAND - NORM DEAN PARK UPGRADE","3-Local","",null,null,null,"",2027,2027,2027,2027,2016,0,56635,0,null,null,null,{"$f":"IFERROR(R196*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q196*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q196*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S196*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q196*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q196*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":56635},56635,{"$f":"IFERROR(T196*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q196*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q196*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},56635,{"$f":"IFERROR((X196*(1+((VLOOKUP(L196*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H196:VR196)","v":72927.377390334921},72927.377390334921,{"$f":"IFERROR((AA196*(1+((VLOOKUP(P196*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},72927.377390334921,0,{"$f":"'Parks Cons Cost NPV Calcs'!G196","v":32747.340370576574},32747.340370576574,0,32747.340370576574,32747.340370576574,32747.340370576574,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G196,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G196,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G196,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G196,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G196,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G196,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G196,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G196,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G196,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G196,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G196,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G196,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G196,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G196,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G196,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G196,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G196,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G196,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G196,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G196,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5772","","Park Embellishment","","MACLEAY ISLAND - MACLEAY ISLAND COMMUNITY PARK UPGRADE","6-District","",null,null,null,"",2019,2019,2019,2019,2016,0,1110745,0,null,null,null,{"$f":"IFERROR(R197*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q197*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q197*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S197*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q197*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q197*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":1110745},1110745,{"$f":"IFERROR(T197*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q197*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q197*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},1110745,{"$f":"IFERROR((X197*(1+((VLOOKUP(L197*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H197:VR197)","v":1190039.4911052976},1190039.4911052976,{"$f":"IFERROR((AA197*(1+((VLOOKUP(P197*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},1190039.4911052976,0,{"$f":"'Parks Cons Cost NPV Calcs'!G197","v":956599.45563216473},956599.45563216473,0,956599.45563216473,956599.45563216473,956599.45563216473,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G197,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G197,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G197,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G197,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G197,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G197,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G197,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G197,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G197,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G197,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G197,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G197,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G197,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G197,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G197,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G197,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G197,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G197,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G197,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G197,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5773","","Park Embellishment","","REDLAND BAY - MOOGURRAPUM CREEK CORRIDOR - PELORUS STREET UPGRADE","4-Local","",null,null,null,"",2022,2022,2022,2022,2016,0,56635,0,null,null,null,{"$f":"IFERROR(R198*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q198*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q198*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S198*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q198*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q198*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":56635},56635,{"$f":"IFERROR(T198*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q198*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q198*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},56635,{"$f":"IFERROR((X198*(1+((VLOOKUP(L198*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H198:VR198)","v":65009.813191816356},65009.813191816356,{"$f":"IFERROR((AA198*(1+((VLOOKUP(P198*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},65009.813191816356,0,{"$f":"'Parks Cons Cost NPV Calcs'!G198","v":42006.493451802409},42006.493451802409,0,42006.493451802409,42006.493451802409,42006.493451802409,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G198,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G198,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G198,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G198,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G198,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G198,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G198,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G198,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G198,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G198,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G198,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G198,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G198,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G198,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G198,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G198,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G198,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G198,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G198,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G198,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5775","","Park Embellishment","","BIRKDALE - TARRADARRAPIN CREEK CORRIDOR - COLLINGWOOD ROAD UPGRADE","1-Local","",null,null,null,"",2027,2027,2027,2027,2016,0,4248,0,null,null,null,{"$f":"IFERROR(R199*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q199*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q199*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S199*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q199*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q199*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":4248},4248,{"$f":"IFERROR(T199*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q199*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q199*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},4248,{"$f":"IFERROR((X199*(1+((VLOOKUP(L199*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H199:VR199)","v":5470.0361817629164},5470.0361817629164,{"$f":"IFERROR((AA199*(1+((VLOOKUP(P199*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},5470.0361817629164,0,{"$f":"'Parks Cons Cost NPV Calcs'!G199","v":2456.2673593044815},2456.2673593044815,0,2456.2673593044815,2456.2673593044815,2456.2673593044815,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G199,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G199,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G199,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G199,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G199,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G199,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G199,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G199,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G199,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G199,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G199,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G199,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G199,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G199,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G199,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G199,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G199,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G199,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G199,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G199,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5777","","Park Embellishment","","REDLAND BAY - LIME STREET WETLANDS UPGRADE","4-Local","",null,null,null,"",2022,2022,2022,2022,2016,0,87784,0,null,null,null,{"$f":"IFERROR(R200*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q200*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q200*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S200*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q200*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q200*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":87784},87784,{"$f":"IFERROR(T200*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q200*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q200*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},87784,{"$f":"IFERROR((X200*(1+((VLOOKUP(L200*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H200:VR200)","v":100764.9234789513},100764.9234789513,{"$f":"IFERROR((AA200*(1+((VLOOKUP(P200*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},100764.9234789513,0,{"$f":"'Parks Cons Cost NPV Calcs'!G200","v":65109.879423907878},65109.879423907878,0,65109.879423907878,65109.879423907878,65109.879423907878,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G200,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G200,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G200,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G200,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G200,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G200,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G200,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G200,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G200,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G200,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G200,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G200,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G200,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G200,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G200,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G200,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G200,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G200,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G200,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G200,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5778","","Park Embellishment","","REDLAND BAY - AZURE PARK UPGRADE","4-Local","",null,null,null,"",2022,2022,2022,2022,2016,0,134507,0,null,null,null,{"$f":"IFERROR(R201*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q201*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q201*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S201*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q201*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q201*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":134507},134507,{"$f":"IFERROR(T201*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q201*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q201*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},134507,{"$f":"IFERROR((X201*(1+((VLOOKUP(L201*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H201:VR201)","v":154397.01497292562},154397.01497292562,{"$f":"IFERROR((AA201*(1+((VLOOKUP(P201*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},154397.01497292562,0,{"$f":"'Parks Cons Cost NPV Calcs'!G201","v":99764.587529294367},99764.587529294367,0,99764.587529294367,99764.587529294367,99764.587529294367,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G201,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G201,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G201,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G201,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G201,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G201,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G201,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G201,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G201,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G201,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G201,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G201,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G201,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G201,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G201,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G201,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G201,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G201,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G201,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G201,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5780","","Park Embellishment","","THORNLANDS - GEORGE THORN DRIVE FORESHORE UPGRADE","4-Local","",null,null,null,"",2022,2022,2022,2022,2016,0,18406,0,null,null,null,{"$f":"IFERROR(R202*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q202*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q202*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S202*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q202*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q202*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":18406},18406,{"$f":"IFERROR(T202*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q202*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q202*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},18406,{"$f":"IFERROR((X202*(1+((VLOOKUP(L202*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H202:VR202)","v":21127.758834794244},21127.758834794244,{"$f":"IFERROR((AA202*(1+((VLOOKUP(P202*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},21127.758834794244,{"$f":"IFERROR(AC202*((1+Park_ADR)^(Park_MSY*1-L202*1)),0)","v":0},{"$f":"'Parks Cons Cost NPV Calcs'!G202","v":13651.832232257},13651.832232257,{"$f":"IFERROR(AF202*((1+Park_ADR)^(Park_MSY*1-P202*1)),0)","v":0},13651.832232257,{"$f":"AL202*(1-V202)","v":13651.832232257},{"$f":"AL202*(1-V202+U202)","v":13651.832232257},null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G202,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G202,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G202,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G202,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G202,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G202,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G202,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G202,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G202,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G202,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G202,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G202,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G202,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G202,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G202,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G202,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G202,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G202,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G202,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G202,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5788","","Park Embellishment","","BIRKDALE - AQUATIC PARADISE PARK EAST UPGRADE","1-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,101942,0,null,null,null,{"$f":"IFERROR(R203*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q203*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q203*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S203*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q203*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q203*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":101942},{"$f":"SUM(X203:Y203)","v":101942},{"$f":"IFERROR(T203*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q203*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q203*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},{"$f":"IFERROR(Z203-AA203,\"\")","v":101942},{"$f":"IFERROR((X203*(1+((VLOOKUP(L203*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H203:VR203)","v":0},{"$f":"SUM(AC203:AD203)","v":0},{"$f":"IFERROR((AA203*(1+((VLOOKUP(P203*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},{"$f":"IFERROR(AE203-AF203,\"\")","v":0},0,{"$f":"'Parks Cons Cost NPV Calcs'!G203","v":0},{"$f":"SUM(AH203:AI203)","v":0},0,{"$f":"IFERROR(AJ203-AK203,\"\")","v":0},0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G203,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G203,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G203,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G203,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G203,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G203,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G203,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G203,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G203,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G203,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G203,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G203,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G203,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G203,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G203,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G203,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G203,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G203,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G203,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G203,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5801","","Park Embellishment","","THORNESIDE - WILLARD-WEBER RESERVE UPGRADE","1-Local","",null,null,null,"",2027,2027,2027,2027,2016,0,194681,0,null,null,null,{"$f":"IFERROR(R204*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q204*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q204*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S204*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q204*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q204*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":194681},194681,{"$f":"IFERROR(T204*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q204*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q204*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},194681,{"$f":"IFERROR((X204*(1+((VLOOKUP(L204*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H204:VR204)","v":250685.52587141862},250685.52587141862,{"$f":"IFERROR((AA204*(1+((VLOOKUP(P204*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},250685.52587141862,0,{"$f":"'Parks Cons Cost NPV Calcs'!G204","v":112567.93450488598},112567.93450488598,0,112567.93450488598,112567.93450488598,112567.93450488598,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G204,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G204,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G204,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G204,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G204,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G204,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G204,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G204,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G204,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G204,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G204,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G204,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G204,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G204,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G204,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G204,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G204,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G204,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G204,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G204,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5804","","Park Embellishment","","WELLINGTON POINT - SARANAH PLACE PARK UPGRADE","1-Local","",null,null,null,"",2027,2027,2027,2027,2016,0,70793,0,null,null,null,{"$f":"IFERROR(R205*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q205*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q205*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S205*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q205*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q205*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":70793},70793,{"$f":"IFERROR(T205*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q205*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q205*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},70793,{"$f":"IFERROR((X205*(1+((VLOOKUP(L205*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H205:VR205)","v":91158.255982943068},91158.255982943068,{"$f":"IFERROR((AA205*(1+((VLOOKUP(P205*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},91158.255982943068,0,{"$f":"'Parks Cons Cost NPV Calcs'!G205","v":40933.741800198244},40933.741800198244,0,40933.741800198244,40933.741800198244,40933.741800198244,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G205,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G205,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G205,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G205,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G205,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G205,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G205,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G205,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G205,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G205,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G205,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G205,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G205,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G205,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G205,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G205,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G205,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G205,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G205,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G205,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5805","","Park Embellishment","","WELLINGTON POINT - HERITAGE DRIVE URBAN HABITAT UPGRADE","1-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,208840,0,null,null,null,{"$f":"IFERROR(R206*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q206*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q206*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S206*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q206*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q206*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":208840},208840,{"$f":"IFERROR(T206*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q206*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q206*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},208840,{"$f":"IFERROR((X206*(1+((VLOOKUP(L206*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H206:VR206)","v":0},0,{"$f":"IFERROR((AA206*(1+((VLOOKUP(P206*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G206","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G206,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G206,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G206,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G206,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G206,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G206,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G206,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G206,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G206,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G206,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G206,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G206,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G206,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G206,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G206,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G206,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G206,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G206,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G206,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G206,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5809","","Park Embellishment","","MACLEAY ISLAND - DALPURA STREET PARK UPGRADE","6-Local","",null,null,null,"",2029,2029,2029,2029,2016,0,87784,0,null,null,null,{"$f":"IFERROR(R207*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q207*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q207*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S207*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q207*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q207*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":87784},87784,{"$f":"IFERROR(T207*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q207*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q207*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},87784,{"$f":"IFERROR((X207*(1+((VLOOKUP(L207*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H207:VR207)","v":0},0,{"$f":"IFERROR((AA207*(1+((VLOOKUP(P207*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G207","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G207,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G207,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G207,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G207,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G207,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G207,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G207,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G207,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G207,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G207,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G207,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G207,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G207,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G207,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G207,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G207,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G207,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G207,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G207,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G207,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5812","","Park Embellishment","","ALEXANDRA HILLS - MCDONALD ROAD PARK UPGRADE","1-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,134507,0,null,null,null,{"$f":"IFERROR(R208*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q208*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q208*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S208*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q208*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q208*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":134507},134507,{"$f":"IFERROR(T208*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q208*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q208*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},134507,{"$f":"IFERROR((X208*(1+((VLOOKUP(L208*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H208:VR208)","v":0},0,{"$f":"IFERROR((AA208*(1+((VLOOKUP(P208*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G208","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G208,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G208,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G208,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G208,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G208,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G208,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G208,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G208,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G208,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G208,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G208,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G208,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G208,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G208,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G208,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G208,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G208,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G208,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G208,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G208,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5815","","Park Embellishment","","WELLINGTON POINT - MONTGOMERY DRIVE PARK UPGRADE","1-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,193265,0,null,null,null,{"$f":"IFERROR(R209*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q209*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q209*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S209*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q209*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q209*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":193265},193265,{"$f":"IFERROR(T209*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q209*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q209*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},193265,{"$f":"IFERROR((X209*(1+((VLOOKUP(L209*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H209:VR209)","v":0},0,{"$f":"IFERROR((AA209*(1+((VLOOKUP(P209*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G209","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G209,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G209,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G209,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G209,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G209,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G209,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G209,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G209,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G209,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G209,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G209,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G209,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G209,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G209,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G209,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G209,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G209,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G209,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G209,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G209,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5819","","Park Embellishment","","THORNLANDS - RIBONWOOD STREET PARK UPGRADE","4-Local","",null,null,null,"",2022,2022,2022,2022,2016,0,60174,0,null,null,null,{"$f":"IFERROR(R210*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q210*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q210*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S210*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q210*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q210*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":60174},60174,{"$f":"IFERROR(T210*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q210*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q210*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},60174,{"$f":"IFERROR((X210*(1+((VLOOKUP(L210*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H210:VR210)","v":69072.13735330374},69072.13735330374,{"$f":"IFERROR((AA210*(1+((VLOOKUP(P210*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},69072.13735330374,0,{"$f":"'Parks Cons Cost NPV Calcs'!G210","v":44631.389369978955},44631.389369978955,0,44631.389369978955,44631.389369978955,44631.389369978955,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G210,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G210,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G210,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G210,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G210,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G210,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G210,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G210,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G210,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G210,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G210,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G210,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G210,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G210,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G210,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G210,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G210,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G210,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G210,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G210,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5821","","Park Embellishment","","THORNLANDS - PRIMROSE DRIVE WETLANDS UPGRADE","4-Local","",null,null,null,"",2022,2022,2022,2022,2016,0,134507,0,null,null,null,{"$f":"IFERROR(R211*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q211*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q211*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S211*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q211*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q211*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":134507},134507,{"$f":"IFERROR(T211*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q211*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q211*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},134507,{"$f":"IFERROR((X211*(1+((VLOOKUP(L211*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H211:VR211)","v":154397.01497292562},154397.01497292562,{"$f":"IFERROR((AA211*(1+((VLOOKUP(P211*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},154397.01497292562,0,{"$f":"'Parks Cons Cost NPV Calcs'!G211","v":99764.587529294367},99764.587529294367,0,99764.587529294367,99764.587529294367,99764.587529294367,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G211,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G211,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G211,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G211,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G211,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G211,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G211,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G211,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G211,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G211,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G211,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G211,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G211,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G211,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G211,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G211,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G211,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G211,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G211,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G211,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5822","","Park Embellishment","","THORNLANDS - PRIMROSE DRIVE PARK UPGRADE","4-Local","",null,null,null,"",2022,2022,2022,2022,2016,0,74333,0,null,null,null,{"$f":"IFERROR(R212*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q212*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q212*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S212*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q212*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q212*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":74333},74333,{"$f":"IFERROR(T212*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q212*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q212*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},74333,{"$f":"IFERROR((X212*(1+((VLOOKUP(L212*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H212:VR212)","v":85324.877619621882},85324.877619621882,{"$f":"IFERROR((AA212*(1+((VLOOKUP(P212*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},85324.877619621882,0,{"$f":"'Parks Cons Cost NPV Calcs'!G212","v":55133.198159315412},55133.198159315412,0,55133.198159315412,55133.198159315412,55133.198159315412,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G212,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G212,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G212,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G212,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G212,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G212,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G212,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G212,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G212,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G212,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G212,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G212,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G212,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G212,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G212,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G212,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G212,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G212,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G212,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G212,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5828","","Park Embellishment","","REDLAND BAY - EMPEROR DRIVE BUSHLAND REFUGE UPGRADE","4-Local","",null,null,null,"",2022,2022,2022,2022,2016,0,44600,0,null,null,null,{"$f":"IFERROR(R213*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q213*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q213*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S213*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q213*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q213*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":44600},44600,{"$f":"IFERROR(T213*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q213*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q213*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},44600,{"$f":"IFERROR((X213*(1+((VLOOKUP(L213*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H213:VR213)","v":51195.156146464367},51195.156146464367,{"$f":"IFERROR((AA213*(1+((VLOOKUP(P213*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},51195.156146464367,0,{"$f":"'Parks Cons Cost NPV Calcs'!G213","v":33080.067236697934},33080.067236697934,0,33080.067236697934,33080.067236697934,33080.067236697934,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G213,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G213,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G213,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G213,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G213,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G213,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G213,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G213,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G213,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G213,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G213,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G213,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G213,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G213,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G213,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G213,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G213,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G213,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G213,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G213,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5831","","Park Embellishment","","REDLAND BAY - GREVILLEA STREET PARK UPGRADE","4-District","",null,null,null,"",2020,2020,2020,2020,2016,0,60174,0,null,null,null,{"$f":"IFERROR(R214*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q214*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q214*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S214*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q214*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q214*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":60174},60174,{"$f":"IFERROR(T214*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q214*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q214*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},60174,{"$f":"IFERROR((X214*(1+((VLOOKUP(L214*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H214:VR214)","v":65968.745270388041},65968.745270388041,{"$f":"IFERROR((AA214*(1+((VLOOKUP(P214*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},65968.745270388041,0,{"$f":"'Parks Cons Cost NPV Calcs'!G214","v":49305.635972876793},49305.635972876793,0,49305.635972876793,49305.635972876793,49305.635972876793,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G214,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G214,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G214,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G214,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G214,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G214,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G214,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G214,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G214,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G214,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G214,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G214,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G214,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G214,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G214,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G214,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G214,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G214,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G214,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G214,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5833","","Park Embellishment","","REDLAND BAY - CLIFTONVILLE PLACE PARK UPGRADE","4-District","",null,null,null,"",2020,2020,2020,2020,2016,0,60174,0,null,null,null,{"$f":"IFERROR(R215*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q215*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q215*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S215*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q215*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q215*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":60174},60174,{"$f":"IFERROR(T215*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q215*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q215*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},60174,{"$f":"IFERROR((X215*(1+((VLOOKUP(L215*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H215:VR215)","v":65968.745270388041},65968.745270388041,{"$f":"IFERROR((AA215*(1+((VLOOKUP(P215*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},65968.745270388041,0,{"$f":"'Parks Cons Cost NPV Calcs'!G215","v":49305.635972876793},49305.635972876793,0,49305.635972876793,49305.635972876793,49305.635972876793,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G215,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G215,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G215,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G215,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G215,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G215,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G215,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G215,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G215,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G215,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G215,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G215,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G215,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G215,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G215,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G215,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G215,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G215,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G215,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G215,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5838","","Park Embellishment","","CLEVELAND - SHELDUCK STREET PARK UPGRADE","3-Local","",null,null,null,"",2027,2027,2027,2027,2016,0,60174,0,null,null,null,{"$f":"IFERROR(R216*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q216*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q216*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S216*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q216*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q216*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":60174},60174,{"$f":"IFERROR(T216*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q216*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q216*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},60174,{"$f":"IFERROR((X216*(1+((VLOOKUP(L216*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H216:VR216)","v":77484.453201836572},77484.453201836572,{"$f":"IFERROR((AA216*(1+((VLOOKUP(P216*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},77484.453201836572,0,{"$f":"'Parks Cons Cost NPV Calcs'!G216","v":34793.651619300348},34793.651619300348,0,34793.651619300348,34793.651619300348,34793.651619300348,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G216,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G216,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G216,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G216,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G216,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G216,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G216,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G216,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G216,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G216,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G216,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G216,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G216,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G216,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G216,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G216,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G216,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G216,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G216,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G216,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5840","","Park Embellishment","","POINT LOOKOUT - ADDER ROCK PARK UPGRADE","6-Local","",null,null,null,"",2029,2029,2029,2029,2016,0,44600,0,null,null,null,{"$f":"IFERROR(R217*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q217*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q217*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S217*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q217*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q217*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":44600},44600,{"$f":"IFERROR(T217*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q217*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q217*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},44600,{"$f":"IFERROR((X217*(1+((VLOOKUP(L217*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H217:VR217)","v":0},0,{"$f":"IFERROR((AA217*(1+((VLOOKUP(P217*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G217","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G217,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G217,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G217,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G217,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G217,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G217,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G217,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G217,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G217,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G217,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G217,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G217,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G217,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G217,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G217,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G217,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G217,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G217,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G217,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G217,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5844","","Park Embellishment","","ORMISTON - PARNELL STREET PARK UPGRADE","3-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,4248,0,null,null,null,{"$f":"IFERROR(R218*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q218*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q218*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S218*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q218*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q218*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":4248},4248,{"$f":"IFERROR(T218*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q218*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q218*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},4248,{"$f":"IFERROR((X218*(1+((VLOOKUP(L218*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H218:VR218)","v":0},0,{"$f":"IFERROR((AA218*(1+((VLOOKUP(P218*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G218","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G218,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G218,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G218,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G218,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G218,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G218,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G218,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G218,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G218,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G218,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G218,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G218,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G218,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G218,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G218,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G218,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G218,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G218,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G218,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G218,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5848","","Park Embellishment","","MOUNT COTTON - HARDWOOD DRIVE PARK UPGRADE","5-Local","",null,null,null,"",2031,2031,2031,2031,2016,0,58758,0,null,null,null,{"$f":"IFERROR(R219*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q219*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q219*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S219*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q219*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q219*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":58758},58758,{"$f":"IFERROR(T219*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q219*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q219*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},58758,{"$f":"IFERROR((X219*(1+((VLOOKUP(L219*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H219:VR219)","v":0},0,{"$f":"IFERROR((AA219*(1+((VLOOKUP(P219*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G219","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G219,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G219,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G219,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G219,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G219,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G219,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G219,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G219,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G219,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G219,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G219,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G219,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G219,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G219,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G219,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G219,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G219,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G219,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G219,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G219,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5852","","Park Embellishment","","VICTORIA POINT - CLEVELAND REDLAND BAY ROAD RESERVE UPGRADE","4-Local","",null,null,null,"",2026,2026,2026,2026,2016,0,141586,0,null,null,null,{"$f":"IFERROR(R220*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q220*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q220*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S220*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q220*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q220*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":141586},141586,{"$f":"IFERROR(T220*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q220*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q220*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},141586,{"$f":"IFERROR((X220*(1+((VLOOKUP(L220*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H220:VR220)","v":178173.72836538474},178173.72836538474,{"$f":"IFERROR((AA220*(1+((VLOOKUP(P220*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},178173.72836538474,0,{"$f":"'Parks Cons Cost NPV Calcs'!G220","v":86047.750376968819},86047.750376968819,0,86047.750376968819,86047.750376968819,86047.750376968819,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G220,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G220,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G220,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G220,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G220,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G220,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G220,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G220,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G220,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G220,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G220,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G220,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G220,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G220,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G220,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G220,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G220,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G220,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G220,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G220,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5859","","Park Embellishment","","BIRKDALE - HARDY ROAD PARK UPGRADE","1-Local","",null,null,null,"",2027,2027,2027,2027,2016,0,134507,0,null,null,null,{"$f":"IFERROR(R221*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q221*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q221*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S221*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q221*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q221*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":134507},134507,{"$f":"IFERROR(T221*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q221*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q221*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},134507,{"$f":"IFERROR((X221*(1+((VLOOKUP(L221*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H221:VR221)","v":173201.07266958206},173201.07266958206,{"$f":"IFERROR((AA221*(1+((VLOOKUP(P221*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},173201.07266958206,0,{"$f":"'Parks Cons Cost NPV Calcs'!G221","v":77774.282885585664},77774.282885585664,0,77774.282885585664,77774.282885585664,77774.282885585664,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G221,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G221,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G221,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G221,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G221,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G221,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G221,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G221,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G221,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G221,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G221,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G221,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G221,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G221,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G221,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G221,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G221,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G221,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G221,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G221,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5861","","Park Embellishment","","MACLEAY ISLAND - WESTERN ROAD PARK UPGRADE","6-Local","",null,null,null,"",2029,2029,2029,2029,2016,0,132383,0,null,null,null,{"$f":"IFERROR(R222*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q222*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q222*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S222*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q222*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q222*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":132383},132383,{"$f":"IFERROR(T222*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q222*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q222*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},132383,{"$f":"IFERROR((X222*(1+((VLOOKUP(L222*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H222:VR222)","v":0},0,{"$f":"IFERROR((AA222*(1+((VLOOKUP(P222*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G222","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G222,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G222,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G222,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G222,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G222,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G222,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G222,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G222,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G222,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G222,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G222,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G222,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G222,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G222,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G222,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G222,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G222,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G222,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G222,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G222,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5862","","Park Embellishment","","MACLEAY ISLAND - CITRON STREET PARK UPGRADE","6-Local","",null,null,null,"",2029,2029,2029,2029,2016,0,92031,0,null,null,null,{"$f":"IFERROR(R223*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q223*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q223*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S223*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q223*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q223*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":92031},92031,{"$f":"IFERROR(T223*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q223*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q223*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},92031,{"$f":"IFERROR((X223*(1+((VLOOKUP(L223*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H223:VR223)","v":0},0,{"$f":"IFERROR((AA223*(1+((VLOOKUP(P223*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G223","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G223,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G223,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G223,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G223,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G223,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G223,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G223,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G223,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G223,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G223,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G223,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G223,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G223,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G223,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G223,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G223,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G223,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G223,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G223,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G223,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5863","","Park Embellishment","","MACLEAY ISLAND - SENTOSA TERRACE PARK UPGRADE","6-Local","",null,null,null,"",2029,2029,2029,2029,2016,0,60174,0,null,null,null,{"$f":"IFERROR(R224*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q224*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q224*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S224*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q224*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q224*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":60174},60174,{"$f":"IFERROR(T224*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q224*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q224*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},60174,{"$f":"IFERROR((X224*(1+((VLOOKUP(L224*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H224:VR224)","v":0},0,{"$f":"IFERROR((AA224*(1+((VLOOKUP(P224*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G224","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G224,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G224,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G224,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G224,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G224,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G224,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G224,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G224,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G224,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G224,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G224,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G224,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G224,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G224,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G224,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G224,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G224,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G224,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G224,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G224,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5864","","Park Embellishment","","MACLEAY ISLAND - KARRAWARRA STREET PARK UPGRADE","6-Local","",null,null,null,"",2029,2029,2029,2029,2016,0,44600,0,null,null,null,{"$f":"IFERROR(R225*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q225*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q225*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S225*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q225*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q225*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":44600},44600,{"$f":"IFERROR(T225*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q225*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q225*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},44600,{"$f":"IFERROR((X225*(1+((VLOOKUP(L225*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H225:VR225)","v":0},0,{"$f":"IFERROR((AA225*(1+((VLOOKUP(P225*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G225","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G225,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G225,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G225,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G225,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G225,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G225,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G225,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G225,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G225,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G225,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G225,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G225,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G225,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G225,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G225,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G225,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G225,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G225,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G225,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G225,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5865","","Park Embellishment","","MACLEAY ISLAND - KOONWARRA PARADE FORESHORE PARK UPGRADE","6-Local","",null,null,null,"",2029,2029,2029,2029,2016,0,295915,0,null,null,null,{"$f":"IFERROR(R226*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q226*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q226*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S226*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q226*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q226*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":295915},295915,{"$f":"IFERROR(T226*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q226*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q226*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},295915,{"$f":"IFERROR((X226*(1+((VLOOKUP(L226*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H226:VR226)","v":0},0,{"$f":"IFERROR((AA226*(1+((VLOOKUP(P226*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G226","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G226,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G226,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G226,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G226,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G226,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G226,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G226,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G226,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G226,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G226,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G226,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G226,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G226,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G226,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G226,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G226,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G226,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G226,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G226,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G226,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5866","","Park Embellishment","","MACLEAY ISLAND - FRANCIS ROAD PARK UPGRADE","6-Local","",null,null,null,"",2029,2029,2029,2029,2016,0,192557,0,null,null,null,{"$f":"IFERROR(R227*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q227*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q227*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S227*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q227*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q227*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":192557},192557,{"$f":"IFERROR(T227*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q227*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q227*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},192557,{"$f":"IFERROR((X227*(1+((VLOOKUP(L227*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H227:VR227)","v":0},0,{"$f":"IFERROR((AA227*(1+((VLOOKUP(P227*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G227","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G227,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G227,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G227,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G227,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G227,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G227,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G227,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G227,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G227,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G227,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G227,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G227,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G227,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G227,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G227,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G227,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G227,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G227,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G227,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G227,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5867","","Park Embellishment","","RUSSELL ISLAND - KINGS ROAD PARK UPGRADE","6-Local","",null,null,null,"",2029,2029,2029,2029,2016,0,146542,0,null,null,null,{"$f":"IFERROR(R228*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q228*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q228*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S228*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q228*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q228*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":146542},146542,{"$f":"IFERROR(T228*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q228*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q228*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},146542,{"$f":"IFERROR((X228*(1+((VLOOKUP(L228*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H228:VR228)","v":0},0,{"$f":"IFERROR((AA228*(1+((VLOOKUP(P228*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G228","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G228,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G228,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G228,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G228,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G228,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G228,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G228,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G228,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G228,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G228,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G228,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G228,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G228,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G228,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G228,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G228,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G228,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G228,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G228,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G228,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5872","","Park Embellishment","","CLEVELAND - RONNIE STREET PARK UPGRADE","3-Local","",null,null,null,"",2027,2027,2027,2027,2016,0,44600,0,null,null,null,{"$f":"IFERROR(R229*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q229*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q229*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S229*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q229*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q229*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":44600},44600,{"$f":"IFERROR(T229*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q229*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q229*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},44600,{"$f":"IFERROR((X229*(1+((VLOOKUP(L229*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H229:VR229)","v":57430.229215307452},57430.229215307452,{"$f":"IFERROR((AA229*(1+((VLOOKUP(P229*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},57430.229215307452,0,{"$f":"'Parks Cons Cost NPV Calcs'!G229","v":25788.494403243843},25788.494403243843,0,25788.494403243843,25788.494403243843,25788.494403243843,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G229,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G229,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G229,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G229,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G229,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G229,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G229,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G229,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G229,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G229,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G229,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G229,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G229,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G229,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G229,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G229,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G229,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G229,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G229,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G229,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5878","","Park Embellishment","","RUSSELL ISLAND - CUNNINGHAM AVENUE URBAN HABITAT UPGRADE","6-Local","",null,null,null,"",2029,2029,2029,2029,2016,0,353966,0,null,null,null,{"$f":"IFERROR(R230*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q230*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q230*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S230*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q230*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q230*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":353966},353966,{"$f":"IFERROR(T230*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q230*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q230*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},353966,{"$f":"IFERROR((X230*(1+((VLOOKUP(L230*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H230:VR230)","v":0},0,{"$f":"IFERROR((AA230*(1+((VLOOKUP(P230*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G230","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G230,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G230,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G230,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G230,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G230,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G230,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G230,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G230,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G230,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G230,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G230,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G230,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G230,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G230,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G230,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G230,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G230,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G230,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G230,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G230,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5899","","Park Embellishment","","VICTORIA POINT - BOB & DELPHINE DOUGLAS RESERVE UPGRADE","4-Local","",null,null,null,"",2022,2022,2022,2022,2016,0,14159,0,null,null,null,{"$f":"IFERROR(R231*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q231*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q231*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S231*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q231*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q231*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":14159},14159,{"$f":"IFERROR(T231*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q231*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q231*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},14159,{"$f":"IFERROR((X231*(1+((VLOOKUP(L231*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H231:VR231)","v":16252.74026631814},16252.74026631814,{"$f":"IFERROR((AA231*(1+((VLOOKUP(P231*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},16252.74026631814,0,{"$f":"'Parks Cons Cost NPV Calcs'!G231","v":10501.808789336457},10501.808789336457,0,10501.808789336457,10501.808789336457,10501.808789336457,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G231,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G231,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G231,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G231,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G231,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G231,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G231,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G231,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G231,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G231,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G231,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G231,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G231,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G231,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G231,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G231,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G231,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G231,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G231,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G231,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5905","","Park Embellishment","","WELLINGTON POINT - HILLIARDS CREEK CORRIDOR - BIBURY STREET UPGRADE","1-District","",null,null,null,"",2027,2027,2027,2027,2016,0,2125918,0,null,null,null,{"$f":"IFERROR(R232*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q232*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q232*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S232*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q232*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q232*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":2125918},2125918,{"$f":"IFERROR(T232*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q232*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q232*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},2125918,{"$f":"IFERROR((X232*(1+((VLOOKUP(L232*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H232:VR232)","v":2737487.8482723767},2737487.8482723767,{"$f":"IFERROR((AA232*(1+((VLOOKUP(P232*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},2737487.8482723767,0,{"$f":"'Parks Cons Cost NPV Calcs'!G232","v":1229242.7005550528},1229242.7005550528,0,1229242.7005550528,1229242.7005550528,1229242.7005550528,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G232,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G232,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G232,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G232,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G232,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G232,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G232,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G232,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G232,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G232,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G232,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G232,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G232,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G232,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G232,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G232,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G232,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G232,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G232,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G232,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5906","","Park Embellishment","","WELLINGTON POINT - BIBURY STREET ROAD RESERVE UPGRADE","1-Local","",null,null,null,"",2026,2026,2026,2026,2016,0,134507,0,null,null,null,{"$f":"IFERROR(R233*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q233*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q233*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S233*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q233*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q233*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":134507},134507,{"$f":"IFERROR(T233*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q233*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q233*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},134507,{"$f":"IFERROR((X233*(1+((VLOOKUP(L233*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H233:VR233)","v":169265.41947115396},169265.41947115396,{"$f":"IFERROR((AA233*(1+((VLOOKUP(P233*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},169265.41947115396,0,{"$f":"'Parks Cons Cost NPV Calcs'!G233","v":81745.545180702495},81745.545180702495,0,81745.545180702495,81745.545180702495,81745.545180702495,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G233,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G233,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G233,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G233,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G233,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G233,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G233,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G233,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G233,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G233,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G233,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G233,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G233,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G233,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G233,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G233,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G233,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G233,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G233,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G233,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5908","","Park Embellishment","","THORNLANDS - BAYTHORN DRIVE NATURE BELT UPGRADE","4-Local","",null,null,null,"",2022,2022,2022,2022,2016,0,241405,0,null,null,null,{"$f":"IFERROR(R234*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q234*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q234*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S234*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q234*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q234*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":241405},241405,{"$f":"IFERROR(T234*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q234*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q234*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},241405,{"$f":"IFERROR((X234*(1+((VLOOKUP(L234*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H234:VR234)","v":277102.39169365988},277102.39169365988,{"$f":"IFERROR((AA234*(1+((VLOOKUP(P234*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},277102.39169365988,0,{"$f":"'Parks Cons Cost NPV Calcs'!G234","v":179051.42671020323},179051.42671020323,0,179051.42671020323,179051.42671020323,179051.42671020323,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G234,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G234,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G234,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G234,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G234,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G234,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G234,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G234,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G234,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G234,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G234,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G234,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G234,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G234,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G234,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G234,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G234,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G234,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G234,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G234,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5913","","Park Embellishment","","RUSSELL ISLAND - RUSSELL ISLAND SPORT & RECREATION PARK UPGRADE","6-Local","",null,null,null,"",2018,2018,2018,2018,2016,0,4374348,0,null,null,null,{"$f":"IFERROR(R235*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q235*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q235*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S235*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q235*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q235*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":4374348},4374348,{"$f":"IFERROR(T235*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q235*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q235*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},4374348,{"$f":"IFERROR((X235*(1+((VLOOKUP(L235*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H235:VR235)","v":4580132.0708577456},4580132.0708577456,{"$f":"IFERROR((AA235*(1+((VLOOKUP(P235*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},4580132.0708577456,0,{"$f":"'Parks Cons Cost NPV Calcs'!G235","v":3959653.3940904276},3959653.3940904276,0,3959653.3940904276,3959653.3940904276,3959653.3940904276,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G235,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G235,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G235,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G235,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G235,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G235,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G235,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G235,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G235,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G235,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G235,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G235,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G235,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G235,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G235,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G235,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G235,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G235,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G235,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G235,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5914","","Park Embellishment","","MACLEAY ISLAND - HIGH CENTRAL ROAD PARK UPGRADE","6-Local","",null,null,null,"",2029,2029,2029,2029,2016,0,4344576,0,null,null,null,{"$f":"IFERROR(R236*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q236*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q236*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S236*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q236*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q236*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":4344576},4344576,{"$f":"IFERROR(T236*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q236*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q236*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},4344576,{"$f":"IFERROR((X236*(1+((VLOOKUP(L236*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H236:VR236)","v":0},0,{"$f":"IFERROR((AA236*(1+((VLOOKUP(P236*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G236","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G236,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G236,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G236,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G236,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G236,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G236,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G236,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G236,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G236,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G236,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G236,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G236,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G236,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G236,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G236,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G236,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G236,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G236,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G236,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G236,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5924","","Park Embellishment","","RUSSELL ISLAND - HIGH STREET NATURE BELT UPGRADE","6-Local","",null,null,null,"",2026,2026,2026,2026,2016,0,249192,0,null,null,null,{"$f":"IFERROR(R237*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q237*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q237*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S237*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q237*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q237*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":249192},249192,{"$f":"IFERROR(T237*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q237*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q237*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},249192,{"$f":"IFERROR((X237*(1+((VLOOKUP(L237*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H237:VR237)","v":313586.56730769249},313586.56730769249,{"$f":"IFERROR((AA237*(1+((VLOOKUP(P237*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},313586.56730769249,0,{"$f":"'Parks Cons Cost NPV Calcs'!G237","v":151444.42961830695},151444.42961830695,0,151444.42961830695,151444.42961830695,151444.42961830695,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G237,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G237,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G237,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G237,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G237,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G237,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G237,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G237,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G237,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G237,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G237,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G237,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G237,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G237,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G237,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G237,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G237,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G237,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G237,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G237,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5930","","Park Embellishment","","RUSSELL ISLAND - VISTA STREET PARK UPGRADE","6-Local","",null,null,null,"",2026,2026,2026,2026,2016,0,70793,0,null,null,null,{"$f":"IFERROR(R238*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q238*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q238*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S238*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q238*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q238*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":70793},70793,{"$f":"IFERROR(T238*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q238*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q238*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},70793,{"$f":"IFERROR((X238*(1+((VLOOKUP(L238*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H238:VR238)","v":89086.86418269237},89086.86418269237,{"$f":"IFERROR((AA238*(1+((VLOOKUP(P238*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},89086.86418269237,0,{"$f":"'Parks Cons Cost NPV Calcs'!G238","v":43023.87518848441},43023.87518848441,0,43023.87518848441,43023.87518848441,43023.87518848441,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G238,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G238,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G238,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G238,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G238,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G238,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G238,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G238,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G238,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G238,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G238,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G238,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G238,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G238,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G238,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G238,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G238,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G238,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G238,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G238,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5934","","Park Embellishment","","MOUNT COTTON - BARADINE STREET PARK UPGRADE","5-Local","",null,null,null,"",2026,2026,2026,2026,2016,0,193265,0,null,null,null,{"$f":"IFERROR(R239*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q239*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q239*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S239*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q239*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q239*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":193265},193265,{"$f":"IFERROR(T239*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q239*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q239*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},193265,{"$f":"IFERROR((X239*(1+((VLOOKUP(L239*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H239:VR239)","v":243207.27764423093},243207.27764423093,{"$f":"IFERROR((AA239*(1+((VLOOKUP(P239*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},243207.27764423093,0,{"$f":"'Parks Cons Cost NPV Calcs'!G239","v":117455.24611617585},117455.24611617585,0,117455.24611617585,117455.24611617585,117455.24611617585,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G239,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G239,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G239,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G239,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G239,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G239,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G239,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G239,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G239,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G239,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G239,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G239,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G239,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G239,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G239,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G239,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G239,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G239,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G239,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G239,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5942","","Park Embellishment","","THORNLANDS - REDLAND BAY ROAD BUSHLAND REFUGE UPGRADE","4-Local","",null,null,null,"",2026,2026,2026,2026,2016,0,281049,0,null,null,null,{"$f":"IFERROR(R240*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q240*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q240*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S240*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q240*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q240*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":281049},281049,{"$f":"IFERROR(T240*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q240*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q240*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},281049,{"$f":"IFERROR((X240*(1+((VLOOKUP(L240*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H240:VR240)","v":353675.8449519233},353675.8449519233,{"$f":"IFERROR((AA240*(1+((VLOOKUP(P240*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},353675.8449519233,0,{"$f":"'Parks Cons Cost NPV Calcs'!G240","v":170805.26461441602},170805.26461441602,0,170805.26461441602,170805.26461441602,170805.26461441602,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G240,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G240,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G240,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G240,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G240,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G240,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G240,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G240,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G240,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G240,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G240,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G240,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G240,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G240,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G240,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G240,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G240,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G240,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G240,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G240,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5945","","Park Embellishment","","THORNLANDS - THORNLANDS COMMUNITY PARK UPGRADE","4-District","",null,null,null,"",2017,2017,2017,2017,2016,0,2342546,0,null,null,null,{"$f":"IFERROR(R241*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q241*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q241*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S241*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q241*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q241*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":2342546},2342546,{"$f":"IFERROR(T241*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q241*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q241*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},2342546,{"$f":"IFERROR((X241*(1+((VLOOKUP(L241*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H241:VR241)","v":2397013.4079689155},2397013.4079689155,{"$f":"IFERROR((AA241*(1+((VLOOKUP(P241*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},2397013.4079689155,0,{"$f":"'Parks Cons Cost NPV Calcs'!G241","v":2228743.2896038271},2228743.2896038271,0,2228743.2896038271,2228743.2896038271,2228743.2896038271,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G241,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G241,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G241,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G241,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G241,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G241,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G241,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G241,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G241,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G241,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G241,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G241,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G241,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G241,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G241,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G241,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G241,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G241,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G241,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G241,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5947","","Park Embellishment","","MACLEAY ISLAND - PECAN STREET PARK UPGRADE","6-Local","",null,null,null,"",2026,2026,2026,2026,2016,0,60174,0,null,null,null,{"$f":"IFERROR(R242*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q242*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q242*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S242*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q242*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q242*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":60174},60174,{"$f":"IFERROR(T242*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q242*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q242*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},60174,{"$f":"IFERROR((X242*(1+((VLOOKUP(L242*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H242:VR242)","v":75723.771634615434},75723.771634615434,{"$f":"IFERROR((AA242*(1+((VLOOKUP(P242*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},75723.771634615434,0,{"$f":"'Parks Cons Cost NPV Calcs'!G242","v":36570.263523114721},36570.263523114721,0,36570.263523114721,36570.263523114721,36570.263523114721,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G242,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G242,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G242,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G242,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G242,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G242,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G242,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G242,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G242,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G242,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G242,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G242,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G242,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G242,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G242,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G242,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G242,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G242,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G242,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G242,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5948","","Park Embellishment","","MACLEAY ISLAND - BEELONG STREET PARK UPGRADE","6-Local","",null,null,null,"",2026,2026,2026,2026,2016,0,192557,0,null,null,null,{"$f":"IFERROR(R243*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q243*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q243*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S243*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q243*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q243*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":192557},192557,{"$f":"IFERROR(T243*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q243*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q243*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},192557,{"$f":"IFERROR((X243*(1+((VLOOKUP(L243*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H243:VR243)","v":242316.32091346171},242316.32091346171,{"$f":"IFERROR((AA243*(1+((VLOOKUP(P243*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},242316.32091346171,0,{"$f":"'Parks Cons Cost NPV Calcs'!G243","v":117024.96482235519},117024.96482235519,0,117024.96482235519,117024.96482235519,117024.96482235519,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G243,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G243,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G243,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G243,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G243,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G243,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G243,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G243,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G243,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G243,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G243,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G243,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G243,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G243,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G243,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G243,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G243,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G243,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G243,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G243,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5949","","Park Embellishment","","MACLEAY ISLAND - YACHT STREET PARK UPGRADE","6-Local","",null,null,null,"",2026,2026,2026,2026,2016,0,132383,0,null,null,null,{"$f":"IFERROR(R244*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q244*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q244*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S244*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q244*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q244*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":132383},132383,{"$f":"IFERROR(T244*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q244*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q244*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},132383,{"$f":"IFERROR((X244*(1+((VLOOKUP(L244*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H244:VR244)","v":166592.54927884627},166592.54927884627,{"$f":"IFERROR((AA244*(1+((VLOOKUP(P244*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},166592.54927884627,0,{"$f":"'Parks Cons Cost NPV Calcs'!G244","v":80454.701299240478},80454.701299240478,0,80454.701299240478,80454.701299240478,80454.701299240478,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G244,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G244,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G244,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G244,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G244,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G244,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G244,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G244,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G244,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G244,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G244,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G244,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G244,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G244,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G244,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G244,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G244,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G244,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G244,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G244,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5950","","Park Embellishment","","RUSSELL ISLAND - TOOLONA AVENUE PARK UPGRADE","6-Local","",null,null,null,"",2026,2026,2026,2026,2016,0,192557,0,null,null,null,{"$f":"IFERROR(R245*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q245*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q245*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S245*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q245*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q245*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":192557},192557,{"$f":"IFERROR(T245*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q245*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q245*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},192557,{"$f":"IFERROR((X245*(1+((VLOOKUP(L245*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H245:VR245)","v":242316.32091346171},242316.32091346171,{"$f":"IFERROR((AA245*(1+((VLOOKUP(P245*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},242316.32091346171,0,{"$f":"'Parks Cons Cost NPV Calcs'!G245","v":117024.96482235519},117024.96482235519,0,117024.96482235519,117024.96482235519,117024.96482235519,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G245,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G245,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G245,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G245,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G245,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G245,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G245,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G245,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G245,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G245,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G245,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G245,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G245,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G245,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G245,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G245,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G245,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G245,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G245,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G245,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5951","","Park Embellishment","","RUSSELL ISLAND - COWDEROY DRIVE PARK UPGRADE","6-Local","",null,null,null,"",2026,2026,2026,2026,2016,0,336975,0,null,null,null,{"$f":"IFERROR(R246*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q246*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q246*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S246*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q246*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q246*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":336975},336975,{"$f":"IFERROR(T246*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q246*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q246*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},336975,{"$f":"IFERROR((X246*(1+((VLOOKUP(L246*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H246:VR246)","v":424053.87620192335},424053.87620192335,{"$f":"IFERROR((AA246*(1+((VLOOKUP(P246*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},424053.87620192335,0,{"$f":"'Parks Cons Cost NPV Calcs'!G246","v":204793.84037460669},204793.84037460669,0,204793.84037460669,204793.84037460669,204793.84037460669,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G246,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G246,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G246,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G246,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G246,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G246,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G246,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G246,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G246,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G246,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G246,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G246,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G246,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G246,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G246,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G246,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G246,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G246,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G246,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G246,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5952","","Park Embellishment","","RUSSELL ISLAND - MONACO AVENUE PARK UPGRADE","6-Local","",null,null,null,"",2026,2026,2026,2026,2016,0,87784,0,null,null,null,{"$f":"IFERROR(R247*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q247*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q247*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S247*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q247*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q247*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":87784},87784,{"$f":"IFERROR(T247*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q247*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q247*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},87784,{"$f":"IFERROR((X247*(1+((VLOOKUP(L247*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H247:VR247)","v":110468.56730769238},110468.56730769238,{"$f":"IFERROR((AA247*(1+((VLOOKUP(P247*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},110468.56730769238,0,{"$f":"'Parks Cons Cost NPV Calcs'!G247","v":53350.018498240148},53350.018498240148,0,53350.018498240148,53350.018498240148,53350.018498240148,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G247,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G247,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G247,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G247,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G247,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G247,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G247,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G247,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G247,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G247,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G247,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G247,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G247,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G247,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G247,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G247,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G247,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G247,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G247,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G247,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5953","","Park Embellishment","","RUSSELL ISLAND - VILLA WOOD ROAD PARK UPGRADE","6-Local","",null,null,null,"",2026,2026,2026,2026,2016,0,266890,0,null,null,null,{"$f":"IFERROR(R248*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q248*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q248*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S248*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q248*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q248*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":266890},266890,{"$f":"IFERROR(T248*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q248*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q248*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},266890,{"$f":"IFERROR((X248*(1+((VLOOKUP(L248*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H248:VR248)","v":335857.96875000023},335857.96875000023,{"$f":"IFERROR((AA248*(1+((VLOOKUP(P248*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},335857.96875000023,0,{"$f":"'Parks Cons Cost NPV Calcs'!G248","v":162200.24647994296},162200.24647994296,0,162200.24647994296,162200.24647994296,162200.24647994296,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G248,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G248,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G248,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G248,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G248,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G248,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G248,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G248,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G248,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G248,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G248,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G248,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G248,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G248,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G248,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G248,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G248,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G248,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G248,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G248,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5954","","Park Embellishment","","MACLEAY ISLAND - ARUMA STREET PARK UPGRADE","6-Local","",null,null,null,"",2026,2026,2026,2026,2016,0,282465,0,null,null,null,{"$f":"IFERROR(R249*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q249*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q249*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S249*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q249*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q249*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":282465},282465,{"$f":"IFERROR(T249*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q249*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q249*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},282465,{"$f":"IFERROR((X249*(1+((VLOOKUP(L249*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H249:VR249)","v":355457.75841346179},355457.75841346179,{"$f":"IFERROR((AA249*(1+((VLOOKUP(P249*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},355457.75841346179,0,{"$f":"'Parks Cons Cost NPV Calcs'!G249","v":171665.82720205738},171665.82720205738,0,171665.82720205738,171665.82720205738,171665.82720205738,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G249,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G249,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G249,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G249,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G249,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G249,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G249,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G249,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G249,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G249,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G249,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G249,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G249,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G249,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G249,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G249,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G249,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G249,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G249,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G249,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5955","","Park Embellishment","","RUSSELL ISLAND - CENTRE ROAD PARK UPGRADE","6-Local","",null,null,null,"",2026,2026,2026,2026,2016,0,266890,0,null,null,null,{"$f":"IFERROR(R250*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q250*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q250*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S250*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q250*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q250*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":266890},266890,{"$f":"IFERROR(T250*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q250*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q250*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},266890,{"$f":"IFERROR((X250*(1+((VLOOKUP(L250*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H250:VR250)","v":335857.96875000023},335857.96875000023,{"$f":"IFERROR((AA250*(1+((VLOOKUP(P250*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},335857.96875000023,0,{"$f":"'Parks Cons Cost NPV Calcs'!G250","v":162200.24647994296},162200.24647994296,0,162200.24647994296,162200.24647994296,162200.24647994296,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G250,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G250,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G250,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G250,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G250,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G250,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G250,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G250,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G250,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G250,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G250,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G250,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G250,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G250,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G250,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G250,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G250,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G250,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G250,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G250,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5956","","Park Embellishment","","RUSSELL ISLAND - CUTLER DRIVE PARK UPGRADE","6-Local","",null,null,null,"",2026,2026,2026,2026,2016,0,824740,0,null,null,null,{"$f":"IFERROR(R251*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q251*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q251*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S251*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q251*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q251*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":824740},824740,{"$f":"IFERROR(T251*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q251*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q251*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},824740,{"$f":"IFERROR((X251*(1+((VLOOKUP(L251*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H251:VR251)","v":1037863.9182692314},1037863.9182692314,{"$f":"IFERROR((AA251*(1+((VLOOKUP(P251*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},1037863.9182692314,0,{"$f":"'Parks Cons Cost NPV Calcs'!G251","v":501229.08794585097},501229.08794585097,0,501229.08794585097,501229.08794585097,501229.08794585097,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G251,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G251,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G251,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G251,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G251,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G251,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G251,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G251,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G251,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G251,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G251,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G251,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G251,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G251,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G251,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G251,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G251,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G251,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G251,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G251,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5957","","Park Embellishment","","ORMISTON - HILLIARDS CREEK PLATYPUS CORRIDOR PARK UPGRADE","3-Local","",null,null,null,"",2026,2026,2026,2026,2016,0,130967,0,null,null,null,{"$f":"IFERROR(R252*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q252*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q252*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S252*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q252*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q252*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":130967},130967,{"$f":"IFERROR(T252*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q252*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q252*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},130967,{"$f":"IFERROR((X252*(1+((VLOOKUP(L252*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H252:VR252)","v":164810.6358173078},164810.6358173078,{"$f":"IFERROR((AA252*(1+((VLOOKUP(P252*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},164810.6358173078,0,{"$f":"'Parks Cons Cost NPV Calcs'!G252","v":79594.138711599124},79594.138711599124,0,79594.138711599124,79594.138711599124,79594.138711599124,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G252,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G252,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G252,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G252,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G252,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G252,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G252,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G252,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G252,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G252,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G252,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G252,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G252,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G252,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G252,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G252,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G252,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G252,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G252,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G252,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5958","","Park Embellishment","","BIRKDALE - HARROGATE PARK UPGRADE","1-Local","",null,null,null,"",2026,2026,2026,2026,2016,0,60174,0,null,null,null,{"$f":"IFERROR(R253*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q253*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q253*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S253*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q253*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q253*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":60174},60174,{"$f":"IFERROR(T253*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q253*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q253*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},60174,{"$f":"IFERROR((X253*(1+((VLOOKUP(L253*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H253:VR253)","v":75723.771634615434},75723.771634615434,{"$f":"IFERROR((AA253*(1+((VLOOKUP(P253*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},75723.771634615434,0,{"$f":"'Parks Cons Cost NPV Calcs'!G253","v":36570.263523114721},36570.263523114721,0,36570.263523114721,36570.263523114721,36570.263523114721,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G253,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G253,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G253,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G253,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G253,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G253,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G253,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G253,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G253,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G253,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G253,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G253,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G253,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G253,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G253,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G253,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G253,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G253,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G253,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G253,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5959","","Park Embellishment","","THORNLANDS - LUKE STREET PARK UPGRADE","4-Local","",null,null,null,"",2026,2026,2026,2026,2016,0,263351,0,null,null,null,{"$f":"IFERROR(R254*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q254*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q254*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S254*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q254*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q254*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":263351},263351,{"$f":"IFERROR(T254*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q254*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q254*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},263351,{"$f":"IFERROR((X254*(1+((VLOOKUP(L254*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H254:VR254)","v":331404.44350961561},331404.44350961561,{"$f":"IFERROR((AA254*(1+((VLOOKUP(P254*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},331404.44350961561,0,{"$f":"'Parks Cons Cost NPV Calcs'!G254","v":160049.44775278002},160049.44775278002,0,160049.44775278002,160049.44775278002,160049.44775278002,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G254,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G254,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G254,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G254,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G254,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G254,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G254,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G254,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G254,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G254,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G254,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G254,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G254,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G254,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G254,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G254,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G254,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G254,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G254,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G254,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5960","","Park Embellishment","","REDLAND BAY - GORDON ROAD PARK UPGRADE","4-Local","",null,null,null,"",2026,2026,2026,2026,2016,0,60174,0,null,null,null,{"$f":"IFERROR(R255*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q255*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q255*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S255*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q255*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q255*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":60174},60174,{"$f":"IFERROR(T255*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q255*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q255*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},60174,{"$f":"IFERROR((X255*(1+((VLOOKUP(L255*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H255:VR255)","v":75723.771634615434},75723.771634615434,{"$f":"IFERROR((AA255*(1+((VLOOKUP(P255*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},75723.771634615434,0,{"$f":"'Parks Cons Cost NPV Calcs'!G255","v":36570.263523114721},36570.263523114721,0,36570.263523114721,36570.263523114721,36570.263523114721,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G255,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G255,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G255,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G255,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G255,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G255,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G255,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G255,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G255,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G255,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G255,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G255,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G255,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G255,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G255,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G255,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G255,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G255,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G255,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G255,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5961","","Park Embellishment","","ORMISTON - DUNDAS STREET PARK UPGRADE","3-Local","",null,null,null,"",2026,2026,2026,2026,2016,0,14159,0,null,null,null,{"$f":"IFERROR(R256*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q256*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q256*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S256*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q256*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q256*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":14159},14159,{"$f":"IFERROR(T256*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q256*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q256*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},14159,{"$f":"IFERROR((X256*(1+((VLOOKUP(L256*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H256:VR256)","v":17817.876201923089},17817.876201923089,{"$f":"IFERROR((AA256*(1+((VLOOKUP(P256*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},17817.876201923089,0,{"$f":"'Parks Cons Cost NPV Calcs'!G256","v":8605.0181344730499},8605.0181344730499,0,8605.0181344730499,8605.0181344730499,8605.0181344730499,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G256,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G256,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G256,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G256,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G256,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G256,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G256,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G256,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G256,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G256,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G256,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G256,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G256,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G256,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G256,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G256,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G256,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G256,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G256,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G256,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5962","","Park Embellishment","","REDLAND BAY - POTTS PLACE PARK UPGRADE","4-Local","",null,null,null,"",2026,2026,2026,2026,2016,0,58758,0,null,null,null,{"$f":"IFERROR(R257*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q257*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q257*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S257*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q257*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q257*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":58758},58758,{"$f":"IFERROR(T257*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q257*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q257*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},58758,{"$f":"IFERROR((X257*(1+((VLOOKUP(L257*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H257:VR257)","v":73941.858173076966},73941.858173076966,{"$f":"IFERROR((AA257*(1+((VLOOKUP(P257*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},73941.858173076966,0,{"$f":"'Parks Cons Cost NPV Calcs'!G257","v":35709.700935473375},35709.700935473375,0,35709.700935473375,35709.700935473375,35709.700935473375,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G257,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G257,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G257,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G257,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G257,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G257,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G257,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G257,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G257,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G257,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G257,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G257,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G257,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G257,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G257,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G257,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G257,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G257,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G257,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G257,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"C4N0","","New Sport Park","","New Sport Park City Redland Bay","Citywide","",null,null,null,2022,2022,2032,2022,2022,2016,3554171,32823247,0,null,null,null,{"$f":"IFERROR(R258*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q258*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q258*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":3554171},{"$f":"IFERROR(S258*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q258*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q258*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":32823247},36377418,{"$f":"IFERROR(T258*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q258*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q258*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},36377418,{"$f":"IFERROR((X258*(1+((VLOOKUP(L258*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":4077394.7485563862},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H258:VR258)","v":21783342.10599431},25860736.854550697,{"$f":"IFERROR((AA258*(1+((VLOOKUP(P258*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},25860736.854550697,2634633.8713554135,{"$f":"'Parks Cons Cost NPV Calcs'!G258","v":11767141.839192113},14401775.710547525,0,14401775.710547525,14401775.710547525,14401775.710547525,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G258,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G258,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G258,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G258,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G258,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G258,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G258,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G258,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G258,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G258,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G258,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G258,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G258,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G258,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G258,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G258,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G258,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G258,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G258,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G258,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"C4N29","","Recreation Park","","New Rec Park T2 Kinross Road - Kinross Community *","4-District","",null,null,null,2025,2025,2025,2025,2025,2016,2299758,337683,0,null,null,null,{"$f":"IFERROR(R259*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q259*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q259*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":2299758},{"$f":"IFERROR(S259*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q259*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q259*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":337683},2637441,{"$f":"IFERROR(T259*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q259*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q259*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},2637441,{"$f":"IFERROR((X259*(1+((VLOOKUP(L259*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":2825848.0058240429},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H259:VR259)","v":415288.79867661401},3241136.8045006571,{"$f":"IFERROR((AA259*(1+((VLOOKUP(P259*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},3241136.8045006571,1467760.0616272648,{"$f":"'Parks Cons Cost NPV Calcs'!G259","v":215703.1487477159},1683463.2103749807,0,1683463.2103749807,1683463.2103749807,1683463.2103749807,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G259,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G259,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G259,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G259,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G259,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G259,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G259,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G259,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G259,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G259,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G259,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G259,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G259,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G259,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G259,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G259,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G259,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G259,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G259,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G259,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"C4N29-1","","Recreation Park","","New Rec Park T3 Kinross Road","4-Local","",null,null,null,2025,2025,2025,2025,2025,2016,574939,281049,0,null,null,null,{"$f":"IFERROR(R260*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q260*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q260*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":574939},{"$f":"IFERROR(S260*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q260*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q260*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":281049},855988,{"$f":"IFERROR(T260*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q260*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q260*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},855988,{"$f":"IFERROR((X260*(1+((VLOOKUP(L260*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":706461.38707658346},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H260:VR260)","v":345639.25805937429},1052100.6451359577,{"$f":"IFERROR((AA260*(1+((VLOOKUP(P260*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},1052100.6451359577,366939.6962949658,{"$f":"'Parks Cons Cost NPV Calcs'!G260","v":179526.81731800776},546466.5136129735,0,546466.5136129735,546466.5136129735,546466.5136129735,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G260,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G260,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G260,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G260,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G260,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G260,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G260,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G260,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G260,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G260,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G260,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G260,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G260,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G260,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G260,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G260,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G260,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G260,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G260,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G260,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"C4N29-2","","Recreation Park","","New Rec Park T3 Kinross Road","4-Local","",null,null,null,2025,2025,2025,2025,2025,2016,574939,281049,0,null,null,null,{"$f":"IFERROR(R261*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q261*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q261*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":574939},{"$f":"IFERROR(S261*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q261*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q261*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":281049},855988,{"$f":"IFERROR(T261*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q261*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q261*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},855988,{"$f":"IFERROR((X261*(1+((VLOOKUP(L261*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":706461.38707658346},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H261:VR261)","v":345639.25805937429},1052100.6451359577,{"$f":"IFERROR((AA261*(1+((VLOOKUP(P261*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},1052100.6451359577,366939.6962949658,{"$f":"'Parks Cons Cost NPV Calcs'!G261","v":179526.81731800776},546466.5136129735,0,546466.5136129735,546466.5136129735,546466.5136129735,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G261,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G261,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G261,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G261,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G261,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G261,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G261,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G261,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G261,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G261,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G261,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G261,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G261,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G261,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G261,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G261,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G261,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G261,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G261,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G261,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"C4N29-3","","Recreation Park","","New Rec Park T3 Kinross Road","4-Local","",null,null,null,2025,2025,2025,2025,2025,2016,574939,281049,0,null,null,null,{"$f":"IFERROR(R262*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q262*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q262*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":574939},{"$f":"IFERROR(S262*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q262*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q262*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":281049},855988,{"$f":"IFERROR(T262*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q262*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q262*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},855988,{"$f":"IFERROR((X262*(1+((VLOOKUP(L262*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":706461.38707658346},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H262:VR262)","v":345639.25805937429},1052100.6451359577,{"$f":"IFERROR((AA262*(1+((VLOOKUP(P262*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},1052100.6451359577,366939.6962949658,{"$f":"'Parks Cons Cost NPV Calcs'!G262","v":179526.81731800776},546466.5136129735,0,546466.5136129735,546466.5136129735,546466.5136129735,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G262,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G262,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G262,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G262,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G262,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G262,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G262,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G262,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G262,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G262,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G262,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G262,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G262,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G262,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G262,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G262,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G262,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G262,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G262,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G262,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"C4N32-1","","Recreation Park","","New Rec Park T3 SE Thornlands","4-Local","",null,null,null,2025,2025,2025,2025,2025,2016,574939,281049,0,null,null,null,{"$f":"IFERROR(R263*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q263*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q263*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":574939},{"$f":"IFERROR(S263*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q263*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q263*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":281049},855988,{"$f":"IFERROR(T263*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q263*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q263*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},855988,{"$f":"IFERROR((X263*(1+((VLOOKUP(L263*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":706461.38707658346},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H263:VR263)","v":345639.25805937429},1052100.6451359577,{"$f":"IFERROR((AA263*(1+((VLOOKUP(P263*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},1052100.6451359577,366939.6962949658,{"$f":"'Parks Cons Cost NPV Calcs'!G263","v":179526.81731800776},546466.5136129735,0,546466.5136129735,546466.5136129735,546466.5136129735,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G263,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G263,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G263,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G263,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G263,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G263,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G263,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G263,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G263,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G263,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G263,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G263,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G263,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G263,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G263,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G263,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G263,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G263,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G263,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G263,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"C4N35-2","","Recreation Park","","New Rec Park T3 SE Thornlands","4-Local","",null,null,null,2025,2025,2025,2025,2025,2016,574939,281049,0,null,null,null,{"$f":"IFERROR(R264*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q264*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q264*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":574939},{"$f":"IFERROR(S264*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q264*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q264*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":281049},855988,{"$f":"IFERROR(T264*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q264*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q264*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},855988,{"$f":"IFERROR((X264*(1+((VLOOKUP(L264*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":706461.38707658346},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H264:VR264)","v":345639.25805937429},1052100.6451359577,{"$f":"IFERROR((AA264*(1+((VLOOKUP(P264*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},1052100.6451359577,366939.6962949658,{"$f":"'Parks Cons Cost NPV Calcs'!G264","v":179526.81731800776},546466.5136129735,0,546466.5136129735,546466.5136129735,546466.5136129735,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G264,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G264,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G264,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G264,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G264,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G264,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G264,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G264,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G264,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G264,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G264,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G264,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G264,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G264,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G264,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G264,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G264,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G264,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G264,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G264,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"C4N38-1","","Recreation Park","","New Rec Park T3 Bunker Road","4-Local","",null,null,null,2031,"","",2031,2031,2016,522672,0,0,null,null,null,{"$f":"IFERROR(R265*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q265*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q265*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":522672},{"$f":"IFERROR(S265*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q265*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q265*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":0},522672,{"$f":"IFERROR(T265*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q265*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q265*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},522672,{"$f":"IFERROR((X265*(1+((VLOOKUP(L265*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H265:VR265)","v":0},0,{"$f":"IFERROR((AA265*(1+((VLOOKUP(P265*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G265","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G265,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G265,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G265,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G265,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G265,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G265,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G265,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G265,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G265,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G265,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G265,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G265,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G265,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G265,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G265,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G265,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G265,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G265,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G265,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G265,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"C4N38-2","","Recreation Park","","New Rec Park T3 Bunker Road","4-Local","",null,null,null,2031,"","",2031,2031,2016,522672,0,0,null,null,null,{"$f":"IFERROR(R266*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q266*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q266*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":522672},{"$f":"IFERROR(S266*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q266*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q266*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":0},522672,{"$f":"IFERROR(T266*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q266*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q266*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},522672,{"$f":"IFERROR((X266*(1+((VLOOKUP(L266*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H266:VR266)","v":0},0,{"$f":"IFERROR((AA266*(1+((VLOOKUP(P266*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,{"$f":"IFERROR(AC266*((1+Park_ADR)^(Park_MSY*1-L266*1)),0)","v":0},{"$f":"'Parks Cons Cost NPV Calcs'!G266","v":0},0,{"$f":"IFERROR(AF266*((1+Park_ADR)^(Park_MSY*1-P266*1)),0)","v":0},0,{"$f":"AL266*(1-V266)","v":0},{"$f":"AL266*(1-V266+U266)","v":0},null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G266,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G266,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G266,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G266,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G266,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G266,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G266,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G266,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G266,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G266,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G266,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G266,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G266,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G266,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G266,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G266,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G266,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G266,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G266,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G266,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"C4N43","","Recreation Park","","New Rec Park T3 Redland Bay","4-Local","",null,null,null,2017,2017,2017,2017,2017,2016,444271,222998,0,null,null,null,{"$f":"IFERROR(R267*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q267*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q267*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":444271},{"$f":"IFERROR(S267*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q267*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q267*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":222998},{"$f":"SUM(X267:Y267)","v":667269},{"$f":"IFERROR(T267*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q267*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q267*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},{"$f":"IFERROR(Z267-AA267,\"\")","v":667269},{"$f":"IFERROR((X267*(1+((VLOOKUP(L267*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":454557.37189479469},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H267:VR267)","v":228183.00940525916},{"$f":"SUM(AC267:AD267)","v":682740.38130005379},{"$f":"IFERROR((AA267*(1+((VLOOKUP(P267*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},{"$f":"IFERROR(AE267-AF267,\"\")","v":682740.38130005379},422647.48665252881,{"$f":"'Parks Cons Cost NPV Calcs'!G267","v":212164.58336146834},{"$f":"SUM(AH267:AI267)","v":634812.07001399714},0,{"$f":"IFERROR(AJ267-AK267,\"\")","v":634812.07001399714},634812.07001399714,634812.07001399714,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G267,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G267,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G267,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G267,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G267,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G267,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G267,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G267,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G267,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G267,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G267,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G267,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G267,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G267,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G267,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G267,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G267,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G267,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G267,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G267,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"C4N45","","Recreation Park","","New Rec Park T2 Weinam Creek Wetland","4-District","",null,null,null,2031,"","",2031,2031,2016,444271,0,0,null,null,null,{"$f":"IFERROR(R268*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q268*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q268*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":444271},{"$f":"IFERROR(S268*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q268*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q268*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":0},444271,{"$f":"IFERROR(T268*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q268*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q268*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},444271,{"$f":"IFERROR((X268*(1+((VLOOKUP(L268*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H268:VR268)","v":0},0,{"$f":"IFERROR((AA268*(1+((VLOOKUP(P268*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G268","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G268,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G268,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G268,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G268,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G268,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G268,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G268,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G268,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G268,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G268,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G268,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G268,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G268,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G268,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G268,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G268,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G268,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G268,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G268,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G268,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"C4N46","","Recreation Park","","New Rec Park T2 Weinam Creek Wetland","4-District","",null,null,null,2031,"","",2031,2031,2016,444271,0,0,null,null,null,{"$f":"IFERROR(R269*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q269*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q269*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":444271},{"$f":"IFERROR(S269*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q269*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q269*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":0},444271,{"$f":"IFERROR(T269*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q269*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q269*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},444271,{"$f":"IFERROR((X269*(1+((VLOOKUP(L269*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H269:VR269)","v":0},0,{"$f":"IFERROR((AA269*(1+((VLOOKUP(P269*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G269","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G269,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G269,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G269,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G269,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G269,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G269,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G269,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G269,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G269,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G269,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G269,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G269,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G269,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G269,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G269,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G269,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G269,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G269,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G269,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G269,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"C4N46-1","","Recreation Park","","New Rec Park T2 Weinam Creek Wetland","4-District","",null,null,null,2031,"","",2031,2031,2016,444271,0,0,null,null,null,{"$f":"IFERROR(R270*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q270*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q270*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":444271},{"$f":"IFERROR(S270*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q270*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q270*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":0},444271,{"$f":"IFERROR(T270*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q270*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q270*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},444271,{"$f":"IFERROR((X270*(1+((VLOOKUP(L270*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H270:VR270)","v":0},0,{"$f":"IFERROR((AA270*(1+((VLOOKUP(P270*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G270","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G270,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G270,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G270,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G270,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G270,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G270,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G270,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G270,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G270,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G270,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G270,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G270,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G270,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G270,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G270,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G270,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G270,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G270,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G270,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G270,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"C4N46-2","","Recreation Park","","New Rec Park T2 Weinam Creek Wetland","4-District","",null,null,null,2031,"","",2031,2031,2016,444271,0,0,null,null,null,{"$f":"IFERROR(R271*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q271*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q271*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":444271},{"$f":"IFERROR(S271*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q271*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q271*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":0},444271,{"$f":"IFERROR(T271*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q271*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q271*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},444271,{"$f":"IFERROR((X271*(1+((VLOOKUP(L271*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H271:VR271)","v":0},0,{"$f":"IFERROR((AA271*(1+((VLOOKUP(P271*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G271","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G271,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G271,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G271,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G271,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G271,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G271,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G271,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G271,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G271,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G271,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G271,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G271,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G271,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G271,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G271,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G271,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G271,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G271,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G271,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G271,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"C6N54-5","","Recreation Park","","New Rec Park T3 Golden Sands Foreshore Park","6-Local","",null,null,null,2024,2024,2024,2024,2024,2016,522672,443873,0,null,null,null,{"$f":"IFERROR(R272*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q272*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q272*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":522672},{"$f":"IFERROR(S272*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q272*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q272*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":443873},966545,{"$f":"IFERROR(T272*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q272*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q272*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},966545,{"$f":"IFERROR((X272*(1+((VLOOKUP(L272*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":627704.37489747198},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H272:VR272)","v":533479.10362917127},1161183.4785266432,{"$f":"IFERROR((AA272*(1+((VLOOKUP(P272*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},1161183.4785266432,350648.38078543457,{"$f":"'Parks Cons Cost NPV Calcs'!G272","v":298012.23529944115},648660.61608487577,0,648660.61608487577,648660.61608487577,648660.61608487577,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G272,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G272,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G272,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G272,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G272,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G272,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G272,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G272,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G272,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G272,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G272,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G272,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G272,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G272,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G272,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G272,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G272,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G272,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G272,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G272,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"C6N56","","Recreation Park","","New Rec Park T3 Karragarra Island Esplanade","6-Local","",null,null,null,2023,2023,2023,2023,2023,2016,522672,305826,0,null,null,null,{"$f":"IFERROR(R273*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q273*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q273*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":522672},{"$f":"IFERROR(S273*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q273*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q273*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":305826},828498,{"$f":"IFERROR(T273*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q273*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q273*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},828498,{"$f":"IFERROR((X273*(1+((VLOOKUP(L273*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":613499.78590737318},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H273:VR273)","v":359211.93116192002},972711.71706929314,{"$f":"IFERROR((AA273*(1+((VLOOKUP(P273*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},972711.71706929314,368588.27202254161,{"$f":"'Parks Cons Cost NPV Calcs'!G273","v":215813.1233917698},584401.39541431144,0,584401.39541431144,584401.39541431144,584401.39541431144,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G273,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G273,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G273,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G273,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G273,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G273,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G273,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G273,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G273,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G273,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G273,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G273,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G273,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G273,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G273,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G273,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G273,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G273,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G273,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G273,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"C6N57-9","","Recreation Park","","New Rec Park T3 Trevanna Ave Park","6-Local","",null,null,null,2024,2024,2024,2024,2024,2016,522672,44600,0,null,null,null,{"$f":"IFERROR(R274*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q274*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q274*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":522672},{"$f":"IFERROR(S274*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q274*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q274*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":44600},567272,{"$f":"IFERROR(T274*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q274*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q274*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},567272,{"$f":"IFERROR((X274*(1+((VLOOKUP(L274*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":627704.37489747198},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H274:VR274)","v":53603.548812072455},681307.92370954447,{"$f":"IFERROR((AA274*(1+((VLOOKUP(P274*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},681307.92370954447,350648.38078543457,{"$f":"'Parks Cons Cost NPV Calcs'!G274","v":29944.028346745741},380592.40913218033,0,380592.40913218033,380592.40913218033,380592.40913218033,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G274,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G274,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G274,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G274,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G274,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G274,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G274,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G274,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G274,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G274,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G274,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G274,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G274,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G274,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G274,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G274,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G274,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G274,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G274,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G274,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"NDCF1","","Land For Community Centre","","Multi-purpose community centre (Cleveland) - Cleveland civic precinct","3-District","",null,null,null,2022,2022,2022,2022,2022,2016,1202146,153762,0,null,null,null,{"$f":"IFERROR(R275*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q275*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q275*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":1202146},{"$f":"IFERROR(S275*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q275*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q275*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":153762},1355908,{"$f":"IFERROR(T275*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q275*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q275*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},1355908,{"$f":"IFERROR((X275*(1+((VLOOKUP(L275*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":1379118.7276577479},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H275:VR275)","v":176499.31837203261},1555618.0460297805,{"$f":"IFERROR((AA275*(1+((VLOOKUP(P275*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},1555618.0460297805,891126.10786437255,{"$f":"'Parks Cons Cost NPV Calcs'!G275","v":114046.12776791811},1005172.2356322906,0,1005172.2356322906,1005172.2356322906,1005172.2356322906,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G275,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G275,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G275,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G275,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G275,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G275,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G275,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G275,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G275,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G275,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G275,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G275,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G275,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G275,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G275,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G275,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G275,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G275,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G275,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G275,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"RBCF5","","Land For Community Centre","","Cultural Tourism and Learning Hub - Cultural Tourism and Learning Hub","4-District","",null,null,null,2033,2033,2033,2033,2033,2016,1332814,203509,0,null,null,null,{"$f":"IFERROR(R276*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q276*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q276*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":1332814},{"$f":"IFERROR(S276*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q276*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q276*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":203509},1536323,{"$f":"IFERROR(T276*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q276*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q276*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},1536323,{"$f":"IFERROR((X276*(1+((VLOOKUP(L276*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H276:VR276)","v":0},0,{"$f":"IFERROR((AA276*(1+((VLOOKUP(P276*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G276","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G276,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G276,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G276,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G276,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G276,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G276,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G276,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G276,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G276,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G276,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G276,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G276,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G276,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G276,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G276,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G276,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G276,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G276,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G276,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G276,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"SDCF3","","Land For Community Centre","","Multi-purpose community centre (Victoria Point) - Victoria Point Community Hub","4-District","",null,null,null,2030,2030,2030,2030,2030,2016,1045345,153762,0,null,null,null,{"$f":"IFERROR(R277*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q277*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q277*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":1045345},{"$f":"IFERROR(S277*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q277*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q277*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":153762},1199107,{"$f":"IFERROR(T277*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q277*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q277*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},1199107,{"$f":"IFERROR((X277*(1+((VLOOKUP(L277*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H277:VR277)","v":0},0,{"$f":"IFERROR((AA277*(1+((VLOOKUP(P277*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G277","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G277,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G277,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G277,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G277,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G277,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G277,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G277,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G277,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G277,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G277,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G277,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G277,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G277,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G277,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G277,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G277,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G277,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G277,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G277,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G277,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"SDCF4","","Land For Community Centre","","Multi-purpose community centre (Redland Bay) - Community well-being hub  Reland bay Youth Space","4-District","",null,null,null,2026,2026,2026,2026,2026,2016,1777086,289435,0,null,null,null,{"$f":"IFERROR(R278*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q278*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q278*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":1777086},{"$f":"IFERROR(S278*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q278*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q278*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":289435},2066521,{"$f":"IFERROR(T278*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q278*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q278*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},2066521,{"$f":"IFERROR((X278*(1+((VLOOKUP(L278*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":2234168.0968858148},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H278:VR278)","v":364228.90024038486},2598396.9971261998,{"$f":"IFERROR((AA278*(1+((VLOOKUP(P278*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},2598396.9971261998,1078975.7865243563,{"$f":"'Parks Cons Cost NPV Calcs'!G278","v":175901.78852681737},1254877.5750511738,0,1254877.5750511738,1254877.5750511738,1254877.5750511738,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G278,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G278,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G278,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G278,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G278,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G278,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G278,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G278,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G278,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G278,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G278,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G278,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G278,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G278,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G278,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G278,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G278,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G278,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G278,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G278,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"SDCFs","","Land For Community Centre","","Swimming Pool (Redland bay) (1 ha) - Swimming Pool (Redland bay) (1 ha)","4-District","",null,null,null,2032,2032,2032,2032,2032,2016,888543,135673,0,null,null,null,{"$f":"IFERROR(R279*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q279*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q279*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":888543},{"$f":"IFERROR(S279*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q279*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q279*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":135673},1024216,{"$f":"IFERROR(T279*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q279*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q279*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},1024216,{"$f":"IFERROR((X279*(1+((VLOOKUP(L279*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H279:VR279)","v":0},0,{"$f":"IFERROR((AA279*(1+((VLOOKUP(P279*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},0,0,{"$f":"'Parks Cons Cost NPV Calcs'!G279","v":0},0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G279,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G279,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G279,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G279,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G279,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G279,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G279,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0.7},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G279,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G279,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G279,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G279,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G279,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G279,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G279,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G279,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G279,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G279,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G279,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G279,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G279,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5655","","Park Embellishment","","ERN AND ALMA DOWLING SPORTSFIELD","Citywide","",null,null,null,"",2025,2025,2025,2025,2016,0,1254455,0,null,null,null,{"$f":"IFERROR(R280*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q280*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q280*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S280*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q280*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q280*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":1254455},1254455,{"$f":"IFERROR(T280*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q280*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q280*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},1254455,{"$f":"IFERROR((X280*(1+((VLOOKUP(L280*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H280:VR280)","v":1542751.9595119441},1542751.9595119441,{"$f":"IFERROR((AA280*(1+((VLOOKUP(P280*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},1542751.9595119441,0,{"$f":"'Parks Cons Cost NPV Calcs'!G280","v":801313.34257962636},801313.34257962636,0,801313.34257962636,801313.34257962636,801313.34257962636,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G280,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G280,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G280,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G280,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G280,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G280,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G280,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G280,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G280,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G280,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G280,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G280,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G280,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G280,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G280,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G280,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G280,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G280,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G280,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G280,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5028","","Park Embellishment","","KEITH SURRIDGE SPORTSFIELDS","Citywide","",null,null,null,"",2019,2019,2019,2019,2016,0,118225,0,null,null,null,{"$f":"IFERROR(R281*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q281*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q281*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S281*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q281*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q281*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":118225},118225,{"$f":"IFERROR(T281*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q281*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q281*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},118225,{"$f":"IFERROR((X281*(1+((VLOOKUP(L281*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H281:VR281)","v":126664.91304117849},126664.91304117849,{"$f":"IFERROR((AA281*(1+((VLOOKUP(P281*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},126664.91304117849,0,{"$f":"'Parks Cons Cost NPV Calcs'!G281","v":101818.12264931435},101818.12264931435,0,101818.12264931435,101818.12264931435,101818.12264931435,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G281,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G281,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G281,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G281,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G281,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G281,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G281,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G281,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G281,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G281,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G281,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G281,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G281,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G281,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G281,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G281,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G281,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G281,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G281,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G281,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5915","","Park Embellishment","","NORM PRICE PARK","Citywide","",null,null,null,"",2021,2021,2021,2021,2016,0,4091844,0,null,null,null,{"$f":"IFERROR(R282*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q282*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q282*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S282*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q282*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q282*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":4091844},4091844,{"$f":"IFERROR(T282*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q282*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q282*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},4091844,{"$f":"IFERROR((X282*(1+((VLOOKUP(L282*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H282:VR282)","v":4590190.8797969297},4590190.8797969297,{"$f":"IFERROR((AA282*(1+((VLOOKUP(P282*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},4590190.8797969297,0,{"$f":"'Parks Cons Cost NPV Calcs'!G282","v":3189911.7779266099},3189911.7779266099,0,3189911.7779266099,3189911.7779266099,3189911.7779266099,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G282,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G282,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G282,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G282,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G282,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G282,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G282,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G282,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G282,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G282,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G282,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G282,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G282,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G282,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G282,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G282,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G282,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G282,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G282,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G282,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5578","","Park Embellishment","","PINKLANDS SPORTING COMPLEX","Citywide","",null,null,null,"",2022,2022,2022,2022,2016,0,2693002,0,null,null,null,{"$f":"IFERROR(R283*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q283*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q283*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S283*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q283*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q283*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":2693002},2693002,{"$f":"IFERROR(T283*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q283*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q283*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},2693002,{"$f":"IFERROR((X283*(1+((VLOOKUP(L283*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H283:VR283)","v":3091225.5132901534},3091225.5132901534,{"$f":"IFERROR((AA283*(1+((VLOOKUP(P283*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},3091225.5132901534,0,{"$f":"'Parks Cons Cost NPV Calcs'!G283","v":1997414.5118511659},1997414.5118511659,0,1997414.5118511659,1997414.5118511659,1997414.5118511659,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G283,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G283,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G283,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G283,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G283,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G283,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G283,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G283,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G283,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G283,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G283,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G283,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G283,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G283,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G283,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G283,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G283,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G283,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G283,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G283,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5150","","Park Embellishment","","Redland Baseball","Citywide","",null,null,null,"",2024,2024,2024,2024,2016,0,2401304,0,null,null,null,{"$f":"IFERROR(R284*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q284*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q284*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S284*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q284*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q284*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":2401304},2401304,{"$f":"IFERROR(T284*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q284*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q284*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},2401304,{"$f":"IFERROR((X284*(1+((VLOOKUP(L284*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H284:VR284)","v":2886063.1429736512},2886063.1429736512,{"$f":"IFERROR((AA284*(1+((VLOOKUP(P284*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},2886063.1429736512,0,{"$f":"'Parks Cons Cost NPV Calcs'!G284","v":1612213.3418195951},1612213.3418195951,0,1612213.3418195951,1612213.3418195951,1612213.3418195951,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G284,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G284,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G284,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G284,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G284,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G284,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G284,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G284,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G284,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G284,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G284,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G284,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G284,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G284,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G284,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G284,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G284,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G284,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G284,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G284,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5400","","Park Embellishment","","Redland Softball","Citywide","",null,null,null,"",2025,2025,2025,2025,2016,0,1211979,0,null,null,null,{"$f":"IFERROR(R285*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q285*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q285*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S285*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q285*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q285*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":1211979},1211979,{"$f":"IFERROR(T285*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q285*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q285*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},1211979,{"$f":"IFERROR((X285*(1+((VLOOKUP(L285*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H285:VR285)","v":1490514.1891397671},1490514.1891397671,{"$f":"IFERROR((AA285*(1+((VLOOKUP(P285*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},1490514.1891397671,0,{"$f":"'Parks Cons Cost NPV Calcs'!G285","v":774180.77462030353},774180.77462030353,0,774180.77462030353,774180.77462030353,774180.77462030353,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G285,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G285,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G285,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G285,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G285,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G285,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G285,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G285,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G285,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G285,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G285,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G285,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G285,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G285,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G285,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G285,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G285,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G285,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G285,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G285,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5334","","Park Embellishment","","Ron Stark Oval","Citywide","",null,null,null,"",2026,2026,2026,2026,2016,0,716427,0,null,null,null,{"$f":"IFERROR(R286*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q286*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q286*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S286*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q286*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q286*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":716427},716427,{"$f":"IFERROR(T286*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q286*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q286*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},716427,{"$f":"IFERROR((X286*(1+((VLOOKUP(L286*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H286:VR286)","v":901561.38100961596},901561.38100961596,{"$f":"IFERROR((AA286*(1+((VLOOKUP(P286*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},901561.38100961596,0,{"$f":"'Parks Cons Cost NPV Calcs'!G286","v":435402.73515263252},435402.73515263252,0,435402.73515263252,435402.73515263252,435402.73515263252,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G286,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G286,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G286,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G286,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G286,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G286,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G286,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G286,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G286,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G286,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G286,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G286,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G286,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G286,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G286,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G286,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G286,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G286,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G286,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G286,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]
[null,"5627","","Park Embellishment","","WILLIAM TAYLOR MEMORIAL SPORTSFIELDS (50 car spaces)","Citywide","",null,null,null,"",2027,2027,2027,2027,2016,0,1267277,0,null,null,null,{"$f":"IFERROR(R287*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE)-VLOOKUP(Q287*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))/VLOOKUP(Q287*1,'Escalation Indices'!$C$11:$AO$70,36,FALSE))),0)","v":0},{"$f":"IFERROR(S287*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Q287*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Q287*1,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0)","v":1267277},1267277,{"$f":"IFERROR(T287*(1+((VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE)-VLOOKUP(Q287*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))/VLOOKUP(Q287*1,'Escalation Indices'!$C$11:$AO$70,38,FALSE))),0)","v":0},1267277,{"$f":"IFERROR((X287*(1+((VLOOKUP(L287*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,32,FALSE)))),0)","v":0},{"$f":"SUM('Parks Cons Cost NPV Calcs'!H287:VR287)","v":1631838.7576073359},1631838.7576073359,{"$f":"IFERROR((AA287*(1+((VLOOKUP(P287*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)-VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE))/VLOOKUP(Park_MSY*1,'Escalation Indices'!$C$11:$AO$70,34,FALSE)))),0)","v":0},1631838.7576073359,0,{"$f":"'Parks Cons Cost NPV Calcs'!G287","v":732761.5655125482},732761.5655125482,0,732761.5655125482,732761.5655125482,732761.5655125482,null,{"$f":"IFERROR(VLOOKUP(AP$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G287,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AQ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G287,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G287,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AS$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G287,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AT$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G287,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AU$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G287,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AV$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G287,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(AW$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G287,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AX$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G287,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AY$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G287,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AZ$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G287,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BA$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G287,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BB$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G287,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BC$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G287,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BD$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G287,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BE$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G287,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BF$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G287,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BG$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G287,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BH$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G287,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BI$9,'Parks - Apportionment'!$C$10:$P$29,HLOOKUP($G287,'Parks - Apportionment'!$D$8:$P$9,2,FALSE)+1,FALSE),0)","v":0}]

{"sheet":"Parks - Apportionment","index":72,"n_rows":29,"n_cols":16,"rows_kept":29,"cut":false,"hidden":true,"merged":[[6,3,6,15],[9,1,28,1]]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Parks - Apportionment"}]
[null,"Print Date:",null,{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,null,null,"Apportionment Grouping"]
[null,null,null,"1-Local","1-District","2-Local","2-District","3-Local","3-District","4-Local","4-District","5-Local","5-District","6-Local","6-District","Citywide"]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,"Parks Charge Area",{"$f":"Park_CA1","v":"1"},1,0.3]
[null,null,{"$f":"Park_CA2","v":"2"},null,null,1,0.3]
[null,null,{"$f":"Park_CA3","v":"3"},null,null,null,null,1,0.3]
[null,null,{"$f":"Park_CA4","v":"4"},null,null,null,null,null,null,1,0.3]
[null,null,{"$f":"Park_CA5","v":"5"},null,null,null,null,null,null,null,null,1,0.3]
[null,null,{"$f":"Park_CA6","v":"6"},null,null,null,null,null,null,null,null,null,null,1,0.3]
[null,null,{"$f":"Park_CA7","v":"Citywide"},null,0.7,null,0.7,null,0.7,null,0.7,null,0.7,null,0.7,1]
[null,null,{"$f":"Park_CA8","v":"N/A"}]
[null,null,{"$f":"Park_CA9","v":"N/A"}]
[null,null,{"$f":"Park_CA10","v":"N/A"}]
[null,null,{"$f":"Park_CA11","v":"N/A"}]
[null,null,{"$f":"Park_CA12","v":"N/A"}]
[null,null,{"$f":"Park_CA13","v":"N/A"}]
[null,null,{"$f":"Park_CA14","v":"N/A"}]
[null,null,{"$f":"Park_CA15","v":"N/A"}]
[null,null,{"$f":"Park_CA16","v":"N/A"}]
[null,null,{"$f":"Park_CA17","v":"N/A"}]
[null,null,{"$f":"Park_CA18","v":"N/A"}]
[null,null,{"$f":"Park_CA19","v":"N/A"}]
[null,null,{"$f":"Park_CA20","v":"N/A"}]

{"sheet":"Parks Cons Cost NPV Calcs","index":73,"n_rows":287,"n_cols":19,"rows_kept":287,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Parks Cons Cost NPV Calcs"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"Parks and Community Facilities Construction Cost NPV Calculations"]
[]
[null,"Item ID","Apportionment Grouping","Construction Start Year","Construction End Year","Construction Value - Model Start","NPV Construction",{"$f":"Park_MSY","v":2016},{"$f":"H9+1","v":2017},{"$f":"I9+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027]
[null,{"$f":"'Parks - Future Infrastructure'!B10","v":"5001"},{"$f":"'Parks - Future Infrastructure'!G10","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!M10","v":2031},{"$f":"'Parks - Future Infrastructure'!N10","v":2031},{"$f":"'Parks - Future Infrastructure'!Y10","v":14159},{"$f":"NPV(Park_ADR,I10:VR10)+H10","v":0},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(H$9>=$D10,H$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D10,$F10*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(I$9>=$D10,I$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D10,$F10*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(J$9>=$D10,J$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D10,$F10*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(K$9>=$D10,K$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D10,$F10*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(L$9>=$D10,L$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D10,$F10*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(M$9>=$D10,M$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D10,$F10*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(N$9>=$D10,N$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D10,$F10*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(O$9>=$D10,O$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D10,$F10*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(P$9>=$D10,P$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D10,$F10*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(Q$9>=$D10,Q$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D10,$F10*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(R$9>=$D10,R$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D10,$F10*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E10<>\"\",IFERROR(IF(AND(S$9>=$D10,S$9<=$E10),$F10/($E10+1-$D10),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D10,$F10*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B11","v":"5003"},{"$f":"'Parks - Future Infrastructure'!G11","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M11","v":2031},{"$f":"'Parks - Future Infrastructure'!N11","v":2031},{"$f":"'Parks - Future Infrastructure'!Y11","v":181230},0,{"$f":"IF($E11<>\"\",IFERROR(IF(AND(H$9>=$D11,H$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D11,$F11*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(I$9>=$D11,I$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D11,$F11*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(J$9>=$D11,J$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D11,$F11*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(K$9>=$D11,K$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D11,$F11*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(L$9>=$D11,L$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D11,$F11*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(M$9>=$D11,M$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D11,$F11*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(N$9>=$D11,N$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D11,$F11*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(O$9>=$D11,O$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D11,$F11*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(P$9>=$D11,P$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D11,$F11*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(Q$9>=$D11,Q$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D11,$F11*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(R$9>=$D11,R$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D11,$F11*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E11<>\"\",IFERROR(IF(AND(S$9>=$D11,S$9<=$E11),$F11/($E11+1-$D11),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D11,$F11*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B12","v":"5005"},{"$f":"'Parks - Future Infrastructure'!G12","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M12","v":2027},{"$f":"'Parks - Future Infrastructure'!N12","v":2027},{"$f":"'Parks - Future Infrastructure'!Y12","v":44600},25788.494403243843,{"$f":"IF($E12<>\"\",IFERROR(IF(AND(H$9>=$D12,H$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D12,$F12*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(I$9>=$D12,I$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D12,$F12*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(J$9>=$D12,J$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D12,$F12*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(K$9>=$D12,K$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D12,$F12*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(L$9>=$D12,L$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D12,$F12*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(M$9>=$D12,M$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D12,$F12*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(N$9>=$D12,N$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D12,$F12*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(O$9>=$D12,O$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D12,$F12*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(P$9>=$D12,P$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D12,$F12*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(Q$9>=$D12,Q$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D12,$F12*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(R$9>=$D12,R$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D12,$F12*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E12<>\"\",IFERROR(IF(AND(S$9>=$D12,S$9<=$E12),$F12/($E12+1-$D12),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D12,$F12*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":57430.229215307452}]
[null,{"$f":"'Parks - Future Infrastructure'!B13","v":"5006"},{"$f":"'Parks - Future Infrastructure'!G13","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!M13","v":2031},{"$f":"'Parks - Future Infrastructure'!N13","v":2031},{"$f":"'Parks - Future Infrastructure'!Y13","v":18406},0,{"$f":"IF($E13<>\"\",IFERROR(IF(AND(H$9>=$D13,H$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D13,$F13*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(I$9>=$D13,I$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D13,$F13*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(J$9>=$D13,J$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D13,$F13*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(K$9>=$D13,K$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D13,$F13*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(L$9>=$D13,L$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D13,$F13*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(M$9>=$D13,M$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D13,$F13*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(N$9>=$D13,N$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D13,$F13*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(O$9>=$D13,O$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D13,$F13*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(P$9>=$D13,P$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D13,$F13*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(Q$9>=$D13,Q$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D13,$F13*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(R$9>=$D13,R$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D13,$F13*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E13<>\"\",IFERROR(IF(AND(S$9>=$D13,S$9<=$E13),$F13/($E13+1-$D13),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D13,$F13*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B14","v":"5008"},{"$f":"'Parks - Future Infrastructure'!G14","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!M14","v":2031},{"$f":"'Parks - Future Infrastructure'!N14","v":2031},{"$f":"'Parks - Future Infrastructure'!Y14","v":18406},0,{"$f":"IF($E14<>\"\",IFERROR(IF(AND(H$9>=$D14,H$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D14,$F14*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(I$9>=$D14,I$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D14,$F14*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(J$9>=$D14,J$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D14,$F14*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(K$9>=$D14,K$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D14,$F14*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(L$9>=$D14,L$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D14,$F14*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(M$9>=$D14,M$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D14,$F14*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(N$9>=$D14,N$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D14,$F14*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(O$9>=$D14,O$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D14,$F14*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(P$9>=$D14,P$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D14,$F14*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(Q$9>=$D14,Q$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D14,$F14*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(R$9>=$D14,R$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D14,$F14*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E14<>\"\",IFERROR(IF(AND(S$9>=$D14,S$9<=$E14),$F14/($E14+1-$D14),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D14,$F14*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B15","v":"5010"},{"$f":"'Parks - Future Infrastructure'!G15","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!M15","v":2031},{"$f":"'Parks - Future Infrastructure'!N15","v":2031},{"$f":"'Parks - Future Infrastructure'!Y15","v":48847},0,{"$f":"IF($E15<>\"\",IFERROR(IF(AND(H$9>=$D15,H$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D15,$F15*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(I$9>=$D15,I$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D15,$F15*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(J$9>=$D15,J$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D15,$F15*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(K$9>=$D15,K$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D15,$F15*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(L$9>=$D15,L$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D15,$F15*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(M$9>=$D15,M$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D15,$F15*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(N$9>=$D15,N$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D15,$F15*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(O$9>=$D15,O$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D15,$F15*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(P$9>=$D15,P$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D15,$F15*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(Q$9>=$D15,Q$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D15,$F15*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(R$9>=$D15,R$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D15,$F15*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E15<>\"\",IFERROR(IF(AND(S$9>=$D15,S$9<=$E15),$F15/($E15+1-$D15),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D15,$F15*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B16","v":"5011"},{"$f":"'Parks - Future Infrastructure'!G16","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!M16","v":2031},{"$f":"'Parks - Future Infrastructure'!N16","v":2031},{"$f":"'Parks - Future Infrastructure'!Y16","v":60174},0,{"$f":"IF($E16<>\"\",IFERROR(IF(AND(H$9>=$D16,H$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D16,$F16*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(I$9>=$D16,I$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D16,$F16*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(J$9>=$D16,J$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D16,$F16*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(K$9>=$D16,K$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D16,$F16*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(L$9>=$D16,L$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D16,$F16*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(M$9>=$D16,M$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D16,$F16*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(N$9>=$D16,N$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D16,$F16*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(O$9>=$D16,O$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D16,$F16*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(P$9>=$D16,P$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D16,$F16*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(Q$9>=$D16,Q$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D16,$F16*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(R$9>=$D16,R$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D16,$F16*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E16<>\"\",IFERROR(IF(AND(S$9>=$D16,S$9<=$E16),$F16/($E16+1-$D16),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D16,$F16*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B17","v":"5020"},{"$f":"'Parks - Future Infrastructure'!G17","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!M17","v":2031},{"$f":"'Parks - Future Infrastructure'!N17","v":2031},{"$f":"'Parks - Future Infrastructure'!Y17","v":241405},0,{"$f":"IF($E17<>\"\",IFERROR(IF(AND(H$9>=$D17,H$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D17,$F17*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(I$9>=$D17,I$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D17,$F17*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(J$9>=$D17,J$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D17,$F17*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(K$9>=$D17,K$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D17,$F17*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(L$9>=$D17,L$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D17,$F17*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(M$9>=$D17,M$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D17,$F17*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(N$9>=$D17,N$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D17,$F17*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(O$9>=$D17,O$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D17,$F17*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(P$9>=$D17,P$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D17,$F17*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(Q$9>=$D17,Q$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D17,$F17*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(R$9>=$D17,R$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D17,$F17*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E17<>\"\",IFERROR(IF(AND(S$9>=$D17,S$9<=$E17),$F17/($E17+1-$D17),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D17,$F17*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B18","v":"5021"},{"$f":"'Parks - Future Infrastructure'!G18","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!M18","v":2031},{"$f":"'Parks - Future Infrastructure'!N18","v":2031},{"$f":"'Parks - Future Infrastructure'!Y18","v":14159},0,{"$f":"IF($E18<>\"\",IFERROR(IF(AND(H$9>=$D18,H$9<=$E18),$F18/($E18+1-$D18),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D18,$F18*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E18<>\"\",IFERROR(IF(AND(I$9>=$D18,I$9<=$E18),$F18/($E18+1-$D18),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D18,$F18*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E18<>\"\",IFERROR(IF(AND(J$9>=$D18,J$9<=$E18),$F18/($E18+1-$D18),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D18,$F18*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E18<>\"\",IFERROR(IF(AND(K$9>=$D18,K$9<=$E18),$F18/($E18+1-$D18),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D18,$F18*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E18<>\"\",IFERROR(IF(AND(L$9>=$D18,L$9<=$E18),$F18/($E18+1-$D18),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D18,$F18*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E18<>\"\",IFERROR(IF(AND(M$9>=$D18,M$9<=$E18),$F18/($E18+1-$D18),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D18,$F18*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E18<>\"\",IFERROR(IF(AND(N$9>=$D18,N$9<=$E18),$F18/($E18+1-$D18),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D18,$F18*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E18<>\"\",IFERROR(IF(AND(O$9>=$D18,O$9<=$E18),$F18/($E18+1-$D18),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D18,$F18*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E18<>\"\",IFERROR(IF(AND(P$9>=$D18,P$9<=$E18),$F18/($E18+1-$D18),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D18,$F18*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E18<>\"\",IFERROR(IF(AND(Q$9>=$D18,Q$9<=$E18),$F18/($E18+1-$D18),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D18,$F18*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E18<>\"\",IFERROR(IF(AND(R$9>=$D18,R$9<=$E18),$F18/($E18+1-$D18),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D18,$F18*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E18<>\"\",IFERROR(IF(AND(S$9>=$D18,S$9<=$E18),$F18/($E18+1-$D18),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D18,$F18*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B19","v":"5023"},{"$f":"'Parks - Future Infrastructure'!G19","v":"2-District"},{"$f":"'Parks - Future Infrastructure'!M19","v":2031},{"$f":"'Parks - Future Infrastructure'!N19","v":2031},{"$f":"'Parks - Future Infrastructure'!Y19","v":714303},0,{"$f":"IF($E19<>\"\",IFERROR(IF(AND(H$9>=$D19,H$9<=$E19),$F19/($E19+1-$D19),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D19,$F19*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E19<>\"\",IFERROR(IF(AND(I$9>=$D19,I$9<=$E19),$F19/($E19+1-$D19),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D19,$F19*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E19<>\"\",IFERROR(IF(AND(J$9>=$D19,J$9<=$E19),$F19/($E19+1-$D19),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D19,$F19*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E19<>\"\",IFERROR(IF(AND(K$9>=$D19,K$9<=$E19),$F19/($E19+1-$D19),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D19,$F19*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E19<>\"\",IFERROR(IF(AND(L$9>=$D19,L$9<=$E19),$F19/($E19+1-$D19),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D19,$F19*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E19<>\"\",IFERROR(IF(AND(M$9>=$D19,M$9<=$E19),$F19/($E19+1-$D19),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D19,$F19*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E19<>\"\",IFERROR(IF(AND(N$9>=$D19,N$9<=$E19),$F19/($E19+1-$D19),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D19,$F19*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E19<>\"\",IFERROR(IF(AND(O$9>=$D19,O$9<=$E19),$F19/($E19+1-$D19),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D19,$F19*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E19<>\"\",IFERROR(IF(AND(P$9>=$D19,P$9<=$E19),$F19/($E19+1-$D19),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D19,$F19*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E19<>\"\",IFERROR(IF(AND(Q$9>=$D19,Q$9<=$E19),$F19/($E19+1-$D19),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D19,$F19*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E19<>\"\",IFERROR(IF(AND(R$9>=$D19,R$9<=$E19),$F19/($E19+1-$D19),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D19,$F19*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E19<>\"\",IFERROR(IF(AND(S$9>=$D19,S$9<=$E19),$F19/($E19+1-$D19),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D19,$F19*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B20","v":"5024"},{"$f":"'Parks - Future Infrastructure'!G20","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!M20","v":2031},{"$f":"'Parks - Future Infrastructure'!N20","v":2031},{"$f":"'Parks - Future Infrastructure'!Y20","v":193265},0,{"$f":"IF($E20<>\"\",IFERROR(IF(AND(H$9>=$D20,H$9<=$E20),$F20/($E20+1-$D20),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D20,$F20*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E20<>\"\",IFERROR(IF(AND(I$9>=$D20,I$9<=$E20),$F20/($E20+1-$D20),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D20,$F20*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E20<>\"\",IFERROR(IF(AND(J$9>=$D20,J$9<=$E20),$F20/($E20+1-$D20),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D20,$F20*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E20<>\"\",IFERROR(IF(AND(K$9>=$D20,K$9<=$E20),$F20/($E20+1-$D20),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D20,$F20*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E20<>\"\",IFERROR(IF(AND(L$9>=$D20,L$9<=$E20),$F20/($E20+1-$D20),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D20,$F20*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E20<>\"\",IFERROR(IF(AND(M$9>=$D20,M$9<=$E20),$F20/($E20+1-$D20),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D20,$F20*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E20<>\"\",IFERROR(IF(AND(N$9>=$D20,N$9<=$E20),$F20/($E20+1-$D20),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D20,$F20*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E20<>\"\",IFERROR(IF(AND(O$9>=$D20,O$9<=$E20),$F20/($E20+1-$D20),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D20,$F20*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E20<>\"\",IFERROR(IF(AND(P$9>=$D20,P$9<=$E20),$F20/($E20+1-$D20),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D20,$F20*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E20<>\"\",IFERROR(IF(AND(Q$9>=$D20,Q$9<=$E20),$F20/($E20+1-$D20),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D20,$F20*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E20<>\"\",IFERROR(IF(AND(R$9>=$D20,R$9<=$E20),$F20/($E20+1-$D20),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D20,$F20*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E20<>\"\",IFERROR(IF(AND(S$9>=$D20,S$9<=$E20),$F20/($E20+1-$D20),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D20,$F20*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B21","v":"5025"},{"$f":"'Parks - Future Infrastructure'!G21","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!M21","v":2027},{"$f":"'Parks - Future Infrastructure'!N21","v":2027},{"$f":"'Parks - Future Infrastructure'!Y21","v":4248},2456.2673593044815,{"$f":"IF($E21<>\"\",IFERROR(IF(AND(H$9>=$D21,H$9<=$E21),$F21/($E21+1-$D21),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D21,$F21*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E21<>\"\",IFERROR(IF(AND(I$9>=$D21,I$9<=$E21),$F21/($E21+1-$D21),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D21,$F21*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E21<>\"\",IFERROR(IF(AND(J$9>=$D21,J$9<=$E21),$F21/($E21+1-$D21),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D21,$F21*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E21<>\"\",IFERROR(IF(AND(K$9>=$D21,K$9<=$E21),$F21/($E21+1-$D21),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D21,$F21*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E21<>\"\",IFERROR(IF(AND(L$9>=$D21,L$9<=$E21),$F21/($E21+1-$D21),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D21,$F21*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E21<>\"\",IFERROR(IF(AND(M$9>=$D21,M$9<=$E21),$F21/($E21+1-$D21),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D21,$F21*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E21<>\"\",IFERROR(IF(AND(N$9>=$D21,N$9<=$E21),$F21/($E21+1-$D21),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D21,$F21*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E21<>\"\",IFERROR(IF(AND(O$9>=$D21,O$9<=$E21),$F21/($E21+1-$D21),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D21,$F21*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E21<>\"\",IFERROR(IF(AND(P$9>=$D21,P$9<=$E21),$F21/($E21+1-$D21),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D21,$F21*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E21<>\"\",IFERROR(IF(AND(Q$9>=$D21,Q$9<=$E21),$F21/($E21+1-$D21),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D21,$F21*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E21<>\"\",IFERROR(IF(AND(R$9>=$D21,R$9<=$E21),$F21/($E21+1-$D21),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D21,$F21*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E21<>\"\",IFERROR(IF(AND(S$9>=$D21,S$9<=$E21),$F21/($E21+1-$D21),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D21,$F21*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":5470.0361817629164}]
[null,{"$f":"'Parks - Future Infrastructure'!B22","v":"5027"},{"$f":"'Parks - Future Infrastructure'!G22","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M22","v":2031},{"$f":"'Parks - Future Infrastructure'!N22","v":2031},{"$f":"'Parks - Future Infrastructure'!Y22","v":123180},0,{"$f":"IF($E22<>\"\",IFERROR(IF(AND(H$9>=$D22,H$9<=$E22),$F22/($E22+1-$D22),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D22,$F22*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E22<>\"\",IFERROR(IF(AND(I$9>=$D22,I$9<=$E22),$F22/($E22+1-$D22),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D22,$F22*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E22<>\"\",IFERROR(IF(AND(J$9>=$D22,J$9<=$E22),$F22/($E22+1-$D22),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D22,$F22*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E22<>\"\",IFERROR(IF(AND(K$9>=$D22,K$9<=$E22),$F22/($E22+1-$D22),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D22,$F22*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E22<>\"\",IFERROR(IF(AND(L$9>=$D22,L$9<=$E22),$F22/($E22+1-$D22),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D22,$F22*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E22<>\"\",IFERROR(IF(AND(M$9>=$D22,M$9<=$E22),$F22/($E22+1-$D22),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D22,$F22*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E22<>\"\",IFERROR(IF(AND(N$9>=$D22,N$9<=$E22),$F22/($E22+1-$D22),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D22,$F22*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E22<>\"\",IFERROR(IF(AND(O$9>=$D22,O$9<=$E22),$F22/($E22+1-$D22),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D22,$F22*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E22<>\"\",IFERROR(IF(AND(P$9>=$D22,P$9<=$E22),$F22/($E22+1-$D22),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D22,$F22*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E22<>\"\",IFERROR(IF(AND(Q$9>=$D22,Q$9<=$E22),$F22/($E22+1-$D22),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D22,$F22*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E22<>\"\",IFERROR(IF(AND(R$9>=$D22,R$9<=$E22),$F22/($E22+1-$D22),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D22,$F22*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E22<>\"\",IFERROR(IF(AND(S$9>=$D22,S$9<=$E22),$F22/($E22+1-$D22),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D22,$F22*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B23","v":"5032"},{"$f":"'Parks - Future Infrastructure'!G23","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M23","v":2031},{"$f":"'Parks - Future Infrastructure'!N23","v":2031},{"$f":"'Parks - Future Infrastructure'!Y23","v":249192},0,{"$f":"IF($E23<>\"\",IFERROR(IF(AND(H$9>=$D23,H$9<=$E23),$F23/($E23+1-$D23),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D23,$F23*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E23<>\"\",IFERROR(IF(AND(I$9>=$D23,I$9<=$E23),$F23/($E23+1-$D23),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D23,$F23*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E23<>\"\",IFERROR(IF(AND(J$9>=$D23,J$9<=$E23),$F23/($E23+1-$D23),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D23,$F23*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E23<>\"\",IFERROR(IF(AND(K$9>=$D23,K$9<=$E23),$F23/($E23+1-$D23),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D23,$F23*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E23<>\"\",IFERROR(IF(AND(L$9>=$D23,L$9<=$E23),$F23/($E23+1-$D23),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D23,$F23*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E23<>\"\",IFERROR(IF(AND(M$9>=$D23,M$9<=$E23),$F23/($E23+1-$D23),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D23,$F23*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E23<>\"\",IFERROR(IF(AND(N$9>=$D23,N$9<=$E23),$F23/($E23+1-$D23),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D23,$F23*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E23<>\"\",IFERROR(IF(AND(O$9>=$D23,O$9<=$E23),$F23/($E23+1-$D23),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D23,$F23*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E23<>\"\",IFERROR(IF(AND(P$9>=$D23,P$9<=$E23),$F23/($E23+1-$D23),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D23,$F23*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E23<>\"\",IFERROR(IF(AND(Q$9>=$D23,Q$9<=$E23),$F23/($E23+1-$D23),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D23,$F23*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E23<>\"\",IFERROR(IF(AND(R$9>=$D23,R$9<=$E23),$F23/($E23+1-$D23),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D23,$F23*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E23<>\"\",IFERROR(IF(AND(S$9>=$D23,S$9<=$E23),$F23/($E23+1-$D23),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D23,$F23*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B24","v":"5035"},{"$f":"'Parks - Future Infrastructure'!G24","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!M24","v":2031},{"$f":"'Parks - Future Infrastructure'!N24","v":2031},{"$f":"'Parks - Future Infrastructure'!Y24","v":370248},0,{"$f":"IF($E24<>\"\",IFERROR(IF(AND(H$9>=$D24,H$9<=$E24),$F24/($E24+1-$D24),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D24,$F24*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E24<>\"\",IFERROR(IF(AND(I$9>=$D24,I$9<=$E24),$F24/($E24+1-$D24),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D24,$F24*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E24<>\"\",IFERROR(IF(AND(J$9>=$D24,J$9<=$E24),$F24/($E24+1-$D24),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D24,$F24*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E24<>\"\",IFERROR(IF(AND(K$9>=$D24,K$9<=$E24),$F24/($E24+1-$D24),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D24,$F24*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E24<>\"\",IFERROR(IF(AND(L$9>=$D24,L$9<=$E24),$F24/($E24+1-$D24),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D24,$F24*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E24<>\"\",IFERROR(IF(AND(M$9>=$D24,M$9<=$E24),$F24/($E24+1-$D24),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D24,$F24*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E24<>\"\",IFERROR(IF(AND(N$9>=$D24,N$9<=$E24),$F24/($E24+1-$D24),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D24,$F24*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E24<>\"\",IFERROR(IF(AND(O$9>=$D24,O$9<=$E24),$F24/($E24+1-$D24),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D24,$F24*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E24<>\"\",IFERROR(IF(AND(P$9>=$D24,P$9<=$E24),$F24/($E24+1-$D24),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D24,$F24*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E24<>\"\",IFERROR(IF(AND(Q$9>=$D24,Q$9<=$E24),$F24/($E24+1-$D24),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D24,$F24*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E24<>\"\",IFERROR(IF(AND(R$9>=$D24,R$9<=$E24),$F24/($E24+1-$D24),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D24,$F24*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E24<>\"\",IFERROR(IF(AND(S$9>=$D24,S$9<=$E24),$F24/($E24+1-$D24),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D24,$F24*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B25","v":"5038"},{"$f":"'Parks - Future Infrastructure'!G25","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M25","v":2027},{"$f":"'Parks - Future Infrastructure'!N25","v":2027},{"$f":"'Parks - Future Infrastructure'!Y25","v":60174},34793.651619300348,{"$f":"IF($E25<>\"\",IFERROR(IF(AND(H$9>=$D25,H$9<=$E25),$F25/($E25+1-$D25),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D25,$F25*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E25<>\"\",IFERROR(IF(AND(I$9>=$D25,I$9<=$E25),$F25/($E25+1-$D25),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D25,$F25*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E25<>\"\",IFERROR(IF(AND(J$9>=$D25,J$9<=$E25),$F25/($E25+1-$D25),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D25,$F25*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E25<>\"\",IFERROR(IF(AND(K$9>=$D25,K$9<=$E25),$F25/($E25+1-$D25),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D25,$F25*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E25<>\"\",IFERROR(IF(AND(L$9>=$D25,L$9<=$E25),$F25/($E25+1-$D25),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D25,$F25*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E25<>\"\",IFERROR(IF(AND(M$9>=$D25,M$9<=$E25),$F25/($E25+1-$D25),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D25,$F25*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E25<>\"\",IFERROR(IF(AND(N$9>=$D25,N$9<=$E25),$F25/($E25+1-$D25),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D25,$F25*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E25<>\"\",IFERROR(IF(AND(O$9>=$D25,O$9<=$E25),$F25/($E25+1-$D25),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D25,$F25*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E25<>\"\",IFERROR(IF(AND(P$9>=$D25,P$9<=$E25),$F25/($E25+1-$D25),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D25,$F25*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E25<>\"\",IFERROR(IF(AND(Q$9>=$D25,Q$9<=$E25),$F25/($E25+1-$D25),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D25,$F25*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E25<>\"\",IFERROR(IF(AND(R$9>=$D25,R$9<=$E25),$F25/($E25+1-$D25),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D25,$F25*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E25<>\"\",IFERROR(IF(AND(S$9>=$D25,S$9<=$E25),$F25/($E25+1-$D25),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D25,$F25*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":77484.453201836572}]
[null,{"$f":"'Parks - Future Infrastructure'!B26","v":"5041"},{"$f":"'Parks - Future Infrastructure'!G26","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!M26","v":2031},{"$f":"'Parks - Future Infrastructure'!N26","v":2031},{"$f":"'Parks - Future Infrastructure'!Y26","v":249192},0,{"$f":"IF($E26<>\"\",IFERROR(IF(AND(H$9>=$D26,H$9<=$E26),$F26/($E26+1-$D26),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D26,$F26*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E26<>\"\",IFERROR(IF(AND(I$9>=$D26,I$9<=$E26),$F26/($E26+1-$D26),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D26,$F26*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E26<>\"\",IFERROR(IF(AND(J$9>=$D26,J$9<=$E26),$F26/($E26+1-$D26),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D26,$F26*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E26<>\"\",IFERROR(IF(AND(K$9>=$D26,K$9<=$E26),$F26/($E26+1-$D26),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D26,$F26*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E26<>\"\",IFERROR(IF(AND(L$9>=$D26,L$9<=$E26),$F26/($E26+1-$D26),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D26,$F26*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E26<>\"\",IFERROR(IF(AND(M$9>=$D26,M$9<=$E26),$F26/($E26+1-$D26),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D26,$F26*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E26<>\"\",IFERROR(IF(AND(N$9>=$D26,N$9<=$E26),$F26/($E26+1-$D26),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D26,$F26*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E26<>\"\",IFERROR(IF(AND(O$9>=$D26,O$9<=$E26),$F26/($E26+1-$D26),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D26,$F26*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E26<>\"\",IFERROR(IF(AND(P$9>=$D26,P$9<=$E26),$F26/($E26+1-$D26),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D26,$F26*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E26<>\"\",IFERROR(IF(AND(Q$9>=$D26,Q$9<=$E26),$F26/($E26+1-$D26),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D26,$F26*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E26<>\"\",IFERROR(IF(AND(R$9>=$D26,R$9<=$E26),$F26/($E26+1-$D26),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D26,$F26*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E26<>\"\",IFERROR(IF(AND(S$9>=$D26,S$9<=$E26),$F26/($E26+1-$D26),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D26,$F26*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B27","v":"5043"},{"$f":"'Parks - Future Infrastructure'!G27","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!M27","v":2031},{"$f":"'Parks - Future Infrastructure'!N27","v":2031},{"$f":"'Parks - Future Infrastructure'!Y27","v":402105},0,{"$f":"IF($E27<>\"\",IFERROR(IF(AND(H$9>=$D27,H$9<=$E27),$F27/($E27+1-$D27),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D27,$F27*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E27<>\"\",IFERROR(IF(AND(I$9>=$D27,I$9<=$E27),$F27/($E27+1-$D27),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D27,$F27*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E27<>\"\",IFERROR(IF(AND(J$9>=$D27,J$9<=$E27),$F27/($E27+1-$D27),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D27,$F27*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E27<>\"\",IFERROR(IF(AND(K$9>=$D27,K$9<=$E27),$F27/($E27+1-$D27),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D27,$F27*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E27<>\"\",IFERROR(IF(AND(L$9>=$D27,L$9<=$E27),$F27/($E27+1-$D27),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D27,$F27*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E27<>\"\",IFERROR(IF(AND(M$9>=$D27,M$9<=$E27),$F27/($E27+1-$D27),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D27,$F27*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E27<>\"\",IFERROR(IF(AND(N$9>=$D27,N$9<=$E27),$F27/($E27+1-$D27),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D27,$F27*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E27<>\"\",IFERROR(IF(AND(O$9>=$D27,O$9<=$E27),$F27/($E27+1-$D27),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D27,$F27*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E27<>\"\",IFERROR(IF(AND(P$9>=$D27,P$9<=$E27),$F27/($E27+1-$D27),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D27,$F27*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E27<>\"\",IFERROR(IF(AND(Q$9>=$D27,Q$9<=$E27),$F27/($E27+1-$D27),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D27,$F27*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E27<>\"\",IFERROR(IF(AND(R$9>=$D27,R$9<=$E27),$F27/($E27+1-$D27),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D27,$F27*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E27<>\"\",IFERROR(IF(AND(S$9>=$D27,S$9<=$E27),$F27/($E27+1-$D27),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D27,$F27*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B28","v":"5044"},{"$f":"'Parks - Future Infrastructure'!G28","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M28","v":2027},{"$f":"'Parks - Future Infrastructure'!N28","v":2027},{"$f":"'Parks - Future Infrastructure'!Y28","v":14159},8186.9796469849689,{"$f":"IF($E28<>\"\",IFERROR(IF(AND(H$9>=$D28,H$9<=$E28),$F28/($E28+1-$D28),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D28,$F28*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E28<>\"\",IFERROR(IF(AND(I$9>=$D28,I$9<=$E28),$F28/($E28+1-$D28),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D28,$F28*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E28<>\"\",IFERROR(IF(AND(J$9>=$D28,J$9<=$E28),$F28/($E28+1-$D28),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D28,$F28*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E28<>\"\",IFERROR(IF(AND(K$9>=$D28,K$9<=$E28),$F28/($E28+1-$D28),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D28,$F28*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E28<>\"\",IFERROR(IF(AND(L$9>=$D28,L$9<=$E28),$F28/($E28+1-$D28),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D28,$F28*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E28<>\"\",IFERROR(IF(AND(M$9>=$D28,M$9<=$E28),$F28/($E28+1-$D28),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D28,$F28*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E28<>\"\",IFERROR(IF(AND(N$9>=$D28,N$9<=$E28),$F28/($E28+1-$D28),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D28,$F28*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E28<>\"\",IFERROR(IF(AND(O$9>=$D28,O$9<=$E28),$F28/($E28+1-$D28),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D28,$F28*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E28<>\"\",IFERROR(IF(AND(P$9>=$D28,P$9<=$E28),$F28/($E28+1-$D28),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D28,$F28*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E28<>\"\",IFERROR(IF(AND(Q$9>=$D28,Q$9<=$E28),$F28/($E28+1-$D28),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D28,$F28*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E28<>\"\",IFERROR(IF(AND(R$9>=$D28,R$9<=$E28),$F28/($E28+1-$D28),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D28,$F28*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E28<>\"\",IFERROR(IF(AND(S$9>=$D28,S$9<=$E28),$F28/($E28+1-$D28),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D28,$F28*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":18232.166265908931}]
[null,{"$f":"'Parks - Future Infrastructure'!B29","v":"5045"},{"$f":"'Parks - Future Infrastructure'!G29","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!M29","v":2031},{"$f":"'Parks - Future Infrastructure'!N29","v":2031},{"$f":"'Parks - Future Infrastructure'!Y29","v":263351},0,{"$f":"IF($E29<>\"\",IFERROR(IF(AND(H$9>=$D29,H$9<=$E29),$F29/($E29+1-$D29),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D29,$F29*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E29<>\"\",IFERROR(IF(AND(I$9>=$D29,I$9<=$E29),$F29/($E29+1-$D29),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D29,$F29*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E29<>\"\",IFERROR(IF(AND(J$9>=$D29,J$9<=$E29),$F29/($E29+1-$D29),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D29,$F29*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E29<>\"\",IFERROR(IF(AND(K$9>=$D29,K$9<=$E29),$F29/($E29+1-$D29),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D29,$F29*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E29<>\"\",IFERROR(IF(AND(L$9>=$D29,L$9<=$E29),$F29/($E29+1-$D29),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D29,$F29*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E29<>\"\",IFERROR(IF(AND(M$9>=$D29,M$9<=$E29),$F29/($E29+1-$D29),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D29,$F29*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E29<>\"\",IFERROR(IF(AND(N$9>=$D29,N$9<=$E29),$F29/($E29+1-$D29),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D29,$F29*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E29<>\"\",IFERROR(IF(AND(O$9>=$D29,O$9<=$E29),$F29/($E29+1-$D29),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D29,$F29*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E29<>\"\",IFERROR(IF(AND(P$9>=$D29,P$9<=$E29),$F29/($E29+1-$D29),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D29,$F29*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E29<>\"\",IFERROR(IF(AND(Q$9>=$D29,Q$9<=$E29),$F29/($E29+1-$D29),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D29,$F29*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E29<>\"\",IFERROR(IF(AND(R$9>=$D29,R$9<=$E29),$F29/($E29+1-$D29),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D29,$F29*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E29<>\"\",IFERROR(IF(AND(S$9>=$D29,S$9<=$E29),$F29/($E29+1-$D29),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D29,$F29*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B30","v":"5046"},{"$f":"'Parks - Future Infrastructure'!G30","v":"1-District"},{"$f":"'Parks - Future Infrastructure'!M30","v":2022},{"$f":"'Parks - Future Infrastructure'!N30","v":2022},{"$f":"'Parks - Future Infrastructure'!Y30","v":710763},527176.85716047382,{"$f":"IF($E30<>\"\",IFERROR(IF(AND(H$9>=$D30,H$9<=$E30),$F30/($E30+1-$D30),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D30,$F30*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E30<>\"\",IFERROR(IF(AND(I$9>=$D30,I$9<=$E30),$F30/($E30+1-$D30),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D30,$F30*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E30<>\"\",IFERROR(IF(AND(J$9>=$D30,J$9<=$E30),$F30/($E30+1-$D30),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D30,$F30*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E30<>\"\",IFERROR(IF(AND(K$9>=$D30,K$9<=$E30),$F30/($E30+1-$D30),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D30,$F30*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E30<>\"\",IFERROR(IF(AND(L$9>=$D30,L$9<=$E30),$F30/($E30+1-$D30),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D30,$F30*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E30<>\"\",IFERROR(IF(AND(M$9>=$D30,M$9<=$E30),$F30/($E30+1-$D30),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D30,$F30*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E30<>\"\",IFERROR(IF(AND(N$9>=$D30,N$9<=$E30),$F30/($E30+1-$D30),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D30,$F30*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":815865.98134819407},{"$f":"IF($E30<>\"\",IFERROR(IF(AND(O$9>=$D30,O$9<=$E30),$F30/($E30+1-$D30),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D30,$F30*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E30<>\"\",IFERROR(IF(AND(P$9>=$D30,P$9<=$E30),$F30/($E30+1-$D30),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D30,$F30*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E30<>\"\",IFERROR(IF(AND(Q$9>=$D30,Q$9<=$E30),$F30/($E30+1-$D30),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D30,$F30*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E30<>\"\",IFERROR(IF(AND(R$9>=$D30,R$9<=$E30),$F30/($E30+1-$D30),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D30,$F30*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E30<>\"\",IFERROR(IF(AND(S$9>=$D30,S$9<=$E30),$F30/($E30+1-$D30),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D30,$F30*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B31","v":"5048"},{"$f":"'Parks - Future Infrastructure'!G31","v":"2-District"},{"$f":"'Parks - Future Infrastructure'!M31","v":2026},{"$f":"'Parks - Future Infrastructure'!N31","v":2026},{"$f":"'Parks - Future Infrastructure'!Y31","v":579796},352366.346090468,{"$f":"IF($E31<>\"\",IFERROR(IF(AND(H$9>=$D31,H$9<=$E31),$F31/($E31+1-$D31),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D31,$F31*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E31<>\"\",IFERROR(IF(AND(I$9>=$D31,I$9<=$E31),$F31/($E31+1-$D31),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D31,$F31*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E31<>\"\",IFERROR(IF(AND(J$9>=$D31,J$9<=$E31),$F31/($E31+1-$D31),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D31,$F31*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E31<>\"\",IFERROR(IF(AND(K$9>=$D31,K$9<=$E31),$F31/($E31+1-$D31),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D31,$F31*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E31<>\"\",IFERROR(IF(AND(L$9>=$D31,L$9<=$E31),$F31/($E31+1-$D31),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D31,$F31*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E31<>\"\",IFERROR(IF(AND(M$9>=$D31,M$9<=$E31),$F31/($E31+1-$D31),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D31,$F31*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E31<>\"\",IFERROR(IF(AND(N$9>=$D31,N$9<=$E31),$F31/($E31+1-$D31),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D31,$F31*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E31<>\"\",IFERROR(IF(AND(O$9>=$D31,O$9<=$E31),$F31/($E31+1-$D31),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D31,$F31*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E31<>\"\",IFERROR(IF(AND(P$9>=$D31,P$9<=$E31),$F31/($E31+1-$D31),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D31,$F31*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E31<>\"\",IFERROR(IF(AND(Q$9>=$D31,Q$9<=$E31),$F31/($E31+1-$D31),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D31,$F31*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E31<>\"\",IFERROR(IF(AND(R$9>=$D31,R$9<=$E31),$F31/($E31+1-$D31),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D31,$F31*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":729623.09134615434},{"$f":"IF($E31<>\"\",IFERROR(IF(AND(S$9>=$D31,S$9<=$E31),$F31/($E31+1-$D31),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D31,$F31*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B32","v":"5049"},{"$f":"'Parks - Future Infrastructure'!G32","v":"2-District"},{"$f":"'Parks - Future Infrastructure'!M32","v":2022},{"$f":"'Parks - Future Infrastructure'!N32","v":2022},{"$f":"'Parks - Future Infrastructure'!Y32","v":505463},374904.70909558405,{"$f":"IF($E32<>\"\",IFERROR(IF(AND(H$9>=$D32,H$9<=$E32),$F32/($E32+1-$D32),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D32,$F32*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E32<>\"\",IFERROR(IF(AND(I$9>=$D32,I$9<=$E32),$F32/($E32+1-$D32),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D32,$F32*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E32<>\"\",IFERROR(IF(AND(J$9>=$D32,J$9<=$E32),$F32/($E32+1-$D32),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D32,$F32*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E32<>\"\",IFERROR(IF(AND(K$9>=$D32,K$9<=$E32),$F32/($E32+1-$D32),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D32,$F32*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E32<>\"\",IFERROR(IF(AND(L$9>=$D32,L$9<=$E32),$F32/($E32+1-$D32),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D32,$F32*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E32<>\"\",IFERROR(IF(AND(M$9>=$D32,M$9<=$E32),$F32/($E32+1-$D32),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D32,$F32*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E32<>\"\",IFERROR(IF(AND(N$9>=$D32,N$9<=$E32),$F32/($E32+1-$D32),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D32,$F32*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":580207.56079059013},{"$f":"IF($E32<>\"\",IFERROR(IF(AND(O$9>=$D32,O$9<=$E32),$F32/($E32+1-$D32),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D32,$F32*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E32<>\"\",IFERROR(IF(AND(P$9>=$D32,P$9<=$E32),$F32/($E32+1-$D32),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D32,$F32*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E32<>\"\",IFERROR(IF(AND(Q$9>=$D32,Q$9<=$E32),$F32/($E32+1-$D32),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D32,$F32*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E32<>\"\",IFERROR(IF(AND(R$9>=$D32,R$9<=$E32),$F32/($E32+1-$D32),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D32,$F32*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E32<>\"\",IFERROR(IF(AND(S$9>=$D32,S$9<=$E32),$F32/($E32+1-$D32),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D32,$F32*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B33","v":"5051"},{"$f":"'Parks - Future Infrastructure'!G33","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!M33","v":2027},{"$f":"'Parks - Future Infrastructure'!N33","v":2027},{"$f":"'Parks - Future Infrastructure'!Y33","v":60174},34793.651619300348,{"$f":"IF($E33<>\"\",IFERROR(IF(AND(H$9>=$D33,H$9<=$E33),$F33/($E33+1-$D33),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D33,$F33*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E33<>\"\",IFERROR(IF(AND(I$9>=$D33,I$9<=$E33),$F33/($E33+1-$D33),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D33,$F33*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E33<>\"\",IFERROR(IF(AND(J$9>=$D33,J$9<=$E33),$F33/($E33+1-$D33),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D33,$F33*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E33<>\"\",IFERROR(IF(AND(K$9>=$D33,K$9<=$E33),$F33/($E33+1-$D33),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D33,$F33*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E33<>\"\",IFERROR(IF(AND(L$9>=$D33,L$9<=$E33),$F33/($E33+1-$D33),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D33,$F33*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E33<>\"\",IFERROR(IF(AND(M$9>=$D33,M$9<=$E33),$F33/($E33+1-$D33),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D33,$F33*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E33<>\"\",IFERROR(IF(AND(N$9>=$D33,N$9<=$E33),$F33/($E33+1-$D33),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D33,$F33*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E33<>\"\",IFERROR(IF(AND(O$9>=$D33,O$9<=$E33),$F33/($E33+1-$D33),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D33,$F33*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E33<>\"\",IFERROR(IF(AND(P$9>=$D33,P$9<=$E33),$F33/($E33+1-$D33),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D33,$F33*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E33<>\"\",IFERROR(IF(AND(Q$9>=$D33,Q$9<=$E33),$F33/($E33+1-$D33),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D33,$F33*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E33<>\"\",IFERROR(IF(AND(R$9>=$D33,R$9<=$E33),$F33/($E33+1-$D33),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D33,$F33*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E33<>\"\",IFERROR(IF(AND(S$9>=$D33,S$9<=$E33),$F33/($E33+1-$D33),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D33,$F33*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":77484.453201836572}]
[null,{"$f":"'Parks - Future Infrastructure'!B34","v":"5053"},{"$f":"'Parks - Future Infrastructure'!G34","v":"Citywide"},{"$f":"'Parks - Future Infrastructure'!M34","v":2027},{"$f":"'Parks - Future Infrastructure'!N34","v":2027},{"$f":"'Parks - Future Infrastructure'!Y34","v":56635},32747.340370576574,{"$f":"IF($E34<>\"\",IFERROR(IF(AND(H$9>=$D34,H$9<=$E34),$F34/($E34+1-$D34),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D34,$F34*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E34<>\"\",IFERROR(IF(AND(I$9>=$D34,I$9<=$E34),$F34/($E34+1-$D34),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D34,$F34*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E34<>\"\",IFERROR(IF(AND(J$9>=$D34,J$9<=$E34),$F34/($E34+1-$D34),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D34,$F34*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E34<>\"\",IFERROR(IF(AND(K$9>=$D34,K$9<=$E34),$F34/($E34+1-$D34),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D34,$F34*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E34<>\"\",IFERROR(IF(AND(L$9>=$D34,L$9<=$E34),$F34/($E34+1-$D34),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D34,$F34*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E34<>\"\",IFERROR(IF(AND(M$9>=$D34,M$9<=$E34),$F34/($E34+1-$D34),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D34,$F34*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E34<>\"\",IFERROR(IF(AND(N$9>=$D34,N$9<=$E34),$F34/($E34+1-$D34),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D34,$F34*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E34<>\"\",IFERROR(IF(AND(O$9>=$D34,O$9<=$E34),$F34/($E34+1-$D34),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D34,$F34*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E34<>\"\",IFERROR(IF(AND(P$9>=$D34,P$9<=$E34),$F34/($E34+1-$D34),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D34,$F34*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E34<>\"\",IFERROR(IF(AND(Q$9>=$D34,Q$9<=$E34),$F34/($E34+1-$D34),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D34,$F34*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E34<>\"\",IFERROR(IF(AND(R$9>=$D34,R$9<=$E34),$F34/($E34+1-$D34),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D34,$F34*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E34<>\"\",IFERROR(IF(AND(S$9>=$D34,S$9<=$E34),$F34/($E34+1-$D34),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D34,$F34*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":72927.377390334921}]
[null,{"$f":"'Parks - Future Infrastructure'!B35","v":"5061"},{"$f":"'Parks - Future Infrastructure'!G35","v":"1-District"},{"$f":"'Parks - Future Infrastructure'!M35","v":2022},{"$f":"'Parks - Future Infrastructure'!N35","v":2022},{"$f":"'Parks - Future Infrastructure'!Y35","v":755363},560256.92439717171,{"$f":"IF($E35<>\"\",IFERROR(IF(AND(H$9>=$D35,H$9<=$E35),$F35/($E35+1-$D35),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D35,$F35*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E35<>\"\",IFERROR(IF(AND(I$9>=$D35,I$9<=$E35),$F35/($E35+1-$D35),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D35,$F35*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E35<>\"\",IFERROR(IF(AND(J$9>=$D35,J$9<=$E35),$F35/($E35+1-$D35),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D35,$F35*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E35<>\"\",IFERROR(IF(AND(K$9>=$D35,K$9<=$E35),$F35/($E35+1-$D35),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D35,$F35*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E35<>\"\",IFERROR(IF(AND(L$9>=$D35,L$9<=$E35),$F35/($E35+1-$D35),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D35,$F35*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E35<>\"\",IFERROR(IF(AND(M$9>=$D35,M$9<=$E35),$F35/($E35+1-$D35),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D35,$F35*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E35<>\"\",IFERROR(IF(AND(N$9>=$D35,N$9<=$E35),$F35/($E35+1-$D35),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D35,$F35*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":867061.13749465847},{"$f":"IF($E35<>\"\",IFERROR(IF(AND(O$9>=$D35,O$9<=$E35),$F35/($E35+1-$D35),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D35,$F35*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E35<>\"\",IFERROR(IF(AND(P$9>=$D35,P$9<=$E35),$F35/($E35+1-$D35),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D35,$F35*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E35<>\"\",IFERROR(IF(AND(Q$9>=$D35,Q$9<=$E35),$F35/($E35+1-$D35),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D35,$F35*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E35<>\"\",IFERROR(IF(AND(R$9>=$D35,R$9<=$E35),$F35/($E35+1-$D35),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D35,$F35*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E35<>\"\",IFERROR(IF(AND(S$9>=$D35,S$9<=$E35),$F35/($E35+1-$D35),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D35,$F35*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B36","v":"5064"},{"$f":"'Parks - Future Infrastructure'!G36","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M36","v":2031},{"$f":"'Parks - Future Infrastructure'!N36","v":2031},{"$f":"'Parks - Future Infrastructure'!Y36","v":44600},0,{"$f":"IF($E36<>\"\",IFERROR(IF(AND(H$9>=$D36,H$9<=$E36),$F36/($E36+1-$D36),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D36,$F36*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E36<>\"\",IFERROR(IF(AND(I$9>=$D36,I$9<=$E36),$F36/($E36+1-$D36),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D36,$F36*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E36<>\"\",IFERROR(IF(AND(J$9>=$D36,J$9<=$E36),$F36/($E36+1-$D36),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D36,$F36*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E36<>\"\",IFERROR(IF(AND(K$9>=$D36,K$9<=$E36),$F36/($E36+1-$D36),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D36,$F36*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E36<>\"\",IFERROR(IF(AND(L$9>=$D36,L$9<=$E36),$F36/($E36+1-$D36),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D36,$F36*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E36<>\"\",IFERROR(IF(AND(M$9>=$D36,M$9<=$E36),$F36/($E36+1-$D36),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D36,$F36*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E36<>\"\",IFERROR(IF(AND(N$9>=$D36,N$9<=$E36),$F36/($E36+1-$D36),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D36,$F36*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E36<>\"\",IFERROR(IF(AND(O$9>=$D36,O$9<=$E36),$F36/($E36+1-$D36),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D36,$F36*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E36<>\"\",IFERROR(IF(AND(P$9>=$D36,P$9<=$E36),$F36/($E36+1-$D36),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D36,$F36*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E36<>\"\",IFERROR(IF(AND(Q$9>=$D36,Q$9<=$E36),$F36/($E36+1-$D36),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D36,$F36*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E36<>\"\",IFERROR(IF(AND(R$9>=$D36,R$9<=$E36),$F36/($E36+1-$D36),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D36,$F36*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E36<>\"\",IFERROR(IF(AND(S$9>=$D36,S$9<=$E36),$F36/($E36+1-$D36),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D36,$F36*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B37","v":"5069"},{"$f":"'Parks - Future Infrastructure'!G37","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M37","v":2031},{"$f":"'Parks - Future Infrastructure'!N37","v":2031},{"$f":"'Parks - Future Infrastructure'!Y37","v":283173},0,{"$f":"IF($E37<>\"\",IFERROR(IF(AND(H$9>=$D37,H$9<=$E37),$F37/($E37+1-$D37),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D37,$F37*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E37<>\"\",IFERROR(IF(AND(I$9>=$D37,I$9<=$E37),$F37/($E37+1-$D37),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D37,$F37*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E37<>\"\",IFERROR(IF(AND(J$9>=$D37,J$9<=$E37),$F37/($E37+1-$D37),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D37,$F37*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E37<>\"\",IFERROR(IF(AND(K$9>=$D37,K$9<=$E37),$F37/($E37+1-$D37),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D37,$F37*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E37<>\"\",IFERROR(IF(AND(L$9>=$D37,L$9<=$E37),$F37/($E37+1-$D37),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D37,$F37*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E37<>\"\",IFERROR(IF(AND(M$9>=$D37,M$9<=$E37),$F37/($E37+1-$D37),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D37,$F37*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E37<>\"\",IFERROR(IF(AND(N$9>=$D37,N$9<=$E37),$F37/($E37+1-$D37),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D37,$F37*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E37<>\"\",IFERROR(IF(AND(O$9>=$D37,O$9<=$E37),$F37/($E37+1-$D37),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D37,$F37*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E37<>\"\",IFERROR(IF(AND(P$9>=$D37,P$9<=$E37),$F37/($E37+1-$D37),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D37,$F37*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E37<>\"\",IFERROR(IF(AND(Q$9>=$D37,Q$9<=$E37),$F37/($E37+1-$D37),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D37,$F37*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E37<>\"\",IFERROR(IF(AND(R$9>=$D37,R$9<=$E37),$F37/($E37+1-$D37),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D37,$F37*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E37<>\"\",IFERROR(IF(AND(S$9>=$D37,S$9<=$E37),$F37/($E37+1-$D37),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D37,$F37*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B38","v":"5075"},{"$f":"'Parks - Future Infrastructure'!G38","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M38","v":2031},{"$f":"'Parks - Future Infrastructure'!N38","v":2031},{"$f":"'Parks - Future Infrastructure'!Y38","v":253439},0,{"$f":"IF($E38<>\"\",IFERROR(IF(AND(H$9>=$D38,H$9<=$E38),$F38/($E38+1-$D38),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D38,$F38*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E38<>\"\",IFERROR(IF(AND(I$9>=$D38,I$9<=$E38),$F38/($E38+1-$D38),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D38,$F38*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E38<>\"\",IFERROR(IF(AND(J$9>=$D38,J$9<=$E38),$F38/($E38+1-$D38),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D38,$F38*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E38<>\"\",IFERROR(IF(AND(K$9>=$D38,K$9<=$E38),$F38/($E38+1-$D38),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D38,$F38*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E38<>\"\",IFERROR(IF(AND(L$9>=$D38,L$9<=$E38),$F38/($E38+1-$D38),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D38,$F38*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E38<>\"\",IFERROR(IF(AND(M$9>=$D38,M$9<=$E38),$F38/($E38+1-$D38),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D38,$F38*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E38<>\"\",IFERROR(IF(AND(N$9>=$D38,N$9<=$E38),$F38/($E38+1-$D38),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D38,$F38*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E38<>\"\",IFERROR(IF(AND(O$9>=$D38,O$9<=$E38),$F38/($E38+1-$D38),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D38,$F38*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E38<>\"\",IFERROR(IF(AND(P$9>=$D38,P$9<=$E38),$F38/($E38+1-$D38),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D38,$F38*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E38<>\"\",IFERROR(IF(AND(Q$9>=$D38,Q$9<=$E38),$F38/($E38+1-$D38),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D38,$F38*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E38<>\"\",IFERROR(IF(AND(R$9>=$D38,R$9<=$E38),$F38/($E38+1-$D38),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D38,$F38*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E38<>\"\",IFERROR(IF(AND(S$9>=$D38,S$9<=$E38),$F38/($E38+1-$D38),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D38,$F38*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B39","v":"5079"},{"$f":"'Parks - Future Infrastructure'!G39","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M39","v":2031},{"$f":"'Parks - Future Infrastructure'!N39","v":2031},{"$f":"'Parks - Future Infrastructure'!Y39","v":18406},0,{"$f":"IF($E39<>\"\",IFERROR(IF(AND(H$9>=$D39,H$9<=$E39),$F39/($E39+1-$D39),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D39,$F39*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E39<>\"\",IFERROR(IF(AND(I$9>=$D39,I$9<=$E39),$F39/($E39+1-$D39),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D39,$F39*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E39<>\"\",IFERROR(IF(AND(J$9>=$D39,J$9<=$E39),$F39/($E39+1-$D39),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D39,$F39*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E39<>\"\",IFERROR(IF(AND(K$9>=$D39,K$9<=$E39),$F39/($E39+1-$D39),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D39,$F39*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E39<>\"\",IFERROR(IF(AND(L$9>=$D39,L$9<=$E39),$F39/($E39+1-$D39),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D39,$F39*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E39<>\"\",IFERROR(IF(AND(M$9>=$D39,M$9<=$E39),$F39/($E39+1-$D39),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D39,$F39*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E39<>\"\",IFERROR(IF(AND(N$9>=$D39,N$9<=$E39),$F39/($E39+1-$D39),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D39,$F39*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E39<>\"\",IFERROR(IF(AND(O$9>=$D39,O$9<=$E39),$F39/($E39+1-$D39),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D39,$F39*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E39<>\"\",IFERROR(IF(AND(P$9>=$D39,P$9<=$E39),$F39/($E39+1-$D39),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D39,$F39*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E39<>\"\",IFERROR(IF(AND(Q$9>=$D39,Q$9<=$E39),$F39/($E39+1-$D39),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D39,$F39*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E39<>\"\",IFERROR(IF(AND(R$9>=$D39,R$9<=$E39),$F39/($E39+1-$D39),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D39,$F39*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E39<>\"\",IFERROR(IF(AND(S$9>=$D39,S$9<=$E39),$F39/($E39+1-$D39),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D39,$F39*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B40","v":"5083"},{"$f":"'Parks - Future Infrastructure'!G40","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M40","v":2027},{"$f":"'Parks - Future Infrastructure'!N40","v":2027},{"$f":"'Parks - Future Infrastructure'!Y40","v":104774},60582.146022544184,{"$f":"IF($E40<>\"\",IFERROR(IF(AND(H$9>=$D40,H$9<=$E40),$F40/($E40+1-$D40),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D40,$F40*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E40<>\"\",IFERROR(IF(AND(I$9>=$D40,I$9<=$E40),$F40/($E40+1-$D40),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D40,$F40*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E40<>\"\",IFERROR(IF(AND(J$9>=$D40,J$9<=$E40),$F40/($E40+1-$D40),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D40,$F40*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E40<>\"\",IFERROR(IF(AND(K$9>=$D40,K$9<=$E40),$F40/($E40+1-$D40),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D40,$F40*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E40<>\"\",IFERROR(IF(AND(L$9>=$D40,L$9<=$E40),$F40/($E40+1-$D40),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D40,$F40*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E40<>\"\",IFERROR(IF(AND(M$9>=$D40,M$9<=$E40),$F40/($E40+1-$D40),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D40,$F40*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E40<>\"\",IFERROR(IF(AND(N$9>=$D40,N$9<=$E40),$F40/($E40+1-$D40),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D40,$F40*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E40<>\"\",IFERROR(IF(AND(O$9>=$D40,O$9<=$E40),$F40/($E40+1-$D40),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D40,$F40*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E40<>\"\",IFERROR(IF(AND(P$9>=$D40,P$9<=$E40),$F40/($E40+1-$D40),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D40,$F40*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E40<>\"\",IFERROR(IF(AND(Q$9>=$D40,Q$9<=$E40),$F40/($E40+1-$D40),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D40,$F40*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E40<>\"\",IFERROR(IF(AND(R$9>=$D40,R$9<=$E40),$F40/($E40+1-$D40),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D40,$F40*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E40<>\"\",IFERROR(IF(AND(S$9>=$D40,S$9<=$E40),$F40/($E40+1-$D40),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D40,$F40*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":134914.68241714401}]
[null,{"$f":"'Parks - Future Infrastructure'!B41","v":"5087"},{"$f":"'Parks - Future Infrastructure'!G41","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M41","v":2027},{"$f":"'Parks - Future Infrastructure'!N41","v":2027},{"$f":"'Parks - Future Infrastructure'!Y41","v":249192},144087.14119581031,{"$f":"IF($E41<>\"\",IFERROR(IF(AND(H$9>=$D41,H$9<=$E41),$F41/($E41+1-$D41),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D41,$F41*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E41<>\"\",IFERROR(IF(AND(I$9>=$D41,I$9<=$E41),$F41/($E41+1-$D41),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D41,$F41*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E41<>\"\",IFERROR(IF(AND(J$9>=$D41,J$9<=$E41),$F41/($E41+1-$D41),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D41,$F41*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E41<>\"\",IFERROR(IF(AND(K$9>=$D41,K$9<=$E41),$F41/($E41+1-$D41),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D41,$F41*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E41<>\"\",IFERROR(IF(AND(L$9>=$D41,L$9<=$E41),$F41/($E41+1-$D41),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D41,$F41*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E41<>\"\",IFERROR(IF(AND(M$9>=$D41,M$9<=$E41),$F41/($E41+1-$D41),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D41,$F41*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E41<>\"\",IFERROR(IF(AND(N$9>=$D41,N$9<=$E41),$F41/($E41+1-$D41),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D41,$F41*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E41<>\"\",IFERROR(IF(AND(O$9>=$D41,O$9<=$E41),$F41/($E41+1-$D41),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D41,$F41*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E41<>\"\",IFERROR(IF(AND(P$9>=$D41,P$9<=$E41),$F41/($E41+1-$D41),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D41,$F41*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E41<>\"\",IFERROR(IF(AND(Q$9>=$D41,Q$9<=$E41),$F41/($E41+1-$D41),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D41,$F41*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E41<>\"\",IFERROR(IF(AND(R$9>=$D41,R$9<=$E41),$F41/($E41+1-$D41),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D41,$F41*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E41<>\"\",IFERROR(IF(AND(S$9>=$D41,S$9<=$E41),$F41/($E41+1-$D41),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D41,$F41*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":320877.88517087209}]
[null,{"$f":"'Parks - Future Infrastructure'!B42","v":"5089"},{"$f":"'Parks - Future Infrastructure'!G42","v":"Citywide"},{"$f":"'Parks - Future Infrastructure'!M42","v":2021},{"$f":"'Parks - Future Infrastructure'!N42","v":2021},{"$f":"'Parks - Future Infrastructure'!Y42","v":1886189},1470431.5478536363,{"$f":"IF($E42<>\"\",IFERROR(IF(AND(H$9>=$D42,H$9<=$E42),$F42/($E42+1-$D42),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D42,$F42*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E42<>\"\",IFERROR(IF(AND(I$9>=$D42,I$9<=$E42),$F42/($E42+1-$D42),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D42,$F42*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E42<>\"\",IFERROR(IF(AND(J$9>=$D42,J$9<=$E42),$F42/($E42+1-$D42),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D42,$F42*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E42<>\"\",IFERROR(IF(AND(K$9>=$D42,K$9<=$E42),$F42/($E42+1-$D42),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D42,$F42*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E42<>\"\",IFERROR(IF(AND(L$9>=$D42,L$9<=$E42),$F42/($E42+1-$D42),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D42,$F42*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E42<>\"\",IFERROR(IF(AND(M$9>=$D42,M$9<=$E42),$F42/($E42+1-$D42),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D42,$F42*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":2115908.5110217524},{"$f":"IF($E42<>\"\",IFERROR(IF(AND(N$9>=$D42,N$9<=$E42),$F42/($E42+1-$D42),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D42,$F42*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E42<>\"\",IFERROR(IF(AND(O$9>=$D42,O$9<=$E42),$F42/($E42+1-$D42),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D42,$F42*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E42<>\"\",IFERROR(IF(AND(P$9>=$D42,P$9<=$E42),$F42/($E42+1-$D42),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D42,$F42*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E42<>\"\",IFERROR(IF(AND(Q$9>=$D42,Q$9<=$E42),$F42/($E42+1-$D42),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D42,$F42*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E42<>\"\",IFERROR(IF(AND(R$9>=$D42,R$9<=$E42),$F42/($E42+1-$D42),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D42,$F42*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E42<>\"\",IFERROR(IF(AND(S$9>=$D42,S$9<=$E42),$F42/($E42+1-$D42),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D42,$F42*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B43","v":"5090"},{"$f":"'Parks - Future Infrastructure'!G43","v":"1-District"},{"$f":"'Parks - Future Infrastructure'!M43","v":2027},{"$f":"'Parks - Future Infrastructure'!N43","v":2027},{"$f":"'Parks - Future Infrastructure'!Y43","v":70793},40933.741800198244,{"$f":"IF($E43<>\"\",IFERROR(IF(AND(H$9>=$D43,H$9<=$E43),$F43/($E43+1-$D43),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D43,$F43*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E43<>\"\",IFERROR(IF(AND(I$9>=$D43,I$9<=$E43),$F43/($E43+1-$D43),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D43,$F43*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E43<>\"\",IFERROR(IF(AND(J$9>=$D43,J$9<=$E43),$F43/($E43+1-$D43),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D43,$F43*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E43<>\"\",IFERROR(IF(AND(K$9>=$D43,K$9<=$E43),$F43/($E43+1-$D43),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D43,$F43*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E43<>\"\",IFERROR(IF(AND(L$9>=$D43,L$9<=$E43),$F43/($E43+1-$D43),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D43,$F43*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E43<>\"\",IFERROR(IF(AND(M$9>=$D43,M$9<=$E43),$F43/($E43+1-$D43),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D43,$F43*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E43<>\"\",IFERROR(IF(AND(N$9>=$D43,N$9<=$E43),$F43/($E43+1-$D43),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D43,$F43*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E43<>\"\",IFERROR(IF(AND(O$9>=$D43,O$9<=$E43),$F43/($E43+1-$D43),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D43,$F43*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E43<>\"\",IFERROR(IF(AND(P$9>=$D43,P$9<=$E43),$F43/($E43+1-$D43),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D43,$F43*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E43<>\"\",IFERROR(IF(AND(Q$9>=$D43,Q$9<=$E43),$F43/($E43+1-$D43),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D43,$F43*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E43<>\"\",IFERROR(IF(AND(R$9>=$D43,R$9<=$E43),$F43/($E43+1-$D43),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D43,$F43*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E43<>\"\",IFERROR(IF(AND(S$9>=$D43,S$9<=$E43),$F43/($E43+1-$D43),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D43,$F43*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":91158.255982943068}]
[null,{"$f":"'Parks - Future Infrastructure'!B44","v":"5092"},{"$f":"'Parks - Future Infrastructure'!G44","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M44","v":2031},{"$f":"'Parks - Future Infrastructure'!N44","v":2031},{"$f":"'Parks - Future Infrastructure'!Y44","v":60174},0,{"$f":"IF($E44<>\"\",IFERROR(IF(AND(H$9>=$D44,H$9<=$E44),$F44/($E44+1-$D44),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D44,$F44*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E44<>\"\",IFERROR(IF(AND(I$9>=$D44,I$9<=$E44),$F44/($E44+1-$D44),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D44,$F44*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E44<>\"\",IFERROR(IF(AND(J$9>=$D44,J$9<=$E44),$F44/($E44+1-$D44),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D44,$F44*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E44<>\"\",IFERROR(IF(AND(K$9>=$D44,K$9<=$E44),$F44/($E44+1-$D44),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D44,$F44*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E44<>\"\",IFERROR(IF(AND(L$9>=$D44,L$9<=$E44),$F44/($E44+1-$D44),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D44,$F44*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E44<>\"\",IFERROR(IF(AND(M$9>=$D44,M$9<=$E44),$F44/($E44+1-$D44),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D44,$F44*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E44<>\"\",IFERROR(IF(AND(N$9>=$D44,N$9<=$E44),$F44/($E44+1-$D44),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D44,$F44*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E44<>\"\",IFERROR(IF(AND(O$9>=$D44,O$9<=$E44),$F44/($E44+1-$D44),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D44,$F44*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E44<>\"\",IFERROR(IF(AND(P$9>=$D44,P$9<=$E44),$F44/($E44+1-$D44),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D44,$F44*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E44<>\"\",IFERROR(IF(AND(Q$9>=$D44,Q$9<=$E44),$F44/($E44+1-$D44),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D44,$F44*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E44<>\"\",IFERROR(IF(AND(R$9>=$D44,R$9<=$E44),$F44/($E44+1-$D44),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D44,$F44*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E44<>\"\",IFERROR(IF(AND(S$9>=$D44,S$9<=$E44),$F44/($E44+1-$D44),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D44,$F44*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B45","v":"5095"},{"$f":"'Parks - Future Infrastructure'!G45","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M45","v":2031},{"$f":"'Parks - Future Infrastructure'!N45","v":2031},{"$f":"'Parks - Future Infrastructure'!Y45","v":60174},0,{"$f":"IF($E45<>\"\",IFERROR(IF(AND(H$9>=$D45,H$9<=$E45),$F45/($E45+1-$D45),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D45,$F45*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E45<>\"\",IFERROR(IF(AND(I$9>=$D45,I$9<=$E45),$F45/($E45+1-$D45),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D45,$F45*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E45<>\"\",IFERROR(IF(AND(J$9>=$D45,J$9<=$E45),$F45/($E45+1-$D45),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D45,$F45*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E45<>\"\",IFERROR(IF(AND(K$9>=$D45,K$9<=$E45),$F45/($E45+1-$D45),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D45,$F45*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E45<>\"\",IFERROR(IF(AND(L$9>=$D45,L$9<=$E45),$F45/($E45+1-$D45),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D45,$F45*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E45<>\"\",IFERROR(IF(AND(M$9>=$D45,M$9<=$E45),$F45/($E45+1-$D45),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D45,$F45*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E45<>\"\",IFERROR(IF(AND(N$9>=$D45,N$9<=$E45),$F45/($E45+1-$D45),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D45,$F45*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E45<>\"\",IFERROR(IF(AND(O$9>=$D45,O$9<=$E45),$F45/($E45+1-$D45),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D45,$F45*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E45<>\"\",IFERROR(IF(AND(P$9>=$D45,P$9<=$E45),$F45/($E45+1-$D45),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D45,$F45*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E45<>\"\",IFERROR(IF(AND(Q$9>=$D45,Q$9<=$E45),$F45/($E45+1-$D45),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D45,$F45*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E45<>\"\",IFERROR(IF(AND(R$9>=$D45,R$9<=$E45),$F45/($E45+1-$D45),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D45,$F45*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E45<>\"\",IFERROR(IF(AND(S$9>=$D45,S$9<=$E45),$F45/($E45+1-$D45),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D45,$F45*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B46","v":"5104"},{"$f":"'Parks - Future Infrastructure'!G46","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M46","v":2031},{"$f":"'Parks - Future Infrastructure'!N46","v":2031},{"$f":"'Parks - Future Infrastructure'!Y46","v":14159},0,{"$f":"IF($E46<>\"\",IFERROR(IF(AND(H$9>=$D46,H$9<=$E46),$F46/($E46+1-$D46),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D46,$F46*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E46<>\"\",IFERROR(IF(AND(I$9>=$D46,I$9<=$E46),$F46/($E46+1-$D46),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D46,$F46*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E46<>\"\",IFERROR(IF(AND(J$9>=$D46,J$9<=$E46),$F46/($E46+1-$D46),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D46,$F46*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E46<>\"\",IFERROR(IF(AND(K$9>=$D46,K$9<=$E46),$F46/($E46+1-$D46),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D46,$F46*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E46<>\"\",IFERROR(IF(AND(L$9>=$D46,L$9<=$E46),$F46/($E46+1-$D46),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D46,$F46*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E46<>\"\",IFERROR(IF(AND(M$9>=$D46,M$9<=$E46),$F46/($E46+1-$D46),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D46,$F46*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E46<>\"\",IFERROR(IF(AND(N$9>=$D46,N$9<=$E46),$F46/($E46+1-$D46),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D46,$F46*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E46<>\"\",IFERROR(IF(AND(O$9>=$D46,O$9<=$E46),$F46/($E46+1-$D46),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D46,$F46*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E46<>\"\",IFERROR(IF(AND(P$9>=$D46,P$9<=$E46),$F46/($E46+1-$D46),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D46,$F46*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E46<>\"\",IFERROR(IF(AND(Q$9>=$D46,Q$9<=$E46),$F46/($E46+1-$D46),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D46,$F46*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E46<>\"\",IFERROR(IF(AND(R$9>=$D46,R$9<=$E46),$F46/($E46+1-$D46),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D46,$F46*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E46<>\"\",IFERROR(IF(AND(S$9>=$D46,S$9<=$E46),$F46/($E46+1-$D46),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D46,$F46*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B47","v":"5106"},{"$f":"'Parks - Future Infrastructure'!G47","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M47","v":2031},{"$f":"'Parks - Future Infrastructure'!N47","v":2031},{"$f":"'Parks - Future Infrastructure'!Y47","v":44600},0,{"$f":"IF($E47<>\"\",IFERROR(IF(AND(H$9>=$D47,H$9<=$E47),$F47/($E47+1-$D47),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D47,$F47*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E47<>\"\",IFERROR(IF(AND(I$9>=$D47,I$9<=$E47),$F47/($E47+1-$D47),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D47,$F47*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E47<>\"\",IFERROR(IF(AND(J$9>=$D47,J$9<=$E47),$F47/($E47+1-$D47),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D47,$F47*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E47<>\"\",IFERROR(IF(AND(K$9>=$D47,K$9<=$E47),$F47/($E47+1-$D47),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D47,$F47*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E47<>\"\",IFERROR(IF(AND(L$9>=$D47,L$9<=$E47),$F47/($E47+1-$D47),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D47,$F47*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E47<>\"\",IFERROR(IF(AND(M$9>=$D47,M$9<=$E47),$F47/($E47+1-$D47),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D47,$F47*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E47<>\"\",IFERROR(IF(AND(N$9>=$D47,N$9<=$E47),$F47/($E47+1-$D47),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D47,$F47*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E47<>\"\",IFERROR(IF(AND(O$9>=$D47,O$9<=$E47),$F47/($E47+1-$D47),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D47,$F47*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E47<>\"\",IFERROR(IF(AND(P$9>=$D47,P$9<=$E47),$F47/($E47+1-$D47),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D47,$F47*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E47<>\"\",IFERROR(IF(AND(Q$9>=$D47,Q$9<=$E47),$F47/($E47+1-$D47),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D47,$F47*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E47<>\"\",IFERROR(IF(AND(R$9>=$D47,R$9<=$E47),$F47/($E47+1-$D47),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D47,$F47*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E47<>\"\",IFERROR(IF(AND(S$9>=$D47,S$9<=$E47),$F47/($E47+1-$D47),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D47,$F47*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B48","v":"5108"},{"$f":"'Parks - Future Infrastructure'!G48","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M48","v":2031},{"$f":"'Parks - Future Infrastructure'!N48","v":2031},{"$f":"'Parks - Future Infrastructure'!Y48","v":205300},0,{"$f":"IF($E48<>\"\",IFERROR(IF(AND(H$9>=$D48,H$9<=$E48),$F48/($E48+1-$D48),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D48,$F48*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E48<>\"\",IFERROR(IF(AND(I$9>=$D48,I$9<=$E48),$F48/($E48+1-$D48),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D48,$F48*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E48<>\"\",IFERROR(IF(AND(J$9>=$D48,J$9<=$E48),$F48/($E48+1-$D48),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D48,$F48*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E48<>\"\",IFERROR(IF(AND(K$9>=$D48,K$9<=$E48),$F48/($E48+1-$D48),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D48,$F48*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E48<>\"\",IFERROR(IF(AND(L$9>=$D48,L$9<=$E48),$F48/($E48+1-$D48),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D48,$F48*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E48<>\"\",IFERROR(IF(AND(M$9>=$D48,M$9<=$E48),$F48/($E48+1-$D48),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D48,$F48*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E48<>\"\",IFERROR(IF(AND(N$9>=$D48,N$9<=$E48),$F48/($E48+1-$D48),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D48,$F48*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E48<>\"\",IFERROR(IF(AND(O$9>=$D48,O$9<=$E48),$F48/($E48+1-$D48),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D48,$F48*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E48<>\"\",IFERROR(IF(AND(P$9>=$D48,P$9<=$E48),$F48/($E48+1-$D48),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D48,$F48*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E48<>\"\",IFERROR(IF(AND(Q$9>=$D48,Q$9<=$E48),$F48/($E48+1-$D48),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D48,$F48*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E48<>\"\",IFERROR(IF(AND(R$9>=$D48,R$9<=$E48),$F48/($E48+1-$D48),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D48,$F48*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E48<>\"\",IFERROR(IF(AND(S$9>=$D48,S$9<=$E48),$F48/($E48+1-$D48),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D48,$F48*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B49","v":"5111"},{"$f":"'Parks - Future Infrastructure'!G49","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M49","v":2027},{"$f":"'Parks - Future Infrastructure'!N49","v":2027},{"$f":"'Parks - Future Infrastructure'!Y49","v":4248},2456.2673593044815,{"$f":"IF($E49<>\"\",IFERROR(IF(AND(H$9>=$D49,H$9<=$E49),$F49/($E49+1-$D49),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D49,$F49*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E49<>\"\",IFERROR(IF(AND(I$9>=$D49,I$9<=$E49),$F49/($E49+1-$D49),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D49,$F49*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E49<>\"\",IFERROR(IF(AND(J$9>=$D49,J$9<=$E49),$F49/($E49+1-$D49),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D49,$F49*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E49<>\"\",IFERROR(IF(AND(K$9>=$D49,K$9<=$E49),$F49/($E49+1-$D49),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D49,$F49*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E49<>\"\",IFERROR(IF(AND(L$9>=$D49,L$9<=$E49),$F49/($E49+1-$D49),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D49,$F49*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E49<>\"\",IFERROR(IF(AND(M$9>=$D49,M$9<=$E49),$F49/($E49+1-$D49),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D49,$F49*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E49<>\"\",IFERROR(IF(AND(N$9>=$D49,N$9<=$E49),$F49/($E49+1-$D49),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D49,$F49*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E49<>\"\",IFERROR(IF(AND(O$9>=$D49,O$9<=$E49),$F49/($E49+1-$D49),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D49,$F49*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E49<>\"\",IFERROR(IF(AND(P$9>=$D49,P$9<=$E49),$F49/($E49+1-$D49),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D49,$F49*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E49<>\"\",IFERROR(IF(AND(Q$9>=$D49,Q$9<=$E49),$F49/($E49+1-$D49),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D49,$F49*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E49<>\"\",IFERROR(IF(AND(R$9>=$D49,R$9<=$E49),$F49/($E49+1-$D49),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D49,$F49*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E49<>\"\",IFERROR(IF(AND(S$9>=$D49,S$9<=$E49),$F49/($E49+1-$D49),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D49,$F49*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":5470.0361817629164}]
[null,{"$f":"'Parks - Future Infrastructure'!B50","v":"5114"},{"$f":"'Parks - Future Infrastructure'!G50","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M50","v":2031},{"$f":"'Parks - Future Infrastructure'!N50","v":2031},{"$f":"'Parks - Future Infrastructure'!Y50","v":134507},0,{"$f":"IF($E50<>\"\",IFERROR(IF(AND(H$9>=$D50,H$9<=$E50),$F50/($E50+1-$D50),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D50,$F50*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E50<>\"\",IFERROR(IF(AND(I$9>=$D50,I$9<=$E50),$F50/($E50+1-$D50),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D50,$F50*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E50<>\"\",IFERROR(IF(AND(J$9>=$D50,J$9<=$E50),$F50/($E50+1-$D50),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D50,$F50*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E50<>\"\",IFERROR(IF(AND(K$9>=$D50,K$9<=$E50),$F50/($E50+1-$D50),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D50,$F50*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E50<>\"\",IFERROR(IF(AND(L$9>=$D50,L$9<=$E50),$F50/($E50+1-$D50),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D50,$F50*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E50<>\"\",IFERROR(IF(AND(M$9>=$D50,M$9<=$E50),$F50/($E50+1-$D50),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D50,$F50*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E50<>\"\",IFERROR(IF(AND(N$9>=$D50,N$9<=$E50),$F50/($E50+1-$D50),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D50,$F50*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E50<>\"\",IFERROR(IF(AND(O$9>=$D50,O$9<=$E50),$F50/($E50+1-$D50),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D50,$F50*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E50<>\"\",IFERROR(IF(AND(P$9>=$D50,P$9<=$E50),$F50/($E50+1-$D50),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D50,$F50*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E50<>\"\",IFERROR(IF(AND(Q$9>=$D50,Q$9<=$E50),$F50/($E50+1-$D50),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D50,$F50*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E50<>\"\",IFERROR(IF(AND(R$9>=$D50,R$9<=$E50),$F50/($E50+1-$D50),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D50,$F50*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E50<>\"\",IFERROR(IF(AND(S$9>=$D50,S$9<=$E50),$F50/($E50+1-$D50),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D50,$F50*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B51","v":"5118"},{"$f":"'Parks - Future Infrastructure'!G51","v":"1-District"},{"$f":"'Parks - Future Infrastructure'!M51","v":2031},{"$f":"'Parks - Future Infrastructure'!N51","v":2031},{"$f":"'Parks - Future Infrastructure'!Y51","v":488473},0,{"$f":"IF($E51<>\"\",IFERROR(IF(AND(H$9>=$D51,H$9<=$E51),$F51/($E51+1-$D51),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D51,$F51*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E51<>\"\",IFERROR(IF(AND(I$9>=$D51,I$9<=$E51),$F51/($E51+1-$D51),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D51,$F51*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E51<>\"\",IFERROR(IF(AND(J$9>=$D51,J$9<=$E51),$F51/($E51+1-$D51),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D51,$F51*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E51<>\"\",IFERROR(IF(AND(K$9>=$D51,K$9<=$E51),$F51/($E51+1-$D51),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D51,$F51*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E51<>\"\",IFERROR(IF(AND(L$9>=$D51,L$9<=$E51),$F51/($E51+1-$D51),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D51,$F51*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E51<>\"\",IFERROR(IF(AND(M$9>=$D51,M$9<=$E51),$F51/($E51+1-$D51),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D51,$F51*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E51<>\"\",IFERROR(IF(AND(N$9>=$D51,N$9<=$E51),$F51/($E51+1-$D51),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D51,$F51*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E51<>\"\",IFERROR(IF(AND(O$9>=$D51,O$9<=$E51),$F51/($E51+1-$D51),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D51,$F51*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E51<>\"\",IFERROR(IF(AND(P$9>=$D51,P$9<=$E51),$F51/($E51+1-$D51),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D51,$F51*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E51<>\"\",IFERROR(IF(AND(Q$9>=$D51,Q$9<=$E51),$F51/($E51+1-$D51),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D51,$F51*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E51<>\"\",IFERROR(IF(AND(R$9>=$D51,R$9<=$E51),$F51/($E51+1-$D51),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D51,$F51*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E51<>\"\",IFERROR(IF(AND(S$9>=$D51,S$9<=$E51),$F51/($E51+1-$D51),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D51,$F51*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B52","v":"5119"},{"$f":"'Parks - Future Infrastructure'!G52","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M52","v":2031},{"$f":"'Parks - Future Infrastructure'!N52","v":2031},{"$f":"'Parks - Future Infrastructure'!Y52","v":253439},0,{"$f":"IF($E52<>\"\",IFERROR(IF(AND(H$9>=$D52,H$9<=$E52),$F52/($E52+1-$D52),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D52,$F52*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E52<>\"\",IFERROR(IF(AND(I$9>=$D52,I$9<=$E52),$F52/($E52+1-$D52),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D52,$F52*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E52<>\"\",IFERROR(IF(AND(J$9>=$D52,J$9<=$E52),$F52/($E52+1-$D52),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D52,$F52*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E52<>\"\",IFERROR(IF(AND(K$9>=$D52,K$9<=$E52),$F52/($E52+1-$D52),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D52,$F52*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E52<>\"\",IFERROR(IF(AND(L$9>=$D52,L$9<=$E52),$F52/($E52+1-$D52),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D52,$F52*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E52<>\"\",IFERROR(IF(AND(M$9>=$D52,M$9<=$E52),$F52/($E52+1-$D52),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D52,$F52*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E52<>\"\",IFERROR(IF(AND(N$9>=$D52,N$9<=$E52),$F52/($E52+1-$D52),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D52,$F52*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E52<>\"\",IFERROR(IF(AND(O$9>=$D52,O$9<=$E52),$F52/($E52+1-$D52),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D52,$F52*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E52<>\"\",IFERROR(IF(AND(P$9>=$D52,P$9<=$E52),$F52/($E52+1-$D52),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D52,$F52*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E52<>\"\",IFERROR(IF(AND(Q$9>=$D52,Q$9<=$E52),$F52/($E52+1-$D52),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D52,$F52*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E52<>\"\",IFERROR(IF(AND(R$9>=$D52,R$9<=$E52),$F52/($E52+1-$D52),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D52,$F52*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E52<>\"\",IFERROR(IF(AND(S$9>=$D52,S$9<=$E52),$F52/($E52+1-$D52),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D52,$F52*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B53","v":"5120"},{"$f":"'Parks - Future Infrastructure'!G53","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M53","v":2031},{"$f":"'Parks - Future Infrastructure'!N53","v":2031},{"$f":"'Parks - Future Infrastructure'!Y53","v":60174},0,{"$f":"IF($E53<>\"\",IFERROR(IF(AND(H$9>=$D53,H$9<=$E53),$F53/($E53+1-$D53),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D53,$F53*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E53<>\"\",IFERROR(IF(AND(I$9>=$D53,I$9<=$E53),$F53/($E53+1-$D53),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D53,$F53*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E53<>\"\",IFERROR(IF(AND(J$9>=$D53,J$9<=$E53),$F53/($E53+1-$D53),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D53,$F53*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E53<>\"\",IFERROR(IF(AND(K$9>=$D53,K$9<=$E53),$F53/($E53+1-$D53),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D53,$F53*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E53<>\"\",IFERROR(IF(AND(L$9>=$D53,L$9<=$E53),$F53/($E53+1-$D53),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D53,$F53*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E53<>\"\",IFERROR(IF(AND(M$9>=$D53,M$9<=$E53),$F53/($E53+1-$D53),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D53,$F53*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E53<>\"\",IFERROR(IF(AND(N$9>=$D53,N$9<=$E53),$F53/($E53+1-$D53),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D53,$F53*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E53<>\"\",IFERROR(IF(AND(O$9>=$D53,O$9<=$E53),$F53/($E53+1-$D53),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D53,$F53*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E53<>\"\",IFERROR(IF(AND(P$9>=$D53,P$9<=$E53),$F53/($E53+1-$D53),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D53,$F53*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E53<>\"\",IFERROR(IF(AND(Q$9>=$D53,Q$9<=$E53),$F53/($E53+1-$D53),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D53,$F53*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E53<>\"\",IFERROR(IF(AND(R$9>=$D53,R$9<=$E53),$F53/($E53+1-$D53),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D53,$F53*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E53<>\"\",IFERROR(IF(AND(S$9>=$D53,S$9<=$E53),$F53/($E53+1-$D53),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D53,$F53*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B54","v":"5123"},{"$f":"'Parks - Future Infrastructure'!G54","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M54","v":2031},{"$f":"'Parks - Future Infrastructure'!N54","v":2031},{"$f":"'Parks - Future Infrastructure'!Y54","v":263351},0,{"$f":"IF($E54<>\"\",IFERROR(IF(AND(H$9>=$D54,H$9<=$E54),$F54/($E54+1-$D54),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D54,$F54*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E54<>\"\",IFERROR(IF(AND(I$9>=$D54,I$9<=$E54),$F54/($E54+1-$D54),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D54,$F54*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E54<>\"\",IFERROR(IF(AND(J$9>=$D54,J$9<=$E54),$F54/($E54+1-$D54),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D54,$F54*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E54<>\"\",IFERROR(IF(AND(K$9>=$D54,K$9<=$E54),$F54/($E54+1-$D54),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D54,$F54*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E54<>\"\",IFERROR(IF(AND(L$9>=$D54,L$9<=$E54),$F54/($E54+1-$D54),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D54,$F54*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E54<>\"\",IFERROR(IF(AND(M$9>=$D54,M$9<=$E54),$F54/($E54+1-$D54),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D54,$F54*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E54<>\"\",IFERROR(IF(AND(N$9>=$D54,N$9<=$E54),$F54/($E54+1-$D54),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D54,$F54*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E54<>\"\",IFERROR(IF(AND(O$9>=$D54,O$9<=$E54),$F54/($E54+1-$D54),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D54,$F54*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E54<>\"\",IFERROR(IF(AND(P$9>=$D54,P$9<=$E54),$F54/($E54+1-$D54),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D54,$F54*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E54<>\"\",IFERROR(IF(AND(Q$9>=$D54,Q$9<=$E54),$F54/($E54+1-$D54),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D54,$F54*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E54<>\"\",IFERROR(IF(AND(R$9>=$D54,R$9<=$E54),$F54/($E54+1-$D54),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D54,$F54*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E54<>\"\",IFERROR(IF(AND(S$9>=$D54,S$9<=$E54),$F54/($E54+1-$D54),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D54,$F54*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B55","v":"5124"},{"$f":"'Parks - Future Infrastructure'!G55","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M55","v":2031},{"$f":"'Parks - Future Infrastructure'!N55","v":2031},{"$f":"'Parks - Future Infrastructure'!Y55","v":60174},0,{"$f":"IF($E55<>\"\",IFERROR(IF(AND(H$9>=$D55,H$9<=$E55),$F55/($E55+1-$D55),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D55,$F55*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E55<>\"\",IFERROR(IF(AND(I$9>=$D55,I$9<=$E55),$F55/($E55+1-$D55),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D55,$F55*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E55<>\"\",IFERROR(IF(AND(J$9>=$D55,J$9<=$E55),$F55/($E55+1-$D55),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D55,$F55*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E55<>\"\",IFERROR(IF(AND(K$9>=$D55,K$9<=$E55),$F55/($E55+1-$D55),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D55,$F55*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E55<>\"\",IFERROR(IF(AND(L$9>=$D55,L$9<=$E55),$F55/($E55+1-$D55),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D55,$F55*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E55<>\"\",IFERROR(IF(AND(M$9>=$D55,M$9<=$E55),$F55/($E55+1-$D55),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D55,$F55*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E55<>\"\",IFERROR(IF(AND(N$9>=$D55,N$9<=$E55),$F55/($E55+1-$D55),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D55,$F55*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E55<>\"\",IFERROR(IF(AND(O$9>=$D55,O$9<=$E55),$F55/($E55+1-$D55),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D55,$F55*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E55<>\"\",IFERROR(IF(AND(P$9>=$D55,P$9<=$E55),$F55/($E55+1-$D55),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D55,$F55*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E55<>\"\",IFERROR(IF(AND(Q$9>=$D55,Q$9<=$E55),$F55/($E55+1-$D55),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D55,$F55*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E55<>\"\",IFERROR(IF(AND(R$9>=$D55,R$9<=$E55),$F55/($E55+1-$D55),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D55,$F55*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E55<>\"\",IFERROR(IF(AND(S$9>=$D55,S$9<=$E55),$F55/($E55+1-$D55),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D55,$F55*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B56","v":"5125"},{"$f":"'Parks - Future Infrastructure'!G56","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M56","v":2027},{"$f":"'Parks - Future Infrastructure'!N56","v":2027},{"$f":"'Parks - Future Infrastructure'!Y56","v":161408},93328.908175757446,{"$f":"IF($E56<>\"\",IFERROR(IF(AND(H$9>=$D56,H$9<=$E56),$F56/($E56+1-$D56),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D56,$F56*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E56<>\"\",IFERROR(IF(AND(I$9>=$D56,I$9<=$E56),$F56/($E56+1-$D56),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D56,$F56*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E56<>\"\",IFERROR(IF(AND(J$9>=$D56,J$9<=$E56),$F56/($E56+1-$D56),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D56,$F56*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E56<>\"\",IFERROR(IF(AND(K$9>=$D56,K$9<=$E56),$F56/($E56+1-$D56),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D56,$F56*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E56<>\"\",IFERROR(IF(AND(L$9>=$D56,L$9<=$E56),$F56/($E56+1-$D56),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D56,$F56*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E56<>\"\",IFERROR(IF(AND(M$9>=$D56,M$9<=$E56),$F56/($E56+1-$D56),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D56,$F56*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E56<>\"\",IFERROR(IF(AND(N$9>=$D56,N$9<=$E56),$F56/($E56+1-$D56),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D56,$F56*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E56<>\"\",IFERROR(IF(AND(O$9>=$D56,O$9<=$E56),$F56/($E56+1-$D56),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D56,$F56*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E56<>\"\",IFERROR(IF(AND(P$9>=$D56,P$9<=$E56),$F56/($E56+1-$D56),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D56,$F56*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E56<>\"\",IFERROR(IF(AND(Q$9>=$D56,Q$9<=$E56),$F56/($E56+1-$D56),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D56,$F56*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E56<>\"\",IFERROR(IF(AND(R$9>=$D56,R$9<=$E56),$F56/($E56+1-$D56),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D56,$F56*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E56<>\"\",IFERROR(IF(AND(S$9>=$D56,S$9<=$E56),$F56/($E56+1-$D56),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D56,$F56*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":207840.77213417814}]
[null,{"$f":"'Parks - Future Infrastructure'!B57","v":"5128"},{"$f":"'Parks - Future Infrastructure'!G57","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M57","v":2031},{"$f":"'Parks - Future Infrastructure'!N57","v":2031},{"$f":"'Parks - Future Infrastructure'!Y57","v":104774},0,{"$f":"IF($E57<>\"\",IFERROR(IF(AND(H$9>=$D57,H$9<=$E57),$F57/($E57+1-$D57),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D57,$F57*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E57<>\"\",IFERROR(IF(AND(I$9>=$D57,I$9<=$E57),$F57/($E57+1-$D57),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D57,$F57*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E57<>\"\",IFERROR(IF(AND(J$9>=$D57,J$9<=$E57),$F57/($E57+1-$D57),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D57,$F57*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E57<>\"\",IFERROR(IF(AND(K$9>=$D57,K$9<=$E57),$F57/($E57+1-$D57),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D57,$F57*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E57<>\"\",IFERROR(IF(AND(L$9>=$D57,L$9<=$E57),$F57/($E57+1-$D57),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D57,$F57*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E57<>\"\",IFERROR(IF(AND(M$9>=$D57,M$9<=$E57),$F57/($E57+1-$D57),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D57,$F57*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E57<>\"\",IFERROR(IF(AND(N$9>=$D57,N$9<=$E57),$F57/($E57+1-$D57),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D57,$F57*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E57<>\"\",IFERROR(IF(AND(O$9>=$D57,O$9<=$E57),$F57/($E57+1-$D57),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D57,$F57*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E57<>\"\",IFERROR(IF(AND(P$9>=$D57,P$9<=$E57),$F57/($E57+1-$D57),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D57,$F57*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E57<>\"\",IFERROR(IF(AND(Q$9>=$D57,Q$9<=$E57),$F57/($E57+1-$D57),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D57,$F57*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E57<>\"\",IFERROR(IF(AND(R$9>=$D57,R$9<=$E57),$F57/($E57+1-$D57),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D57,$F57*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E57<>\"\",IFERROR(IF(AND(S$9>=$D57,S$9<=$E57),$F57/($E57+1-$D57),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D57,$F57*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B58","v":"5131"},{"$f":"'Parks - Future Infrastructure'!G58","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!M58","v":2031},{"$f":"'Parks - Future Infrastructure'!N58","v":2031},{"$f":"'Parks - Future Infrastructure'!Y58","v":518914},0,{"$f":"IF($E58<>\"\",IFERROR(IF(AND(H$9>=$D58,H$9<=$E58),$F58/($E58+1-$D58),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D58,$F58*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E58<>\"\",IFERROR(IF(AND(I$9>=$D58,I$9<=$E58),$F58/($E58+1-$D58),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D58,$F58*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E58<>\"\",IFERROR(IF(AND(J$9>=$D58,J$9<=$E58),$F58/($E58+1-$D58),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D58,$F58*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E58<>\"\",IFERROR(IF(AND(K$9>=$D58,K$9<=$E58),$F58/($E58+1-$D58),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D58,$F58*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E58<>\"\",IFERROR(IF(AND(L$9>=$D58,L$9<=$E58),$F58/($E58+1-$D58),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D58,$F58*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E58<>\"\",IFERROR(IF(AND(M$9>=$D58,M$9<=$E58),$F58/($E58+1-$D58),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D58,$F58*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E58<>\"\",IFERROR(IF(AND(N$9>=$D58,N$9<=$E58),$F58/($E58+1-$D58),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D58,$F58*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E58<>\"\",IFERROR(IF(AND(O$9>=$D58,O$9<=$E58),$F58/($E58+1-$D58),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D58,$F58*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E58<>\"\",IFERROR(IF(AND(P$9>=$D58,P$9<=$E58),$F58/($E58+1-$D58),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D58,$F58*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E58<>\"\",IFERROR(IF(AND(Q$9>=$D58,Q$9<=$E58),$F58/($E58+1-$D58),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D58,$F58*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E58<>\"\",IFERROR(IF(AND(R$9>=$D58,R$9<=$E58),$F58/($E58+1-$D58),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D58,$F58*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E58<>\"\",IFERROR(IF(AND(S$9>=$D58,S$9<=$E58),$F58/($E58+1-$D58),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D58,$F58*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B59","v":"5132"},{"$f":"'Parks - Future Infrastructure'!G59","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!M59","v":2027},{"$f":"'Parks - Future Infrastructure'!N59","v":2027},{"$f":"'Parks - Future Infrastructure'!Y59","v":60174},34793.651619300348,{"$f":"IF($E59<>\"\",IFERROR(IF(AND(H$9>=$D59,H$9<=$E59),$F59/($E59+1-$D59),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D59,$F59*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E59<>\"\",IFERROR(IF(AND(I$9>=$D59,I$9<=$E59),$F59/($E59+1-$D59),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D59,$F59*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E59<>\"\",IFERROR(IF(AND(J$9>=$D59,J$9<=$E59),$F59/($E59+1-$D59),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D59,$F59*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E59<>\"\",IFERROR(IF(AND(K$9>=$D59,K$9<=$E59),$F59/($E59+1-$D59),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D59,$F59*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E59<>\"\",IFERROR(IF(AND(L$9>=$D59,L$9<=$E59),$F59/($E59+1-$D59),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D59,$F59*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E59<>\"\",IFERROR(IF(AND(M$9>=$D59,M$9<=$E59),$F59/($E59+1-$D59),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D59,$F59*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E59<>\"\",IFERROR(IF(AND(N$9>=$D59,N$9<=$E59),$F59/($E59+1-$D59),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D59,$F59*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E59<>\"\",IFERROR(IF(AND(O$9>=$D59,O$9<=$E59),$F59/($E59+1-$D59),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D59,$F59*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E59<>\"\",IFERROR(IF(AND(P$9>=$D59,P$9<=$E59),$F59/($E59+1-$D59),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D59,$F59*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E59<>\"\",IFERROR(IF(AND(Q$9>=$D59,Q$9<=$E59),$F59/($E59+1-$D59),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D59,$F59*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E59<>\"\",IFERROR(IF(AND(R$9>=$D59,R$9<=$E59),$F59/($E59+1-$D59),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D59,$F59*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E59<>\"\",IFERROR(IF(AND(S$9>=$D59,S$9<=$E59),$F59/($E59+1-$D59),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D59,$F59*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":77484.453201836572}]
[null,{"$f":"'Parks - Future Infrastructure'!B60","v":"5133"},{"$f":"'Parks - Future Infrastructure'!G60","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M60","v":2027},{"$f":"'Parks - Future Infrastructure'!N60","v":2027},{"$f":"'Parks - Future Infrastructure'!Y60","v":60174},34793.651619300348,{"$f":"IF($E60<>\"\",IFERROR(IF(AND(H$9>=$D60,H$9<=$E60),$F60/($E60+1-$D60),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D60,$F60*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E60<>\"\",IFERROR(IF(AND(I$9>=$D60,I$9<=$E60),$F60/($E60+1-$D60),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D60,$F60*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E60<>\"\",IFERROR(IF(AND(J$9>=$D60,J$9<=$E60),$F60/($E60+1-$D60),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D60,$F60*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E60<>\"\",IFERROR(IF(AND(K$9>=$D60,K$9<=$E60),$F60/($E60+1-$D60),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D60,$F60*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E60<>\"\",IFERROR(IF(AND(L$9>=$D60,L$9<=$E60),$F60/($E60+1-$D60),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D60,$F60*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E60<>\"\",IFERROR(IF(AND(M$9>=$D60,M$9<=$E60),$F60/($E60+1-$D60),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D60,$F60*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E60<>\"\",IFERROR(IF(AND(N$9>=$D60,N$9<=$E60),$F60/($E60+1-$D60),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D60,$F60*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E60<>\"\",IFERROR(IF(AND(O$9>=$D60,O$9<=$E60),$F60/($E60+1-$D60),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D60,$F60*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E60<>\"\",IFERROR(IF(AND(P$9>=$D60,P$9<=$E60),$F60/($E60+1-$D60),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D60,$F60*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E60<>\"\",IFERROR(IF(AND(Q$9>=$D60,Q$9<=$E60),$F60/($E60+1-$D60),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D60,$F60*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E60<>\"\",IFERROR(IF(AND(R$9>=$D60,R$9<=$E60),$F60/($E60+1-$D60),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D60,$F60*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E60<>\"\",IFERROR(IF(AND(S$9>=$D60,S$9<=$E60),$F60/($E60+1-$D60),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D60,$F60*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":77484.453201836572}]
[null,{"$f":"'Parks - Future Infrastructure'!B61","v":"5134"},{"$f":"'Parks - Future Infrastructure'!G61","v":"2-District"},{"$f":"'Parks - Future Infrastructure'!M61","v":2031},{"$f":"'Parks - Future Infrastructure'!N61","v":2031},{"$f":"'Parks - Future Infrastructure'!Y61","v":449537},0,{"$f":"IF($E61<>\"\",IFERROR(IF(AND(H$9>=$D61,H$9<=$E61),$F61/($E61+1-$D61),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D61,$F61*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E61<>\"\",IFERROR(IF(AND(I$9>=$D61,I$9<=$E61),$F61/($E61+1-$D61),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D61,$F61*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E61<>\"\",IFERROR(IF(AND(J$9>=$D61,J$9<=$E61),$F61/($E61+1-$D61),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D61,$F61*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E61<>\"\",IFERROR(IF(AND(K$9>=$D61,K$9<=$E61),$F61/($E61+1-$D61),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D61,$F61*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E61<>\"\",IFERROR(IF(AND(L$9>=$D61,L$9<=$E61),$F61/($E61+1-$D61),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D61,$F61*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E61<>\"\",IFERROR(IF(AND(M$9>=$D61,M$9<=$E61),$F61/($E61+1-$D61),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D61,$F61*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E61<>\"\",IFERROR(IF(AND(N$9>=$D61,N$9<=$E61),$F61/($E61+1-$D61),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D61,$F61*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E61<>\"\",IFERROR(IF(AND(O$9>=$D61,O$9<=$E61),$F61/($E61+1-$D61),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D61,$F61*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E61<>\"\",IFERROR(IF(AND(P$9>=$D61,P$9<=$E61),$F61/($E61+1-$D61),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D61,$F61*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E61<>\"\",IFERROR(IF(AND(Q$9>=$D61,Q$9<=$E61),$F61/($E61+1-$D61),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D61,$F61*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E61<>\"\",IFERROR(IF(AND(R$9>=$D61,R$9<=$E61),$F61/($E61+1-$D61),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D61,$F61*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E61<>\"\",IFERROR(IF(AND(S$9>=$D61,S$9<=$E61),$F61/($E61+1-$D61),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D61,$F61*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B62","v":"5138"},{"$f":"'Parks - Future Infrastructure'!G62","v":"Citywide"},{"$f":"'Parks - Future Infrastructure'!M62","v":2029},{"$f":"'Parks - Future Infrastructure'!N62","v":2029},{"$f":"'Parks - Future Infrastructure'!Y62","v":264058},0,{"$f":"IF($E62<>\"\",IFERROR(IF(AND(H$9>=$D62,H$9<=$E62),$F62/($E62+1-$D62),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D62,$F62*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E62<>\"\",IFERROR(IF(AND(I$9>=$D62,I$9<=$E62),$F62/($E62+1-$D62),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D62,$F62*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E62<>\"\",IFERROR(IF(AND(J$9>=$D62,J$9<=$E62),$F62/($E62+1-$D62),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D62,$F62*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E62<>\"\",IFERROR(IF(AND(K$9>=$D62,K$9<=$E62),$F62/($E62+1-$D62),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D62,$F62*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E62<>\"\",IFERROR(IF(AND(L$9>=$D62,L$9<=$E62),$F62/($E62+1-$D62),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D62,$F62*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E62<>\"\",IFERROR(IF(AND(M$9>=$D62,M$9<=$E62),$F62/($E62+1-$D62),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D62,$F62*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E62<>\"\",IFERROR(IF(AND(N$9>=$D62,N$9<=$E62),$F62/($E62+1-$D62),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D62,$F62*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E62<>\"\",IFERROR(IF(AND(O$9>=$D62,O$9<=$E62),$F62/($E62+1-$D62),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D62,$F62*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E62<>\"\",IFERROR(IF(AND(P$9>=$D62,P$9<=$E62),$F62/($E62+1-$D62),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D62,$F62*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E62<>\"\",IFERROR(IF(AND(Q$9>=$D62,Q$9<=$E62),$F62/($E62+1-$D62),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D62,$F62*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E62<>\"\",IFERROR(IF(AND(R$9>=$D62,R$9<=$E62),$F62/($E62+1-$D62),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D62,$F62*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E62<>\"\",IFERROR(IF(AND(S$9>=$D62,S$9<=$E62),$F62/($E62+1-$D62),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D62,$F62*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B63","v":"5139"},{"$f":"'Parks - Future Infrastructure'!G63","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!M63","v":2031},{"$f":"'Parks - Future Infrastructure'!N63","v":2031},{"$f":"'Parks - Future Infrastructure'!Y63","v":63006},0,{"$f":"IF($E63<>\"\",IFERROR(IF(AND(H$9>=$D63,H$9<=$E63),$F63/($E63+1-$D63),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D63,$F63*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E63<>\"\",IFERROR(IF(AND(I$9>=$D63,I$9<=$E63),$F63/($E63+1-$D63),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D63,$F63*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E63<>\"\",IFERROR(IF(AND(J$9>=$D63,J$9<=$E63),$F63/($E63+1-$D63),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D63,$F63*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E63<>\"\",IFERROR(IF(AND(K$9>=$D63,K$9<=$E63),$F63/($E63+1-$D63),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D63,$F63*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E63<>\"\",IFERROR(IF(AND(L$9>=$D63,L$9<=$E63),$F63/($E63+1-$D63),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D63,$F63*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E63<>\"\",IFERROR(IF(AND(M$9>=$D63,M$9<=$E63),$F63/($E63+1-$D63),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D63,$F63*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E63<>\"\",IFERROR(IF(AND(N$9>=$D63,N$9<=$E63),$F63/($E63+1-$D63),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D63,$F63*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E63<>\"\",IFERROR(IF(AND(O$9>=$D63,O$9<=$E63),$F63/($E63+1-$D63),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D63,$F63*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E63<>\"\",IFERROR(IF(AND(P$9>=$D63,P$9<=$E63),$F63/($E63+1-$D63),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D63,$F63*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E63<>\"\",IFERROR(IF(AND(Q$9>=$D63,Q$9<=$E63),$F63/($E63+1-$D63),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D63,$F63*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E63<>\"\",IFERROR(IF(AND(R$9>=$D63,R$9<=$E63),$F63/($E63+1-$D63),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D63,$F63*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E63<>\"\",IFERROR(IF(AND(S$9>=$D63,S$9<=$E63),$F63/($E63+1-$D63),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D63,$F63*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B64","v":"5146"},{"$f":"'Parks - Future Infrastructure'!G64","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!M64","v":2031},{"$f":"'Parks - Future Infrastructure'!N64","v":2031},{"$f":"'Parks - Future Infrastructure'!Y64","v":148666},0,{"$f":"IF($E64<>\"\",IFERROR(IF(AND(H$9>=$D64,H$9<=$E64),$F64/($E64+1-$D64),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D64,$F64*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E64<>\"\",IFERROR(IF(AND(I$9>=$D64,I$9<=$E64),$F64/($E64+1-$D64),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D64,$F64*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E64<>\"\",IFERROR(IF(AND(J$9>=$D64,J$9<=$E64),$F64/($E64+1-$D64),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D64,$F64*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E64<>\"\",IFERROR(IF(AND(K$9>=$D64,K$9<=$E64),$F64/($E64+1-$D64),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D64,$F64*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E64<>\"\",IFERROR(IF(AND(L$9>=$D64,L$9<=$E64),$F64/($E64+1-$D64),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D64,$F64*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E64<>\"\",IFERROR(IF(AND(M$9>=$D64,M$9<=$E64),$F64/($E64+1-$D64),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D64,$F64*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E64<>\"\",IFERROR(IF(AND(N$9>=$D64,N$9<=$E64),$F64/($E64+1-$D64),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D64,$F64*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E64<>\"\",IFERROR(IF(AND(O$9>=$D64,O$9<=$E64),$F64/($E64+1-$D64),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D64,$F64*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E64<>\"\",IFERROR(IF(AND(P$9>=$D64,P$9<=$E64),$F64/($E64+1-$D64),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D64,$F64*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E64<>\"\",IFERROR(IF(AND(Q$9>=$D64,Q$9<=$E64),$F64/($E64+1-$D64),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D64,$F64*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E64<>\"\",IFERROR(IF(AND(R$9>=$D64,R$9<=$E64),$F64/($E64+1-$D64),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D64,$F64*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E64<>\"\",IFERROR(IF(AND(S$9>=$D64,S$9<=$E64),$F64/($E64+1-$D64),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D64,$F64*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B65","v":"5156"},{"$f":"'Parks - Future Infrastructure'!G65","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!M65","v":2027},{"$f":"'Parks - Future Infrastructure'!N65","v":2027},{"$f":"'Parks - Future Infrastructure'!Y65","v":147958},85551.8846393532,{"$f":"IF($E65<>\"\",IFERROR(IF(AND(H$9>=$D65,H$9<=$E65),$F65/($E65+1-$D65),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D65,$F65*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E65<>\"\",IFERROR(IF(AND(I$9>=$D65,I$9<=$E65),$F65/($E65+1-$D65),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D65,$F65*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E65<>\"\",IFERROR(IF(AND(J$9>=$D65,J$9<=$E65),$F65/($E65+1-$D65),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D65,$F65*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E65<>\"\",IFERROR(IF(AND(K$9>=$D65,K$9<=$E65),$F65/($E65+1-$D65),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D65,$F65*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E65<>\"\",IFERROR(IF(AND(L$9>=$D65,L$9<=$E65),$F65/($E65+1-$D65),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D65,$F65*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E65<>\"\",IFERROR(IF(AND(M$9>=$D65,M$9<=$E65),$F65/($E65+1-$D65),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D65,$F65*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E65<>\"\",IFERROR(IF(AND(N$9>=$D65,N$9<=$E65),$F65/($E65+1-$D65),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D65,$F65*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E65<>\"\",IFERROR(IF(AND(O$9>=$D65,O$9<=$E65),$F65/($E65+1-$D65),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D65,$F65*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E65<>\"\",IFERROR(IF(AND(P$9>=$D65,P$9<=$E65),$F65/($E65+1-$D65),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D65,$F65*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E65<>\"\",IFERROR(IF(AND(Q$9>=$D65,Q$9<=$E65),$F65/($E65+1-$D65),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D65,$F65*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E65<>\"\",IFERROR(IF(AND(R$9>=$D65,R$9<=$E65),$F65/($E65+1-$D65),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D65,$F65*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E65<>\"\",IFERROR(IF(AND(S$9>=$D65,S$9<=$E65),$F65/($E65+1-$D65),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D65,$F65*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":190521.5662385305}]
[null,{"$f":"'Parks - Future Infrastructure'!B66","v":"5158"},{"$f":"'Parks - Future Infrastructure'!G66","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!M66","v":2027},{"$f":"'Parks - Future Infrastructure'!N66","v":2027},{"$f":"'Parks - Future Infrastructure'!Y66","v":14159},8186.9796469849689,{"$f":"IF($E66<>\"\",IFERROR(IF(AND(H$9>=$D66,H$9<=$E66),$F66/($E66+1-$D66),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D66,$F66*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E66<>\"\",IFERROR(IF(AND(I$9>=$D66,I$9<=$E66),$F66/($E66+1-$D66),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D66,$F66*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E66<>\"\",IFERROR(IF(AND(J$9>=$D66,J$9<=$E66),$F66/($E66+1-$D66),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D66,$F66*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E66<>\"\",IFERROR(IF(AND(K$9>=$D66,K$9<=$E66),$F66/($E66+1-$D66),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D66,$F66*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E66<>\"\",IFERROR(IF(AND(L$9>=$D66,L$9<=$E66),$F66/($E66+1-$D66),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D66,$F66*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E66<>\"\",IFERROR(IF(AND(M$9>=$D66,M$9<=$E66),$F66/($E66+1-$D66),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D66,$F66*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E66<>\"\",IFERROR(IF(AND(N$9>=$D66,N$9<=$E66),$F66/($E66+1-$D66),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D66,$F66*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E66<>\"\",IFERROR(IF(AND(O$9>=$D66,O$9<=$E66),$F66/($E66+1-$D66),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D66,$F66*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E66<>\"\",IFERROR(IF(AND(P$9>=$D66,P$9<=$E66),$F66/($E66+1-$D66),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D66,$F66*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E66<>\"\",IFERROR(IF(AND(Q$9>=$D66,Q$9<=$E66),$F66/($E66+1-$D66),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D66,$F66*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E66<>\"\",IFERROR(IF(AND(R$9>=$D66,R$9<=$E66),$F66/($E66+1-$D66),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D66,$F66*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E66<>\"\",IFERROR(IF(AND(S$9>=$D66,S$9<=$E66),$F66/($E66+1-$D66),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D66,$F66*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":18232.166265908931}]
[null,{"$f":"'Parks - Future Infrastructure'!B67","v":"5159"},{"$f":"'Parks - Future Infrastructure'!G67","v":"Citywide"},{"$f":"'Parks - Future Infrastructure'!M67","v":2027},{"$f":"'Parks - Future Infrastructure'!N67","v":2027},{"$f":"'Parks - Future Infrastructure'!Y67","v":846394},489399.70699415193,{"$f":"IF($E67<>\"\",IFERROR(IF(AND(H$9>=$D67,H$9<=$E67),$F67/($E67+1-$D67),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D67,$F67*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E67<>\"\",IFERROR(IF(AND(I$9>=$D67,I$9<=$E67),$F67/($E67+1-$D67),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D67,$F67*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E67<>\"\",IFERROR(IF(AND(J$9>=$D67,J$9<=$E67),$F67/($E67+1-$D67),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D67,$F67*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E67<>\"\",IFERROR(IF(AND(K$9>=$D67,K$9<=$E67),$F67/($E67+1-$D67),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D67,$F67*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E67<>\"\",IFERROR(IF(AND(L$9>=$D67,L$9<=$E67),$F67/($E67+1-$D67),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D67,$F67*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E67<>\"\",IFERROR(IF(AND(M$9>=$D67,M$9<=$E67),$F67/($E67+1-$D67),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D67,$F67*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E67<>\"\",IFERROR(IF(AND(N$9>=$D67,N$9<=$E67),$F67/($E67+1-$D67),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D67,$F67*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E67<>\"\",IFERROR(IF(AND(O$9>=$D67,O$9<=$E67),$F67/($E67+1-$D67),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D67,$F67*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E67<>\"\",IFERROR(IF(AND(P$9>=$D67,P$9<=$E67),$F67/($E67+1-$D67),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D67,$F67*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E67<>\"\",IFERROR(IF(AND(Q$9>=$D67,Q$9<=$E67),$F67/($E67+1-$D67),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D67,$F67*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E67<>\"\",IFERROR(IF(AND(R$9>=$D67,R$9<=$E67),$F67/($E67+1-$D67),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D67,$F67*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E67<>\"\",IFERROR(IF(AND(S$9>=$D67,S$9<=$E67),$F67/($E67+1-$D67),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D67,$F67*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":1089878.9557502454}]
[null,{"$f":"'Parks - Future Infrastructure'!B68","v":"5161"},{"$f":"'Parks - Future Infrastructure'!G68","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!M68","v":2027},{"$f":"'Parks - Future Infrastructure'!N68","v":2027},{"$f":"'Parks - Future Infrastructure'!Y68","v":249192},144087.14119581031,{"$f":"IF($E68<>\"\",IFERROR(IF(AND(H$9>=$D68,H$9<=$E68),$F68/($E68+1-$D68),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D68,$F68*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E68<>\"\",IFERROR(IF(AND(I$9>=$D68,I$9<=$E68),$F68/($E68+1-$D68),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D68,$F68*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E68<>\"\",IFERROR(IF(AND(J$9>=$D68,J$9<=$E68),$F68/($E68+1-$D68),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D68,$F68*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E68<>\"\",IFERROR(IF(AND(K$9>=$D68,K$9<=$E68),$F68/($E68+1-$D68),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D68,$F68*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E68<>\"\",IFERROR(IF(AND(L$9>=$D68,L$9<=$E68),$F68/($E68+1-$D68),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D68,$F68*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E68<>\"\",IFERROR(IF(AND(M$9>=$D68,M$9<=$E68),$F68/($E68+1-$D68),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D68,$F68*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E68<>\"\",IFERROR(IF(AND(N$9>=$D68,N$9<=$E68),$F68/($E68+1-$D68),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D68,$F68*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E68<>\"\",IFERROR(IF(AND(O$9>=$D68,O$9<=$E68),$F68/($E68+1-$D68),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D68,$F68*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E68<>\"\",IFERROR(IF(AND(P$9>=$D68,P$9<=$E68),$F68/($E68+1-$D68),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D68,$F68*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E68<>\"\",IFERROR(IF(AND(Q$9>=$D68,Q$9<=$E68),$F68/($E68+1-$D68),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D68,$F68*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E68<>\"\",IFERROR(IF(AND(R$9>=$D68,R$9<=$E68),$F68/($E68+1-$D68),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D68,$F68*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E68<>\"\",IFERROR(IF(AND(S$9>=$D68,S$9<=$E68),$F68/($E68+1-$D68),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D68,$F68*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":320877.88517087209}]
[null,{"$f":"'Parks - Future Infrastructure'!B69","v":"5166"},{"$f":"'Parks - Future Infrastructure'!G69","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!M69","v":2031},{"$f":"'Parks - Future Infrastructure'!N69","v":2031},{"$f":"'Parks - Future Infrastructure'!Y69","v":104774},0,{"$f":"IF($E69<>\"\",IFERROR(IF(AND(H$9>=$D69,H$9<=$E69),$F69/($E69+1-$D69),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D69,$F69*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E69<>\"\",IFERROR(IF(AND(I$9>=$D69,I$9<=$E69),$F69/($E69+1-$D69),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D69,$F69*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E69<>\"\",IFERROR(IF(AND(J$9>=$D69,J$9<=$E69),$F69/($E69+1-$D69),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D69,$F69*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E69<>\"\",IFERROR(IF(AND(K$9>=$D69,K$9<=$E69),$F69/($E69+1-$D69),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D69,$F69*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E69<>\"\",IFERROR(IF(AND(L$9>=$D69,L$9<=$E69),$F69/($E69+1-$D69),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D69,$F69*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E69<>\"\",IFERROR(IF(AND(M$9>=$D69,M$9<=$E69),$F69/($E69+1-$D69),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D69,$F69*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E69<>\"\",IFERROR(IF(AND(N$9>=$D69,N$9<=$E69),$F69/($E69+1-$D69),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D69,$F69*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E69<>\"\",IFERROR(IF(AND(O$9>=$D69,O$9<=$E69),$F69/($E69+1-$D69),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D69,$F69*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E69<>\"\",IFERROR(IF(AND(P$9>=$D69,P$9<=$E69),$F69/($E69+1-$D69),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D69,$F69*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E69<>\"\",IFERROR(IF(AND(Q$9>=$D69,Q$9<=$E69),$F69/($E69+1-$D69),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D69,$F69*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E69<>\"\",IFERROR(IF(AND(R$9>=$D69,R$9<=$E69),$F69/($E69+1-$D69),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D69,$F69*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E69<>\"\",IFERROR(IF(AND(S$9>=$D69,S$9<=$E69),$F69/($E69+1-$D69),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D69,$F69*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B70","v":"5167"},{"$f":"'Parks - Future Infrastructure'!G70","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!M70","v":2027},{"$f":"'Parks - Future Infrastructure'!N70","v":2027},{"$f":"'Parks - Future Infrastructure'!Y70","v":60174},34793.651619300348,{"$f":"IF($E70<>\"\",IFERROR(IF(AND(H$9>=$D70,H$9<=$E70),$F70/($E70+1-$D70),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D70,$F70*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E70<>\"\",IFERROR(IF(AND(I$9>=$D70,I$9<=$E70),$F70/($E70+1-$D70),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D70,$F70*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E70<>\"\",IFERROR(IF(AND(J$9>=$D70,J$9<=$E70),$F70/($E70+1-$D70),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D70,$F70*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E70<>\"\",IFERROR(IF(AND(K$9>=$D70,K$9<=$E70),$F70/($E70+1-$D70),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D70,$F70*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E70<>\"\",IFERROR(IF(AND(L$9>=$D70,L$9<=$E70),$F70/($E70+1-$D70),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D70,$F70*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E70<>\"\",IFERROR(IF(AND(M$9>=$D70,M$9<=$E70),$F70/($E70+1-$D70),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D70,$F70*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E70<>\"\",IFERROR(IF(AND(N$9>=$D70,N$9<=$E70),$F70/($E70+1-$D70),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D70,$F70*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E70<>\"\",IFERROR(IF(AND(O$9>=$D70,O$9<=$E70),$F70/($E70+1-$D70),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D70,$F70*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E70<>\"\",IFERROR(IF(AND(P$9>=$D70,P$9<=$E70),$F70/($E70+1-$D70),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D70,$F70*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E70<>\"\",IFERROR(IF(AND(Q$9>=$D70,Q$9<=$E70),$F70/($E70+1-$D70),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D70,$F70*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E70<>\"\",IFERROR(IF(AND(R$9>=$D70,R$9<=$E70),$F70/($E70+1-$D70),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D70,$F70*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E70<>\"\",IFERROR(IF(AND(S$9>=$D70,S$9<=$E70),$F70/($E70+1-$D70),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D70,$F70*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":77484.453201836572}]
[null,{"$f":"'Parks - Future Infrastructure'!B71","v":"5168"},{"$f":"'Parks - Future Infrastructure'!G71","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!M71","v":2027},{"$f":"'Parks - Future Infrastructure'!N71","v":2027},{"$f":"'Parks - Future Infrastructure'!Y71","v":18406},10642.668788926148,{"$f":"IF($E71<>\"\",IFERROR(IF(AND(H$9>=$D71,H$9<=$E71),$F71/($E71+1-$D71),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D71,$F71*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E71<>\"\",IFERROR(IF(AND(I$9>=$D71,I$9<=$E71),$F71/($E71+1-$D71),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D71,$F71*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E71<>\"\",IFERROR(IF(AND(J$9>=$D71,J$9<=$E71),$F71/($E71+1-$D71),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D71,$F71*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E71<>\"\",IFERROR(IF(AND(K$9>=$D71,K$9<=$E71),$F71/($E71+1-$D71),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D71,$F71*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E71<>\"\",IFERROR(IF(AND(L$9>=$D71,L$9<=$E71),$F71/($E71+1-$D71),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D71,$F71*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E71<>\"\",IFERROR(IF(AND(M$9>=$D71,M$9<=$E71),$F71/($E71+1-$D71),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D71,$F71*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E71<>\"\",IFERROR(IF(AND(N$9>=$D71,N$9<=$E71),$F71/($E71+1-$D71),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D71,$F71*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E71<>\"\",IFERROR(IF(AND(O$9>=$D71,O$9<=$E71),$F71/($E71+1-$D71),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D71,$F71*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E71<>\"\",IFERROR(IF(AND(P$9>=$D71,P$9<=$E71),$F71/($E71+1-$D71),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D71,$F71*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E71<>\"\",IFERROR(IF(AND(Q$9>=$D71,Q$9<=$E71),$F71/($E71+1-$D71),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D71,$F71*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E71<>\"\",IFERROR(IF(AND(R$9>=$D71,R$9<=$E71),$F71/($E71+1-$D71),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D71,$F71*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E71<>\"\",IFERROR(IF(AND(S$9>=$D71,S$9<=$E71),$F71/($E71+1-$D71),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D71,$F71*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":23700.914774371053}]
[null,{"$f":"'Parks - Future Infrastructure'!B72","v":"5172"},{"$f":"'Parks - Future Infrastructure'!G72","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!M72","v":2027},{"$f":"'Parks - Future Infrastructure'!N72","v":2027},{"$f":"'Parks - Future Infrastructure'!Y72","v":60174},34793.651619300348,{"$f":"IF($E72<>\"\",IFERROR(IF(AND(H$9>=$D72,H$9<=$E72),$F72/($E72+1-$D72),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D72,$F72*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E72<>\"\",IFERROR(IF(AND(I$9>=$D72,I$9<=$E72),$F72/($E72+1-$D72),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D72,$F72*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E72<>\"\",IFERROR(IF(AND(J$9>=$D72,J$9<=$E72),$F72/($E72+1-$D72),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D72,$F72*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E72<>\"\",IFERROR(IF(AND(K$9>=$D72,K$9<=$E72),$F72/($E72+1-$D72),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D72,$F72*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E72<>\"\",IFERROR(IF(AND(L$9>=$D72,L$9<=$E72),$F72/($E72+1-$D72),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D72,$F72*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E72<>\"\",IFERROR(IF(AND(M$9>=$D72,M$9<=$E72),$F72/($E72+1-$D72),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D72,$F72*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E72<>\"\",IFERROR(IF(AND(N$9>=$D72,N$9<=$E72),$F72/($E72+1-$D72),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D72,$F72*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E72<>\"\",IFERROR(IF(AND(O$9>=$D72,O$9<=$E72),$F72/($E72+1-$D72),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D72,$F72*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E72<>\"\",IFERROR(IF(AND(P$9>=$D72,P$9<=$E72),$F72/($E72+1-$D72),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D72,$F72*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E72<>\"\",IFERROR(IF(AND(Q$9>=$D72,Q$9<=$E72),$F72/($E72+1-$D72),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D72,$F72*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E72<>\"\",IFERROR(IF(AND(R$9>=$D72,R$9<=$E72),$F72/($E72+1-$D72),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D72,$F72*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E72<>\"\",IFERROR(IF(AND(S$9>=$D72,S$9<=$E72),$F72/($E72+1-$D72),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D72,$F72*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":77484.453201836572}]
[null,{"$f":"'Parks - Future Infrastructure'!B73","v":"5174"},{"$f":"'Parks - Future Infrastructure'!G73","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!M73","v":2031},{"$f":"'Parks - Future Infrastructure'!N73","v":2031},{"$f":"'Parks - Future Infrastructure'!Y73","v":44600},0,{"$f":"IF($E73<>\"\",IFERROR(IF(AND(H$9>=$D73,H$9<=$E73),$F73/($E73+1-$D73),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D73,$F73*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E73<>\"\",IFERROR(IF(AND(I$9>=$D73,I$9<=$E73),$F73/($E73+1-$D73),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D73,$F73*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E73<>\"\",IFERROR(IF(AND(J$9>=$D73,J$9<=$E73),$F73/($E73+1-$D73),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D73,$F73*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E73<>\"\",IFERROR(IF(AND(K$9>=$D73,K$9<=$E73),$F73/($E73+1-$D73),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D73,$F73*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E73<>\"\",IFERROR(IF(AND(L$9>=$D73,L$9<=$E73),$F73/($E73+1-$D73),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D73,$F73*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E73<>\"\",IFERROR(IF(AND(M$9>=$D73,M$9<=$E73),$F73/($E73+1-$D73),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D73,$F73*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E73<>\"\",IFERROR(IF(AND(N$9>=$D73,N$9<=$E73),$F73/($E73+1-$D73),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D73,$F73*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E73<>\"\",IFERROR(IF(AND(O$9>=$D73,O$9<=$E73),$F73/($E73+1-$D73),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D73,$F73*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E73<>\"\",IFERROR(IF(AND(P$9>=$D73,P$9<=$E73),$F73/($E73+1-$D73),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D73,$F73*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E73<>\"\",IFERROR(IF(AND(Q$9>=$D73,Q$9<=$E73),$F73/($E73+1-$D73),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D73,$F73*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E73<>\"\",IFERROR(IF(AND(R$9>=$D73,R$9<=$E73),$F73/($E73+1-$D73),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D73,$F73*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E73<>\"\",IFERROR(IF(AND(S$9>=$D73,S$9<=$E73),$F73/($E73+1-$D73),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D73,$F73*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B74","v":"5177"},{"$f":"'Parks - Future Infrastructure'!G74","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!M74","v":2027},{"$f":"'Parks - Future Infrastructure'!N74","v":2027},{"$f":"'Parks - Future Infrastructure'!Y74","v":63006},{"$f":"NPV(Park_ADR,I74:VR74)+H74","v":36431.163192169995},{"$f":"IF($E74<>\"\",IFERROR(IF(AND(H$9>=$D74,H$9<=$E74),$F74/($E74+1-$D74),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D74,$F74*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E74<>\"\",IFERROR(IF(AND(I$9>=$D74,I$9<=$E74),$F74/($E74+1-$D74),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D74,$F74*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E74<>\"\",IFERROR(IF(AND(J$9>=$D74,J$9<=$E74),$F74/($E74+1-$D74),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D74,$F74*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E74<>\"\",IFERROR(IF(AND(K$9>=$D74,K$9<=$E74),$F74/($E74+1-$D74),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D74,$F74*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E74<>\"\",IFERROR(IF(AND(L$9>=$D74,L$9<=$E74),$F74/($E74+1-$D74),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D74,$F74*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E74<>\"\",IFERROR(IF(AND(M$9>=$D74,M$9<=$E74),$F74/($E74+1-$D74),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D74,$F74*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E74<>\"\",IFERROR(IF(AND(N$9>=$D74,N$9<=$E74),$F74/($E74+1-$D74),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D74,$F74*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E74<>\"\",IFERROR(IF(AND(O$9>=$D74,O$9<=$E74),$F74/($E74+1-$D74),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D74,$F74*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E74<>\"\",IFERROR(IF(AND(P$9>=$D74,P$9<=$E74),$F74/($E74+1-$D74),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D74,$F74*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E74<>\"\",IFERROR(IF(AND(Q$9>=$D74,Q$9<=$E74),$F74/($E74+1-$D74),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D74,$F74*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E74<>\"\",IFERROR(IF(AND(R$9>=$D74,R$9<=$E74),$F74/($E74+1-$D74),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D74,$F74*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E74<>\"\",IFERROR(IF(AND(S$9>=$D74,S$9<=$E74),$F74/($E74+1-$D74),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D74,$F74*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":81131.143989678516}]
[null,{"$f":"'Parks - Future Infrastructure'!B75","v":"5179"},{"$f":"'Parks - Future Infrastructure'!G75","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!M75","v":2027},{"$f":"'Parks - Future Infrastructure'!N75","v":2027},{"$f":"'Parks - Future Infrastructure'!Y75","v":60174},34793.651619300348,{"$f":"IF($E75<>\"\",IFERROR(IF(AND(H$9>=$D75,H$9<=$E75),$F75/($E75+1-$D75),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D75,$F75*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E75<>\"\",IFERROR(IF(AND(I$9>=$D75,I$9<=$E75),$F75/($E75+1-$D75),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D75,$F75*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E75<>\"\",IFERROR(IF(AND(J$9>=$D75,J$9<=$E75),$F75/($E75+1-$D75),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D75,$F75*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E75<>\"\",IFERROR(IF(AND(K$9>=$D75,K$9<=$E75),$F75/($E75+1-$D75),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D75,$F75*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E75<>\"\",IFERROR(IF(AND(L$9>=$D75,L$9<=$E75),$F75/($E75+1-$D75),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D75,$F75*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E75<>\"\",IFERROR(IF(AND(M$9>=$D75,M$9<=$E75),$F75/($E75+1-$D75),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D75,$F75*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E75<>\"\",IFERROR(IF(AND(N$9>=$D75,N$9<=$E75),$F75/($E75+1-$D75),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D75,$F75*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E75<>\"\",IFERROR(IF(AND(O$9>=$D75,O$9<=$E75),$F75/($E75+1-$D75),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D75,$F75*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E75<>\"\",IFERROR(IF(AND(P$9>=$D75,P$9<=$E75),$F75/($E75+1-$D75),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D75,$F75*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E75<>\"\",IFERROR(IF(AND(Q$9>=$D75,Q$9<=$E75),$F75/($E75+1-$D75),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D75,$F75*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E75<>\"\",IFERROR(IF(AND(R$9>=$D75,R$9<=$E75),$F75/($E75+1-$D75),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D75,$F75*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E75<>\"\",IFERROR(IF(AND(S$9>=$D75,S$9<=$E75),$F75/($E75+1-$D75),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D75,$F75*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":77484.453201836572}]
[null,{"$f":"'Parks - Future Infrastructure'!B76","v":"5180"},{"$f":"'Parks - Future Infrastructure'!G76","v":"Citywide"},{"$f":"'Parks - Future Infrastructure'!M76","v":2031},{"$f":"'Parks - Future Infrastructure'!N76","v":2031},{"$f":"'Parks - Future Infrastructure'!Y76","v":4248},0,{"$f":"IF($E76<>\"\",IFERROR(IF(AND(H$9>=$D76,H$9<=$E76),$F76/($E76+1-$D76),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D76,$F76*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E76<>\"\",IFERROR(IF(AND(I$9>=$D76,I$9<=$E76),$F76/($E76+1-$D76),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D76,$F76*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E76<>\"\",IFERROR(IF(AND(J$9>=$D76,J$9<=$E76),$F76/($E76+1-$D76),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D76,$F76*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E76<>\"\",IFERROR(IF(AND(K$9>=$D76,K$9<=$E76),$F76/($E76+1-$D76),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D76,$F76*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E76<>\"\",IFERROR(IF(AND(L$9>=$D76,L$9<=$E76),$F76/($E76+1-$D76),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D76,$F76*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E76<>\"\",IFERROR(IF(AND(M$9>=$D76,M$9<=$E76),$F76/($E76+1-$D76),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D76,$F76*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E76<>\"\",IFERROR(IF(AND(N$9>=$D76,N$9<=$E76),$F76/($E76+1-$D76),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D76,$F76*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E76<>\"\",IFERROR(IF(AND(O$9>=$D76,O$9<=$E76),$F76/($E76+1-$D76),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D76,$F76*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E76<>\"\",IFERROR(IF(AND(P$9>=$D76,P$9<=$E76),$F76/($E76+1-$D76),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D76,$F76*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E76<>\"\",IFERROR(IF(AND(Q$9>=$D76,Q$9<=$E76),$F76/($E76+1-$D76),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D76,$F76*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E76<>\"\",IFERROR(IF(AND(R$9>=$D76,R$9<=$E76),$F76/($E76+1-$D76),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D76,$F76*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E76<>\"\",IFERROR(IF(AND(S$9>=$D76,S$9<=$E76),$F76/($E76+1-$D76),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D76,$F76*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B77","v":"5190"},{"$f":"'Parks - Future Infrastructure'!G77","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!M77","v":2027},{"$f":"'Parks - Future Infrastructure'!N77","v":2027},{"$f":"'Parks - Future Infrastructure'!Y77","v":314322},181746.43806763258,{"$f":"IF($E77<>\"\",IFERROR(IF(AND(H$9>=$D77,H$9<=$E77),$F77/($E77+1-$D77),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D77,$F77*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E77<>\"\",IFERROR(IF(AND(I$9>=$D77,I$9<=$E77),$F77/($E77+1-$D77),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D77,$F77*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E77<>\"\",IFERROR(IF(AND(J$9>=$D77,J$9<=$E77),$F77/($E77+1-$D77),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D77,$F77*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E77<>\"\",IFERROR(IF(AND(K$9>=$D77,K$9<=$E77),$F77/($E77+1-$D77),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D77,$F77*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E77<>\"\",IFERROR(IF(AND(L$9>=$D77,L$9<=$E77),$F77/($E77+1-$D77),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D77,$F77*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E77<>\"\",IFERROR(IF(AND(M$9>=$D77,M$9<=$E77),$F77/($E77+1-$D77),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D77,$F77*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E77<>\"\",IFERROR(IF(AND(N$9>=$D77,N$9<=$E77),$F77/($E77+1-$D77),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D77,$F77*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E77<>\"\",IFERROR(IF(AND(O$9>=$D77,O$9<=$E77),$F77/($E77+1-$D77),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D77,$F77*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E77<>\"\",IFERROR(IF(AND(P$9>=$D77,P$9<=$E77),$F77/($E77+1-$D77),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D77,$F77*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E77<>\"\",IFERROR(IF(AND(Q$9>=$D77,Q$9<=$E77),$F77/($E77+1-$D77),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D77,$F77*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E77<>\"\",IFERROR(IF(AND(R$9>=$D77,R$9<=$E77),$F77/($E77+1-$D77),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D77,$F77*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E77<>\"\",IFERROR(IF(AND(S$9>=$D77,S$9<=$E77),$F77/($E77+1-$D77),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D77,$F77*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":404744.04725143209}]
[null,{"$f":"'Parks - Future Infrastructure'!B78","v":"5192"},{"$f":"'Parks - Future Infrastructure'!G78","v":"2-District"},{"$f":"'Parks - Future Infrastructure'!M78","v":2027},{"$f":"'Parks - Future Infrastructure'!N78","v":2027},{"$f":"'Parks - Future Infrastructure'!Y78","v":799963},462552.49659870303,{"$f":"IF($E78<>\"\",IFERROR(IF(AND(H$9>=$D78,H$9<=$E78),$F78/($E78+1-$D78),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D78,$F78*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E78<>\"\",IFERROR(IF(AND(I$9>=$D78,I$9<=$E78),$F78/($E78+1-$D78),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D78,$F78*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E78<>\"\",IFERROR(IF(AND(J$9>=$D78,J$9<=$E78),$F78/($E78+1-$D78),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D78,$F78*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E78<>\"\",IFERROR(IF(AND(K$9>=$D78,K$9<=$E78),$F78/($E78+1-$D78),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D78,$F78*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E78<>\"\",IFERROR(IF(AND(L$9>=$D78,L$9<=$E78),$F78/($E78+1-$D78),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D78,$F78*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E78<>\"\",IFERROR(IF(AND(M$9>=$D78,M$9<=$E78),$F78/($E78+1-$D78),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D78,$F78*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E78<>\"\",IFERROR(IF(AND(N$9>=$D78,N$9<=$E78),$F78/($E78+1-$D78),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D78,$F78*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E78<>\"\",IFERROR(IF(AND(O$9>=$D78,O$9<=$E78),$F78/($E78+1-$D78),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D78,$F78*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E78<>\"\",IFERROR(IF(AND(P$9>=$D78,P$9<=$E78),$F78/($E78+1-$D78),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D78,$F78*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E78<>\"\",IFERROR(IF(AND(Q$9>=$D78,Q$9<=$E78),$F78/($E78+1-$D78),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D78,$F78*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E78<>\"\",IFERROR(IF(AND(R$9>=$D78,R$9<=$E78),$F78/($E78+1-$D78),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D78,$F78*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E78<>\"\",IFERROR(IF(AND(S$9>=$D78,S$9<=$E78),$F78/($E78+1-$D78),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D78,$F78*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":1030090.9967211883}]
[null,{"$f":"'Parks - Future Infrastructure'!B79","v":"5194"},{"$f":"'Parks - Future Infrastructure'!G79","v":"2-Local"},{"$f":"'Parks - Future Infrastructure'!M79","v":2027},{"$f":"'Parks - Future Infrastructure'!N79","v":2027},{"$f":"'Parks - Future Infrastructure'!Y79","v":4248},2456.2673593044815,{"$f":"IF($E79<>\"\",IFERROR(IF(AND(H$9>=$D79,H$9<=$E79),$F79/($E79+1-$D79),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D79,$F79*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E79<>\"\",IFERROR(IF(AND(I$9>=$D79,I$9<=$E79),$F79/($E79+1-$D79),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D79,$F79*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E79<>\"\",IFERROR(IF(AND(J$9>=$D79,J$9<=$E79),$F79/($E79+1-$D79),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D79,$F79*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E79<>\"\",IFERROR(IF(AND(K$9>=$D79,K$9<=$E79),$F79/($E79+1-$D79),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D79,$F79*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E79<>\"\",IFERROR(IF(AND(L$9>=$D79,L$9<=$E79),$F79/($E79+1-$D79),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D79,$F79*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E79<>\"\",IFERROR(IF(AND(M$9>=$D79,M$9<=$E79),$F79/($E79+1-$D79),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D79,$F79*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E79<>\"\",IFERROR(IF(AND(N$9>=$D79,N$9<=$E79),$F79/($E79+1-$D79),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D79,$F79*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E79<>\"\",IFERROR(IF(AND(O$9>=$D79,O$9<=$E79),$F79/($E79+1-$D79),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D79,$F79*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E79<>\"\",IFERROR(IF(AND(P$9>=$D79,P$9<=$E79),$F79/($E79+1-$D79),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D79,$F79*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E79<>\"\",IFERROR(IF(AND(Q$9>=$D79,Q$9<=$E79),$F79/($E79+1-$D79),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D79,$F79*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E79<>\"\",IFERROR(IF(AND(R$9>=$D79,R$9<=$E79),$F79/($E79+1-$D79),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D79,$F79*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E79<>\"\",IFERROR(IF(AND(S$9>=$D79,S$9<=$E79),$F79/($E79+1-$D79),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D79,$F79*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":5470.0361817629164}]
[null,{"$f":"'Parks - Future Infrastructure'!B80","v":"5209"},{"$f":"'Parks - Future Infrastructure'!G80","v":"3-Local"},{"$f":"'Parks - Future Infrastructure'!M80","v":2027},{"$f":"'Parks - Future Infrastructure'!N80","v":2027},{"$f":"'Parks - Future Infrastructure'!Y80","v":31149},18010.892649476289,{"$f":"IF($E80<>\"\",IFERROR(IF(AND(H$9>=$D80,H$9<=$E80),$F80/($E80+1-$D80),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D80,$F80*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E80<>\"\",IFERROR(IF(AND(I$9>=$D80,I$9<=$E80),$F80/($E80+1-$D80),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D80,$F80*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E80<>\"\",IFERROR(IF(AND(J$9>=$D80,J$9<=$E80),$F80/($E80+1-$D80),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D80,$F80*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E80<>\"\",IFERROR(IF(AND(K$9>=$D80,K$9<=$E80),$F80/($E80+1-$D80),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D80,$F80*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E80<>\"\",IFERROR(IF(AND(L$9>=$D80,L$9<=$E80),$F80/($E80+1-$D80),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D80,$F80*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E80<>\"\",IFERROR(IF(AND(M$9>=$D80,M$9<=$E80),$F80/($E80+1-$D80),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D80,$F80*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E80<>\"\",IFERROR(IF(AND(N$9>=$D80,N$9<=$E80),$F80/($E80+1-$D80),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D80,$F80*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E80<>\"\",IFERROR(IF(AND(O$9>=$D80,O$9<=$E80),$F80/($E80+1-$D80),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D80,$F80*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E80<>\"\",IFERROR(IF(AND(P$9>=$D80,P$9<=$E80),$F80/($E80+1-$D80),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D80,$F80*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E80<>\"\",IFERROR(IF(AND(Q$9>=$D80,Q$9<=$E80),$F80/($E80+1-$D80),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D80,$F80*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E80<>\"\",IFERROR(IF(AND(R$9>=$D80,R$9<=$E80),$F80/($E80+1-$D80),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D80,$F80*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E80<>\"\",IFERROR(IF(AND(S$9>=$D80,S$9<=$E80),$F80/($E80+1-$D80),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D80,$F80*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":40109.735646359011}]
[null,{"$f":"'Parks - Future Infrastructure'!B81","v":"5217"},{"$f":"'Parks - Future Infrastructure'!G81","v":"Citywide"},{"$f":"'Parks - Future Infrastructure'!M81","v":2018},{"$f":"'Parks - Future Infrastructure'!N81","v":2018},{"$f":"'Parks - Future Infrastructure'!Y81","v":31149},28196.029116230064,{"$f":"IF($E81<>\"\",IFERROR(IF(AND(H$9>=$D81,H$9<=$E81),$F81/($E81+1-$D81),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D81,$F81*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E81<>\"\",IFERROR(IF(AND(I$9>=$D81,I$9<=$E81),$F81/($E81+1-$D81),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D81,$F81*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E81<>\"\",IFERROR(IF(AND(J$9>=$D81,J$9<=$E81),$F81/($E81+1-$D81),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D81,$F81*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":32614.353927750588},{"$f":"IF($E81<>\"\",IFERROR(IF(AND(K$9>=$D81,K$9<=$E81),$F81/($E81+1-$D81),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D81,$F81*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E81<>\"\",IFERROR(IF(AND(L$9>=$D81,L$9<=$E81),$F81/($E81+1-$D81),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D81,$F81*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E81<>\"\",IFERROR(IF(AND(M$9>=$D81,M$9<=$E81),$F81/($E81+1-$D81),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D81,$F81*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E81<>\"\",IFERROR(IF(AND(N$9>=$D81,N$9<=$E81),$F81/($E81+1-$D81),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D81,$F81*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E81<>\"\",IFERROR(IF(AND(O$9>=$D81,O$9<=$E81),$F81/($E81+1-$D81),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D81,$F81*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E81<>\"\",IFERROR(IF(AND(P$9>=$D81,P$9<=$E81),$F81/($E81+1-$D81),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D81,$F81*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E81<>\"\",IFERROR(IF(AND(Q$9>=$D81,Q$9<=$E81),$F81/($E81+1-$D81),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D81,$F81*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E81<>\"\",IFERROR(IF(AND(R$9>=$D81,R$9<=$E81),$F81/($E81+1-$D81),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D81,$F81*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E81<>\"\",IFERROR(IF(AND(S$9>=$D81,S$9<=$E81),$F81/($E81+1-$D81),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D81,$F81*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B82","v":"5226"},{"$f":"'Parks - Future Infrastructure'!G82","v":"3-Local"},{"$f":"'Parks - Future Infrastructure'!M82","v":2027},{"$f":"'Parks - Future Infrastructure'!N82","v":2027},{"$f":"'Parks - Future Infrastructure'!Y82","v":4248},2456.2673593044815,{"$f":"IF($E82<>\"\",IFERROR(IF(AND(H$9>=$D82,H$9<=$E82),$F82/($E82+1-$D82),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D82,$F82*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E82<>\"\",IFERROR(IF(AND(I$9>=$D82,I$9<=$E82),$F82/($E82+1-$D82),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D82,$F82*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E82<>\"\",IFERROR(IF(AND(J$9>=$D82,J$9<=$E82),$F82/($E82+1-$D82),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D82,$F82*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E82<>\"\",IFERROR(IF(AND(K$9>=$D82,K$9<=$E82),$F82/($E82+1-$D82),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D82,$F82*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E82<>\"\",IFERROR(IF(AND(L$9>=$D82,L$9<=$E82),$F82/($E82+1-$D82),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D82,$F82*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E82<>\"\",IFERROR(IF(AND(M$9>=$D82,M$9<=$E82),$F82/($E82+1-$D82),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D82,$F82*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E82<>\"\",IFERROR(IF(AND(N$9>=$D82,N$9<=$E82),$F82/($E82+1-$D82),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D82,$F82*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E82<>\"\",IFERROR(IF(AND(O$9>=$D82,O$9<=$E82),$F82/($E82+1-$D82),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D82,$F82*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E82<>\"\",IFERROR(IF(AND(P$9>=$D82,P$9<=$E82),$F82/($E82+1-$D82),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D82,$F82*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E82<>\"\",IFERROR(IF(AND(Q$9>=$D82,Q$9<=$E82),$F82/($E82+1-$D82),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D82,$F82*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E82<>\"\",IFERROR(IF(AND(R$9>=$D82,R$9<=$E82),$F82/($E82+1-$D82),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D82,$F82*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E82<>\"\",IFERROR(IF(AND(S$9>=$D82,S$9<=$E82),$F82/($E82+1-$D82),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D82,$F82*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":5470.0361817629164}]
[null,{"$f":"'Parks - Future Infrastructure'!B83","v":"5230"},{"$f":"'Parks - Future Infrastructure'!G83","v":"3-District"},{"$f":"'Parks - Future Infrastructure'!M83","v":2027},{"$f":"'Parks - Future Infrastructure'!N83","v":2027},{"$f":"'Parks - Future Infrastructure'!Y83","v":53803},31109.828797706919,{"$f":"IF($E83<>\"\",IFERROR(IF(AND(H$9>=$D83,H$9<=$E83),$F83/($E83+1-$D83),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D83,$F83*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E83<>\"\",IFERROR(IF(AND(I$9>=$D83,I$9<=$E83),$F83/($E83+1-$D83),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D83,$F83*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E83<>\"\",IFERROR(IF(AND(J$9>=$D83,J$9<=$E83),$F83/($E83+1-$D83),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D83,$F83*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E83<>\"\",IFERROR(IF(AND(K$9>=$D83,K$9<=$E83),$F83/($E83+1-$D83),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D83,$F83*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E83<>\"\",IFERROR(IF(AND(L$9>=$D83,L$9<=$E83),$F83/($E83+1-$D83),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D83,$F83*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E83<>\"\",IFERROR(IF(AND(M$9>=$D83,M$9<=$E83),$F83/($E83+1-$D83),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D83,$F83*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E83<>\"\",IFERROR(IF(AND(N$9>=$D83,N$9<=$E83),$F83/($E83+1-$D83),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D83,$F83*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E83<>\"\",IFERROR(IF(AND(O$9>=$D83,O$9<=$E83),$F83/($E83+1-$D83),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D83,$F83*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E83<>\"\",IFERROR(IF(AND(P$9>=$D83,P$9<=$E83),$F83/($E83+1-$D83),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D83,$F83*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E83<>\"\",IFERROR(IF(AND(Q$9>=$D83,Q$9<=$E83),$F83/($E83+1-$D83),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D83,$F83*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E83<>\"\",IFERROR(IF(AND(R$9>=$D83,R$9<=$E83),$F83/($E83+1-$D83),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D83,$F83*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E83<>\"\",IFERROR(IF(AND(S$9>=$D83,S$9<=$E83),$F83/($E83+1-$D83),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D83,$F83*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":69280.686602492977}]
[null,{"$f":"'Parks - Future Infrastructure'!B84","v":"5232"},{"$f":"'Parks - Future Infrastructure'!G84","v":"3-Local"},{"$f":"'Parks - Future Infrastructure'!M84","v":2031},{"$f":"'Parks - Future Infrastructure'!N84","v":2031},{"$f":"'Parks - Future Infrastructure'!Y84","v":60174},0,{"$f":"IF($E84<>\"\",IFERROR(IF(AND(H$9>=$D84,H$9<=$E84),$F84/($E84+1-$D84),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D84,$F84*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E84<>\"\",IFERROR(IF(AND(I$9>=$D84,I$9<=$E84),$F84/($E84+1-$D84),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D84,$F84*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E84<>\"\",IFERROR(IF(AND(J$9>=$D84,J$9<=$E84),$F84/($E84+1-$D84),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D84,$F84*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E84<>\"\",IFERROR(IF(AND(K$9>=$D84,K$9<=$E84),$F84/($E84+1-$D84),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D84,$F84*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E84<>\"\",IFERROR(IF(AND(L$9>=$D84,L$9<=$E84),$F84/($E84+1-$D84),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D84,$F84*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E84<>\"\",IFERROR(IF(AND(M$9>=$D84,M$9<=$E84),$F84/($E84+1-$D84),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D84,$F84*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E84<>\"\",IFERROR(IF(AND(N$9>=$D84,N$9<=$E84),$F84/($E84+1-$D84),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D84,$F84*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E84<>\"\",IFERROR(IF(AND(O$9>=$D84,O$9<=$E84),$F84/($E84+1-$D84),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D84,$F84*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E84<>\"\",IFERROR(IF(AND(P$9>=$D84,P$9<=$E84),$F84/($E84+1-$D84),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D84,$F84*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E84<>\"\",IFERROR(IF(AND(Q$9>=$D84,Q$9<=$E84),$F84/($E84+1-$D84),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D84,$F84*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E84<>\"\",IFERROR(IF(AND(R$9>=$D84,R$9<=$E84),$F84/($E84+1-$D84),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D84,$F84*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E84<>\"\",IFERROR(IF(AND(S$9>=$D84,S$9<=$E84),$F84/($E84+1-$D84),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D84,$F84*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B85","v":"5234"},{"$f":"'Parks - Future Infrastructure'!G85","v":"3-Local"},{"$f":"'Parks - Future Infrastructure'!M85","v":2027},{"$f":"'Parks - Future Infrastructure'!N85","v":2027},{"$f":"'Parks - Future Infrastructure'!Y85","v":266890},154320.43209151906,{"$f":"IF($E85<>\"\",IFERROR(IF(AND(H$9>=$D85,H$9<=$E85),$F85/($E85+1-$D85),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D85,$F85*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E85<>\"\",IFERROR(IF(AND(I$9>=$D85,I$9<=$E85),$F85/($E85+1-$D85),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D85,$F85*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E85<>\"\",IFERROR(IF(AND(J$9>=$D85,J$9<=$E85),$F85/($E85+1-$D85),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D85,$F85*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E85<>\"\",IFERROR(IF(AND(K$9>=$D85,K$9<=$E85),$F85/($E85+1-$D85),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D85,$F85*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E85<>\"\",IFERROR(IF(AND(L$9>=$D85,L$9<=$E85),$F85/($E85+1-$D85),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D85,$F85*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E85<>\"\",IFERROR(IF(AND(M$9>=$D85,M$9<=$E85),$F85/($E85+1-$D85),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D85,$F85*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E85<>\"\",IFERROR(IF(AND(N$9>=$D85,N$9<=$E85),$F85/($E85+1-$D85),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D85,$F85*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E85<>\"\",IFERROR(IF(AND(O$9>=$D85,O$9<=$E85),$F85/($E85+1-$D85),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D85,$F85*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E85<>\"\",IFERROR(IF(AND(P$9>=$D85,P$9<=$E85),$F85/($E85+1-$D85),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D85,$F85*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E85<>\"\",IFERROR(IF(AND(Q$9>=$D85,Q$9<=$E85),$F85/($E85+1-$D85),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D85,$F85*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E85<>\"\",IFERROR(IF(AND(R$9>=$D85,R$9<=$E85),$F85/($E85+1-$D85),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D85,$F85*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E85<>\"\",IFERROR(IF(AND(S$9>=$D85,S$9<=$E85),$F85/($E85+1-$D85),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D85,$F85*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":343667.12724828266}]
[null,{"$f":"'Parks - Future Infrastructure'!B86","v":"5237"},{"$f":"'Parks - Future Infrastructure'!G86","v":"Citywide"},{"$f":"'Parks - Future Infrastructure'!M86","v":2020},{"$f":"'Parks - Future Infrastructure'!N86","v":2020},{"$f":"'Parks - Future Infrastructure'!Y86","v":1110711},910099.24946106225,{"$f":"IF($E86<>\"\",IFERROR(IF(AND(H$9>=$D86,H$9<=$E86),$F86/($E86+1-$D86),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D86,$F86*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E86<>\"\",IFERROR(IF(AND(I$9>=$D86,I$9<=$E86),$F86/($E86+1-$D86),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D86,$F86*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E86<>\"\",IFERROR(IF(AND(J$9>=$D86,J$9<=$E86),$F86/($E86+1-$D86),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D86,$F86*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E86<>\"\",IFERROR(IF(AND(K$9>=$D86,K$9<=$E86),$F86/($E86+1-$D86),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D86,$F86*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E86<>\"\",IFERROR(IF(AND(L$9>=$D86,L$9<=$E86),$F86/($E86+1-$D86),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D86,$F86*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":1217672.2675577155},{"$f":"IF($E86<>\"\",IFERROR(IF(AND(M$9>=$D86,M$9<=$E86),$F86/($E86+1-$D86),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D86,$F86*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E86<>\"\",IFERROR(IF(AND(N$9>=$D86,N$9<=$E86),$F86/($E86+1-$D86),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D86,$F86*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E86<>\"\",IFERROR(IF(AND(O$9>=$D86,O$9<=$E86),$F86/($E86+1-$D86),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D86,$F86*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E86<>\"\",IFERROR(IF(AND(P$9>=$D86,P$9<=$E86),$F86/($E86+1-$D86),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D86,$F86*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E86<>\"\",IFERROR(IF(AND(Q$9>=$D86,Q$9<=$E86),$F86/($E86+1-$D86),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D86,$F86*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E86<>\"\",IFERROR(IF(AND(R$9>=$D86,R$9<=$E86),$F86/($E86+1-$D86),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D86,$F86*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E86<>\"\",IFERROR(IF(AND(S$9>=$D86,S$9<=$E86),$F86/($E86+1-$D86),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D86,$F86*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B87","v":"5240"},{"$f":"'Parks - Future Infrastructure'!G87","v":"3-Local"},{"$f":"'Parks - Future Infrastructure'!M87","v":2027},{"$f":"'Parks - Future Infrastructure'!N87","v":2027},{"$f":"'Parks - Future Infrastructure'!Y87","v":60174},34793.651619300348,{"$f":"IF($E87<>\"\",IFERROR(IF(AND(H$9>=$D87,H$9<=$E87),$F87/($E87+1-$D87),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D87,$F87*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E87<>\"\",IFERROR(IF(AND(I$9>=$D87,I$9<=$E87),$F87/($E87+1-$D87),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D87,$F87*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E87<>\"\",IFERROR(IF(AND(J$9>=$D87,J$9<=$E87),$F87/($E87+1-$D87),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D87,$F87*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E87<>\"\",IFERROR(IF(AND(K$9>=$D87,K$9<=$E87),$F87/($E87+1-$D87),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D87,$F87*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E87<>\"\",IFERROR(IF(AND(L$9>=$D87,L$9<=$E87),$F87/($E87+1-$D87),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D87,$F87*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E87<>\"\",IFERROR(IF(AND(M$9>=$D87,M$9<=$E87),$F87/($E87+1-$D87),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D87,$F87*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E87<>\"\",IFERROR(IF(AND(N$9>=$D87,N$9<=$E87),$F87/($E87+1-$D87),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D87,$F87*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E87<>\"\",IFERROR(IF(AND(O$9>=$D87,O$9<=$E87),$F87/($E87+1-$D87),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D87,$F87*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E87<>\"\",IFERROR(IF(AND(P$9>=$D87,P$9<=$E87),$F87/($E87+1-$D87),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D87,$F87*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E87<>\"\",IFERROR(IF(AND(Q$9>=$D87,Q$9<=$E87),$F87/($E87+1-$D87),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D87,$F87*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E87<>\"\",IFERROR(IF(AND(R$9>=$D87,R$9<=$E87),$F87/($E87+1-$D87),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D87,$F87*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E87<>\"\",IFERROR(IF(AND(S$9>=$D87,S$9<=$E87),$F87/($E87+1-$D87),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D87,$F87*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":77484.453201836572}]
[null,{"$f":"'Parks - Future Infrastructure'!B88","v":"5247"},{"$f":"'Parks - Future Infrastructure'!G88","v":"3-Local"},{"$f":"'Parks - Future Infrastructure'!M88","v":2031},{"$f":"'Parks - Future Infrastructure'!N88","v":2031},{"$f":"'Parks - Future Infrastructure'!Y88","v":74333},0,{"$f":"IF($E88<>\"\",IFERROR(IF(AND(H$9>=$D88,H$9<=$E88),$F88/($E88+1-$D88),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D88,$F88*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E88<>\"\",IFERROR(IF(AND(I$9>=$D88,I$9<=$E88),$F88/($E88+1-$D88),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D88,$F88*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E88<>\"\",IFERROR(IF(AND(J$9>=$D88,J$9<=$E88),$F88/($E88+1-$D88),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D88,$F88*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E88<>\"\",IFERROR(IF(AND(K$9>=$D88,K$9<=$E88),$F88/($E88+1-$D88),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D88,$F88*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E88<>\"\",IFERROR(IF(AND(L$9>=$D88,L$9<=$E88),$F88/($E88+1-$D88),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D88,$F88*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E88<>\"\",IFERROR(IF(AND(M$9>=$D88,M$9<=$E88),$F88/($E88+1-$D88),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D88,$F88*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E88<>\"\",IFERROR(IF(AND(N$9>=$D88,N$9<=$E88),$F88/($E88+1-$D88),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D88,$F88*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E88<>\"\",IFERROR(IF(AND(O$9>=$D88,O$9<=$E88),$F88/($E88+1-$D88),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D88,$F88*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E88<>\"\",IFERROR(IF(AND(P$9>=$D88,P$9<=$E88),$F88/($E88+1-$D88),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D88,$F88*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E88<>\"\",IFERROR(IF(AND(Q$9>=$D88,Q$9<=$E88),$F88/($E88+1-$D88),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D88,$F88*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E88<>\"\",IFERROR(IF(AND(R$9>=$D88,R$9<=$E88),$F88/($E88+1-$D88),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D88,$F88*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E88<>\"\",IFERROR(IF(AND(S$9>=$D88,S$9<=$E88),$F88/($E88+1-$D88),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D88,$F88*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B89","v":"5249"},{"$f":"'Parks - Future Infrastructure'!G89","v":"3-Local"},{"$f":"'Parks - Future Infrastructure'!M89","v":2027},{"$f":"'Parks - Future Infrastructure'!N89","v":2027},{"$f":"'Parks - Future Infrastructure'!Y89","v":56635},32747.340370576574,{"$f":"IF($E89<>\"\",IFERROR(IF(AND(H$9>=$D89,H$9<=$E89),$F89/($E89+1-$D89),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D89,$F89*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E89<>\"\",IFERROR(IF(AND(I$9>=$D89,I$9<=$E89),$F89/($E89+1-$D89),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D89,$F89*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E89<>\"\",IFERROR(IF(AND(J$9>=$D89,J$9<=$E89),$F89/($E89+1-$D89),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D89,$F89*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E89<>\"\",IFERROR(IF(AND(K$9>=$D89,K$9<=$E89),$F89/($E89+1-$D89),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D89,$F89*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E89<>\"\",IFERROR(IF(AND(L$9>=$D89,L$9<=$E89),$F89/($E89+1-$D89),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D89,$F89*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E89<>\"\",IFERROR(IF(AND(M$9>=$D89,M$9<=$E89),$F89/($E89+1-$D89),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D89,$F89*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E89<>\"\",IFERROR(IF(AND(N$9>=$D89,N$9<=$E89),$F89/($E89+1-$D89),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D89,$F89*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E89<>\"\",IFERROR(IF(AND(O$9>=$D89,O$9<=$E89),$F89/($E89+1-$D89),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D89,$F89*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E89<>\"\",IFERROR(IF(AND(P$9>=$D89,P$9<=$E89),$F89/($E89+1-$D89),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D89,$F89*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E89<>\"\",IFERROR(IF(AND(Q$9>=$D89,Q$9<=$E89),$F89/($E89+1-$D89),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D89,$F89*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E89<>\"\",IFERROR(IF(AND(R$9>=$D89,R$9<=$E89),$F89/($E89+1-$D89),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D89,$F89*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E89<>\"\",IFERROR(IF(AND(S$9>=$D89,S$9<=$E89),$F89/($E89+1-$D89),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D89,$F89*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":72927.377390334921}]
[null,{"$f":"'Parks - Future Infrastructure'!B90","v":"5261"},{"$f":"'Parks - Future Infrastructure'!G90","v":"3-Local"},{"$f":"'Parks - Future Infrastructure'!M90","v":2027},{"$f":"'Parks - Future Infrastructure'!N90","v":2027},{"$f":"'Parks - Future Infrastructure'!Y90","v":181230},104790.33275111843,{"$f":"IF($E90<>\"\",IFERROR(IF(AND(H$9>=$D90,H$9<=$E90),$F90/($E90+1-$D90),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D90,$F90*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E90<>\"\",IFERROR(IF(AND(I$9>=$D90,I$9<=$E90),$F90/($E90+1-$D90),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D90,$F90*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E90<>\"\",IFERROR(IF(AND(J$9>=$D90,J$9<=$E90),$F90/($E90+1-$D90),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D90,$F90*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E90<>\"\",IFERROR(IF(AND(K$9>=$D90,K$9<=$E90),$F90/($E90+1-$D90),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D90,$F90*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E90<>\"\",IFERROR(IF(AND(L$9>=$D90,L$9<=$E90),$F90/($E90+1-$D90),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D90,$F90*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E90<>\"\",IFERROR(IF(AND(M$9>=$D90,M$9<=$E90),$F90/($E90+1-$D90),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D90,$F90*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E90<>\"\",IFERROR(IF(AND(N$9>=$D90,N$9<=$E90),$F90/($E90+1-$D90),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D90,$F90*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E90<>\"\",IFERROR(IF(AND(O$9>=$D90,O$9<=$E90),$F90/($E90+1-$D90),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D90,$F90*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E90<>\"\",IFERROR(IF(AND(P$9>=$D90,P$9<=$E90),$F90/($E90+1-$D90),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D90,$F90*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E90<>\"\",IFERROR(IF(AND(Q$9>=$D90,Q$9<=$E90),$F90/($E90+1-$D90),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D90,$F90*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E90<>\"\",IFERROR(IF(AND(R$9>=$D90,R$9<=$E90),$F90/($E90+1-$D90),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D90,$F90*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E90<>\"\",IFERROR(IF(AND(S$9>=$D90,S$9<=$E90),$F90/($E90+1-$D90),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D90,$F90*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":233365.03230247018}]
[null,{"$f":"'Parks - Future Infrastructure'!B91","v":"5265"},{"$f":"'Parks - Future Infrastructure'!G91","v":"3-Local"},{"$f":"'Parks - Future Infrastructure'!M91","v":2027},{"$f":"'Parks - Future Infrastructure'!N91","v":2027},{"$f":"'Parks - Future Infrastructure'!Y91","v":179815},103972.1551820469,{"$f":"IF($E91<>\"\",IFERROR(IF(AND(H$9>=$D91,H$9<=$E91),$F91/($E91+1-$D91),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D91,$F91*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E91<>\"\",IFERROR(IF(AND(I$9>=$D91,I$9<=$E91),$F91/($E91+1-$D91),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D91,$F91*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E91<>\"\",IFERROR(IF(AND(J$9>=$D91,J$9<=$E91),$F91/($E91+1-$D91),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D91,$F91*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E91<>\"\",IFERROR(IF(AND(K$9>=$D91,K$9<=$E91),$F91/($E91+1-$D91),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D91,$F91*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E91<>\"\",IFERROR(IF(AND(L$9>=$D91,L$9<=$E91),$F91/($E91+1-$D91),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D91,$F91*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E91<>\"\",IFERROR(IF(AND(M$9>=$D91,M$9<=$E91),$F91/($E91+1-$D91),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D91,$F91*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E91<>\"\",IFERROR(IF(AND(N$9>=$D91,N$9<=$E91),$F91/($E91+1-$D91),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D91,$F91*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E91<>\"\",IFERROR(IF(AND(O$9>=$D91,O$9<=$E91),$F91/($E91+1-$D91),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D91,$F91*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E91<>\"\",IFERROR(IF(AND(P$9>=$D91,P$9<=$E91),$F91/($E91+1-$D91),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D91,$F91*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E91<>\"\",IFERROR(IF(AND(Q$9>=$D91,Q$9<=$E91),$F91/($E91+1-$D91),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D91,$F91*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E91<>\"\",IFERROR(IF(AND(R$9>=$D91,R$9<=$E91),$F91/($E91+1-$D91),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D91,$F91*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E91<>\"\",IFERROR(IF(AND(S$9>=$D91,S$9<=$E91),$F91/($E91+1-$D91),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D91,$F91*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":231542.97458184999}]
[null,{"$f":"'Parks - Future Infrastructure'!B92","v":"5272"},{"$f":"'Parks - Future Infrastructure'!G92","v":"3-District"},{"$f":"'Parks - Future Infrastructure'!M92","v":2031},{"$f":"'Parks - Future Infrastructure'!N92","v":2031},{"$f":"'Parks - Future Infrastructure'!Y92","v":511127},0,{"$f":"IF($E92<>\"\",IFERROR(IF(AND(H$9>=$D92,H$9<=$E92),$F92/($E92+1-$D92),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D92,$F92*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E92<>\"\",IFERROR(IF(AND(I$9>=$D92,I$9<=$E92),$F92/($E92+1-$D92),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D92,$F92*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E92<>\"\",IFERROR(IF(AND(J$9>=$D92,J$9<=$E92),$F92/($E92+1-$D92),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D92,$F92*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E92<>\"\",IFERROR(IF(AND(K$9>=$D92,K$9<=$E92),$F92/($E92+1-$D92),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D92,$F92*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E92<>\"\",IFERROR(IF(AND(L$9>=$D92,L$9<=$E92),$F92/($E92+1-$D92),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D92,$F92*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E92<>\"\",IFERROR(IF(AND(M$9>=$D92,M$9<=$E92),$F92/($E92+1-$D92),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D92,$F92*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E92<>\"\",IFERROR(IF(AND(N$9>=$D92,N$9<=$E92),$F92/($E92+1-$D92),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D92,$F92*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E92<>\"\",IFERROR(IF(AND(O$9>=$D92,O$9<=$E92),$F92/($E92+1-$D92),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D92,$F92*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E92<>\"\",IFERROR(IF(AND(P$9>=$D92,P$9<=$E92),$F92/($E92+1-$D92),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D92,$F92*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E92<>\"\",IFERROR(IF(AND(Q$9>=$D92,Q$9<=$E92),$F92/($E92+1-$D92),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D92,$F92*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E92<>\"\",IFERROR(IF(AND(R$9>=$D92,R$9<=$E92),$F92/($E92+1-$D92),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D92,$F92*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E92<>\"\",IFERROR(IF(AND(S$9>=$D92,S$9<=$E92),$F92/($E92+1-$D92),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D92,$F92*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B93","v":"5274"},{"$f":"'Parks - Future Infrastructure'!G93","v":"3-Local"},{"$f":"'Parks - Future Infrastructure'!M93","v":2019},{"$f":"'Parks - Future Infrastructure'!N93","v":2019},{"$f":"'Parks - Future Infrastructure'!Y93","v":547939},471897.82454085565,{"$f":"IF($E93<>\"\",IFERROR(IF(AND(H$9>=$D93,H$9<=$E93),$F93/($E93+1-$D93),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D93,$F93*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E93<>\"\",IFERROR(IF(AND(I$9>=$D93,I$9<=$E93),$F93/($E93+1-$D93),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D93,$F93*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E93<>\"\",IFERROR(IF(AND(J$9>=$D93,J$9<=$E93),$F93/($E93+1-$D93),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D93,$F93*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E93<>\"\",IFERROR(IF(AND(K$9>=$D93,K$9<=$E93),$F93/($E93+1-$D93),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D93,$F93*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":587055.57865823898},{"$f":"IF($E93<>\"\",IFERROR(IF(AND(L$9>=$D93,L$9<=$E93),$F93/($E93+1-$D93),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D93,$F93*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E93<>\"\",IFERROR(IF(AND(M$9>=$D93,M$9<=$E93),$F93/($E93+1-$D93),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D93,$F93*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E93<>\"\",IFERROR(IF(AND(N$9>=$D93,N$9<=$E93),$F93/($E93+1-$D93),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D93,$F93*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E93<>\"\",IFERROR(IF(AND(O$9>=$D93,O$9<=$E93),$F93/($E93+1-$D93),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D93,$F93*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E93<>\"\",IFERROR(IF(AND(P$9>=$D93,P$9<=$E93),$F93/($E93+1-$D93),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D93,$F93*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E93<>\"\",IFERROR(IF(AND(Q$9>=$D93,Q$9<=$E93),$F93/($E93+1-$D93),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D93,$F93*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E93<>\"\",IFERROR(IF(AND(R$9>=$D93,R$9<=$E93),$F93/($E93+1-$D93),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D93,$F93*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E93<>\"\",IFERROR(IF(AND(S$9>=$D93,S$9<=$E93),$F93/($E93+1-$D93),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D93,$F93*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B94","v":"5275"},{"$f":"'Parks - Future Infrastructure'!G94","v":"3-District"},{"$f":"'Parks - Future Infrastructure'!M94","v":2031},{"$f":"'Parks - Future Infrastructure'!N94","v":2031},{"$f":"'Parks - Future Infrastructure'!Y94","v":152913},0,{"$f":"IF($E94<>\"\",IFERROR(IF(AND(H$9>=$D94,H$9<=$E94),$F94/($E94+1-$D94),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D94,$F94*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E94<>\"\",IFERROR(IF(AND(I$9>=$D94,I$9<=$E94),$F94/($E94+1-$D94),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D94,$F94*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E94<>\"\",IFERROR(IF(AND(J$9>=$D94,J$9<=$E94),$F94/($E94+1-$D94),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D94,$F94*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E94<>\"\",IFERROR(IF(AND(K$9>=$D94,K$9<=$E94),$F94/($E94+1-$D94),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D94,$F94*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E94<>\"\",IFERROR(IF(AND(L$9>=$D94,L$9<=$E94),$F94/($E94+1-$D94),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D94,$F94*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E94<>\"\",IFERROR(IF(AND(M$9>=$D94,M$9<=$E94),$F94/($E94+1-$D94),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D94,$F94*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E94<>\"\",IFERROR(IF(AND(N$9>=$D94,N$9<=$E94),$F94/($E94+1-$D94),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D94,$F94*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E94<>\"\",IFERROR(IF(AND(O$9>=$D94,O$9<=$E94),$F94/($E94+1-$D94),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D94,$F94*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E94<>\"\",IFERROR(IF(AND(P$9>=$D94,P$9<=$E94),$F94/($E94+1-$D94),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D94,$F94*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E94<>\"\",IFERROR(IF(AND(Q$9>=$D94,Q$9<=$E94),$F94/($E94+1-$D94),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D94,$F94*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E94<>\"\",IFERROR(IF(AND(R$9>=$D94,R$9<=$E94),$F94/($E94+1-$D94),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D94,$F94*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E94<>\"\",IFERROR(IF(AND(S$9>=$D94,S$9<=$E94),$F94/($E94+1-$D94),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D94,$F94*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B95","v":"5277"},{"$f":"'Parks - Future Infrastructure'!G95","v":"3-Local"},{"$f":"'Parks - Future Infrastructure'!M95","v":2027},{"$f":"'Parks - Future Infrastructure'!N95","v":2027},{"$f":"'Parks - Future Infrastructure'!Y95","v":4248},2456.2673593044815,{"$f":"IF($E95<>\"\",IFERROR(IF(AND(H$9>=$D95,H$9<=$E95),$F95/($E95+1-$D95),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D95,$F95*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E95<>\"\",IFERROR(IF(AND(I$9>=$D95,I$9<=$E95),$F95/($E95+1-$D95),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D95,$F95*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E95<>\"\",IFERROR(IF(AND(J$9>=$D95,J$9<=$E95),$F95/($E95+1-$D95),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D95,$F95*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E95<>\"\",IFERROR(IF(AND(K$9>=$D95,K$9<=$E95),$F95/($E95+1-$D95),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D95,$F95*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E95<>\"\",IFERROR(IF(AND(L$9>=$D95,L$9<=$E95),$F95/($E95+1-$D95),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D95,$F95*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E95<>\"\",IFERROR(IF(AND(M$9>=$D95,M$9<=$E95),$F95/($E95+1-$D95),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D95,$F95*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E95<>\"\",IFERROR(IF(AND(N$9>=$D95,N$9<=$E95),$F95/($E95+1-$D95),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D95,$F95*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E95<>\"\",IFERROR(IF(AND(O$9>=$D95,O$9<=$E95),$F95/($E95+1-$D95),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D95,$F95*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E95<>\"\",IFERROR(IF(AND(P$9>=$D95,P$9<=$E95),$F95/($E95+1-$D95),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D95,$F95*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E95<>\"\",IFERROR(IF(AND(Q$9>=$D95,Q$9<=$E95),$F95/($E95+1-$D95),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D95,$F95*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E95<>\"\",IFERROR(IF(AND(R$9>=$D95,R$9<=$E95),$F95/($E95+1-$D95),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D95,$F95*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E95<>\"\",IFERROR(IF(AND(S$9>=$D95,S$9<=$E95),$F95/($E95+1-$D95),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D95,$F95*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":5470.0361817629164}]
[null,{"$f":"'Parks - Future Infrastructure'!B96","v":"5289"},{"$f":"'Parks - Future Infrastructure'!G96","v":"3-Local"},{"$f":"'Parks - Future Infrastructure'!M96","v":2031},{"$f":"'Parks - Future Infrastructure'!N96","v":2031},{"$f":"'Parks - Future Infrastructure'!Y96","v":104774},0,{"$f":"IF($E96<>\"\",IFERROR(IF(AND(H$9>=$D96,H$9<=$E96),$F96/($E96+1-$D96),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D96,$F96*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E96<>\"\",IFERROR(IF(AND(I$9>=$D96,I$9<=$E96),$F96/($E96+1-$D96),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D96,$F96*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E96<>\"\",IFERROR(IF(AND(J$9>=$D96,J$9<=$E96),$F96/($E96+1-$D96),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D96,$F96*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E96<>\"\",IFERROR(IF(AND(K$9>=$D96,K$9<=$E96),$F96/($E96+1-$D96),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D96,$F96*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E96<>\"\",IFERROR(IF(AND(L$9>=$D96,L$9<=$E96),$F96/($E96+1-$D96),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D96,$F96*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E96<>\"\",IFERROR(IF(AND(M$9>=$D96,M$9<=$E96),$F96/($E96+1-$D96),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D96,$F96*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E96<>\"\",IFERROR(IF(AND(N$9>=$D96,N$9<=$E96),$F96/($E96+1-$D96),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D96,$F96*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E96<>\"\",IFERROR(IF(AND(O$9>=$D96,O$9<=$E96),$F96/($E96+1-$D96),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D96,$F96*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E96<>\"\",IFERROR(IF(AND(P$9>=$D96,P$9<=$E96),$F96/($E96+1-$D96),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D96,$F96*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E96<>\"\",IFERROR(IF(AND(Q$9>=$D96,Q$9<=$E96),$F96/($E96+1-$D96),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D96,$F96*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E96<>\"\",IFERROR(IF(AND(R$9>=$D96,R$9<=$E96),$F96/($E96+1-$D96),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D96,$F96*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E96<>\"\",IFERROR(IF(AND(S$9>=$D96,S$9<=$E96),$F96/($E96+1-$D96),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D96,$F96*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B97","v":"5296"},{"$f":"'Parks - Future Infrastructure'!G97","v":"3-Local"},{"$f":"'Parks - Future Infrastructure'!M97","v":2027},{"$f":"'Parks - Future Infrastructure'!N97","v":2027},{"$f":"'Parks - Future Infrastructure'!Y97","v":60174},34793.651619300348,{"$f":"IF($E97<>\"\",IFERROR(IF(AND(H$9>=$D97,H$9<=$E97),$F97/($E97+1-$D97),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D97,$F97*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E97<>\"\",IFERROR(IF(AND(I$9>=$D97,I$9<=$E97),$F97/($E97+1-$D97),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D97,$F97*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E97<>\"\",IFERROR(IF(AND(J$9>=$D97,J$9<=$E97),$F97/($E97+1-$D97),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D97,$F97*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E97<>\"\",IFERROR(IF(AND(K$9>=$D97,K$9<=$E97),$F97/($E97+1-$D97),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D97,$F97*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E97<>\"\",IFERROR(IF(AND(L$9>=$D97,L$9<=$E97),$F97/($E97+1-$D97),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D97,$F97*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E97<>\"\",IFERROR(IF(AND(M$9>=$D97,M$9<=$E97),$F97/($E97+1-$D97),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D97,$F97*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E97<>\"\",IFERROR(IF(AND(N$9>=$D97,N$9<=$E97),$F97/($E97+1-$D97),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D97,$F97*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E97<>\"\",IFERROR(IF(AND(O$9>=$D97,O$9<=$E97),$F97/($E97+1-$D97),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D97,$F97*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E97<>\"\",IFERROR(IF(AND(P$9>=$D97,P$9<=$E97),$F97/($E97+1-$D97),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D97,$F97*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E97<>\"\",IFERROR(IF(AND(Q$9>=$D97,Q$9<=$E97),$F97/($E97+1-$D97),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D97,$F97*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E97<>\"\",IFERROR(IF(AND(R$9>=$D97,R$9<=$E97),$F97/($E97+1-$D97),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D97,$F97*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E97<>\"\",IFERROR(IF(AND(S$9>=$D97,S$9<=$E97),$F97/($E97+1-$D97),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D97,$F97*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":77484.453201836572}]
[null,{"$f":"'Parks - Future Infrastructure'!B98","v":"5303"},{"$f":"'Parks - Future Infrastructure'!G98","v":"3-Local"},{"$f":"'Parks - Future Infrastructure'!M98","v":2020},{"$f":"'Parks - Future Infrastructure'!N98","v":2020},{"$f":"'Parks - Future Infrastructure'!Y98","v":723506},592829.5187322133,{"$f":"IF($E98<>\"\",IFERROR(IF(AND(H$9>=$D98,H$9<=$E98),$F98/($E98+1-$D98),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D98,$F98*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E98<>\"\",IFERROR(IF(AND(I$9>=$D98,I$9<=$E98),$F98/($E98+1-$D98),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D98,$F98*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E98<>\"\",IFERROR(IF(AND(J$9>=$D98,J$9<=$E98),$F98/($E98+1-$D98),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D98,$F98*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E98<>\"\",IFERROR(IF(AND(K$9>=$D98,K$9<=$E98),$F98/($E98+1-$D98),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D98,$F98*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E98<>\"\",IFERROR(IF(AND(L$9>=$D98,L$9<=$E98),$F98/($E98+1-$D98),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D98,$F98*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":793179.49638710031},{"$f":"IF($E98<>\"\",IFERROR(IF(AND(M$9>=$D98,M$9<=$E98),$F98/($E98+1-$D98),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D98,$F98*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E98<>\"\",IFERROR(IF(AND(N$9>=$D98,N$9<=$E98),$F98/($E98+1-$D98),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D98,$F98*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E98<>\"\",IFERROR(IF(AND(O$9>=$D98,O$9<=$E98),$F98/($E98+1-$D98),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D98,$F98*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E98<>\"\",IFERROR(IF(AND(P$9>=$D98,P$9<=$E98),$F98/($E98+1-$D98),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D98,$F98*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E98<>\"\",IFERROR(IF(AND(Q$9>=$D98,Q$9<=$E98),$F98/($E98+1-$D98),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D98,$F98*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E98<>\"\",IFERROR(IF(AND(R$9>=$D98,R$9<=$E98),$F98/($E98+1-$D98),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D98,$F98*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E98<>\"\",IFERROR(IF(AND(S$9>=$D98,S$9<=$E98),$F98/($E98+1-$D98),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D98,$F98*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B99","v":"5305"},{"$f":"'Parks - Future Infrastructure'!G99","v":"3-Local"},{"$f":"'Parks - Future Infrastructure'!M99","v":2027},{"$f":"'Parks - Future Infrastructure'!N99","v":2027},{"$f":"'Parks - Future Infrastructure'!Y99","v":89907},51985.788482341806,{"$f":"IF($E99<>\"\",IFERROR(IF(AND(H$9>=$D99,H$9<=$E99),$F99/($E99+1-$D99),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D99,$F99*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E99<>\"\",IFERROR(IF(AND(I$9>=$D99,I$9<=$E99),$F99/($E99+1-$D99),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D99,$F99*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E99<>\"\",IFERROR(IF(AND(J$9>=$D99,J$9<=$E99),$F99/($E99+1-$D99),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D99,$F99*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E99<>\"\",IFERROR(IF(AND(K$9>=$D99,K$9<=$E99),$F99/($E99+1-$D99),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D99,$F99*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E99<>\"\",IFERROR(IF(AND(L$9>=$D99,L$9<=$E99),$F99/($E99+1-$D99),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D99,$F99*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E99<>\"\",IFERROR(IF(AND(M$9>=$D99,M$9<=$E99),$F99/($E99+1-$D99),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D99,$F99*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E99<>\"\",IFERROR(IF(AND(N$9>=$D99,N$9<=$E99),$F99/($E99+1-$D99),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D99,$F99*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E99<>\"\",IFERROR(IF(AND(O$9>=$D99,O$9<=$E99),$F99/($E99+1-$D99),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D99,$F99*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E99<>\"\",IFERROR(IF(AND(P$9>=$D99,P$9<=$E99),$F99/($E99+1-$D99),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D99,$F99*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E99<>\"\",IFERROR(IF(AND(Q$9>=$D99,Q$9<=$E99),$F99/($E99+1-$D99),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D99,$F99*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E99<>\"\",IFERROR(IF(AND(R$9>=$D99,R$9<=$E99),$F99/($E99+1-$D99),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D99,$F99*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E99<>\"\",IFERROR(IF(AND(S$9>=$D99,S$9<=$E99),$F99/($E99+1-$D99),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D99,$F99*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":115770.84345427461}]
[null,{"$f":"'Parks - Future Infrastructure'!B100","v":"5313"},{"$f":"'Parks - Future Infrastructure'!G100","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!M100","v":2029},{"$f":"'Parks - Future Infrastructure'!N100","v":2029},{"$f":"'Parks - Future Infrastructure'!Y100","v":132383},0,{"$f":"IF($E100<>\"\",IFERROR(IF(AND(H$9>=$D100,H$9<=$E100),$F100/($E100+1-$D100),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D100,$F100*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E100<>\"\",IFERROR(IF(AND(I$9>=$D100,I$9<=$E100),$F100/($E100+1-$D100),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D100,$F100*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E100<>\"\",IFERROR(IF(AND(J$9>=$D100,J$9<=$E100),$F100/($E100+1-$D100),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D100,$F100*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E100<>\"\",IFERROR(IF(AND(K$9>=$D100,K$9<=$E100),$F100/($E100+1-$D100),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D100,$F100*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E100<>\"\",IFERROR(IF(AND(L$9>=$D100,L$9<=$E100),$F100/($E100+1-$D100),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D100,$F100*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E100<>\"\",IFERROR(IF(AND(M$9>=$D100,M$9<=$E100),$F100/($E100+1-$D100),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D100,$F100*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E100<>\"\",IFERROR(IF(AND(N$9>=$D100,N$9<=$E100),$F100/($E100+1-$D100),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D100,$F100*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E100<>\"\",IFERROR(IF(AND(O$9>=$D100,O$9<=$E100),$F100/($E100+1-$D100),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D100,$F100*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E100<>\"\",IFERROR(IF(AND(P$9>=$D100,P$9<=$E100),$F100/($E100+1-$D100),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D100,$F100*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E100<>\"\",IFERROR(IF(AND(Q$9>=$D100,Q$9<=$E100),$F100/($E100+1-$D100),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D100,$F100*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E100<>\"\",IFERROR(IF(AND(R$9>=$D100,R$9<=$E100),$F100/($E100+1-$D100),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D100,$F100*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E100<>\"\",IFERROR(IF(AND(S$9>=$D100,S$9<=$E100),$F100/($E100+1-$D100),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D100,$F100*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B101","v":"5314"},{"$f":"'Parks - Future Infrastructure'!G101","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M101","v":2031},{"$f":"'Parks - Future Infrastructure'!N101","v":2031},{"$f":"'Parks - Future Infrastructure'!Y101","v":249192},0,{"$f":"IF($E101<>\"\",IFERROR(IF(AND(H$9>=$D101,H$9<=$E101),$F101/($E101+1-$D101),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D101,$F101*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E101<>\"\",IFERROR(IF(AND(I$9>=$D101,I$9<=$E101),$F101/($E101+1-$D101),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D101,$F101*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E101<>\"\",IFERROR(IF(AND(J$9>=$D101,J$9<=$E101),$F101/($E101+1-$D101),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D101,$F101*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E101<>\"\",IFERROR(IF(AND(K$9>=$D101,K$9<=$E101),$F101/($E101+1-$D101),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D101,$F101*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E101<>\"\",IFERROR(IF(AND(L$9>=$D101,L$9<=$E101),$F101/($E101+1-$D101),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D101,$F101*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E101<>\"\",IFERROR(IF(AND(M$9>=$D101,M$9<=$E101),$F101/($E101+1-$D101),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D101,$F101*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E101<>\"\",IFERROR(IF(AND(N$9>=$D101,N$9<=$E101),$F101/($E101+1-$D101),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D101,$F101*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E101<>\"\",IFERROR(IF(AND(O$9>=$D101,O$9<=$E101),$F101/($E101+1-$D101),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D101,$F101*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E101<>\"\",IFERROR(IF(AND(P$9>=$D101,P$9<=$E101),$F101/($E101+1-$D101),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D101,$F101*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E101<>\"\",IFERROR(IF(AND(Q$9>=$D101,Q$9<=$E101),$F101/($E101+1-$D101),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D101,$F101*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E101<>\"\",IFERROR(IF(AND(R$9>=$D101,R$9<=$E101),$F101/($E101+1-$D101),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D101,$F101*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E101<>\"\",IFERROR(IF(AND(S$9>=$D101,S$9<=$E101),$F101/($E101+1-$D101),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D101,$F101*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B102","v":"5315"},{"$f":"'Parks - Future Infrastructure'!G102","v":"6-District"},{"$f":"'Parks - Future Infrastructure'!M102","v":2029},{"$f":"'Parks - Future Infrastructure'!N102","v":2029},{"$f":"'Parks - Future Infrastructure'!Y102","v":414229},0,{"$f":"IF($E102<>\"\",IFERROR(IF(AND(H$9>=$D102,H$9<=$E102),$F102/($E102+1-$D102),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D102,$F102*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E102<>\"\",IFERROR(IF(AND(I$9>=$D102,I$9<=$E102),$F102/($E102+1-$D102),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D102,$F102*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E102<>\"\",IFERROR(IF(AND(J$9>=$D102,J$9<=$E102),$F102/($E102+1-$D102),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D102,$F102*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E102<>\"\",IFERROR(IF(AND(K$9>=$D102,K$9<=$E102),$F102/($E102+1-$D102),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D102,$F102*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E102<>\"\",IFERROR(IF(AND(L$9>=$D102,L$9<=$E102),$F102/($E102+1-$D102),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D102,$F102*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E102<>\"\",IFERROR(IF(AND(M$9>=$D102,M$9<=$E102),$F102/($E102+1-$D102),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D102,$F102*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E102<>\"\",IFERROR(IF(AND(N$9>=$D102,N$9<=$E102),$F102/($E102+1-$D102),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D102,$F102*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E102<>\"\",IFERROR(IF(AND(O$9>=$D102,O$9<=$E102),$F102/($E102+1-$D102),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D102,$F102*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E102<>\"\",IFERROR(IF(AND(P$9>=$D102,P$9<=$E102),$F102/($E102+1-$D102),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D102,$F102*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E102<>\"\",IFERROR(IF(AND(Q$9>=$D102,Q$9<=$E102),$F102/($E102+1-$D102),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D102,$F102*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E102<>\"\",IFERROR(IF(AND(R$9>=$D102,R$9<=$E102),$F102/($E102+1-$D102),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D102,$F102*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E102<>\"\",IFERROR(IF(AND(S$9>=$D102,S$9<=$E102),$F102/($E102+1-$D102),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D102,$F102*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B103","v":"5319"},{"$f":"'Parks - Future Infrastructure'!G103","v":"Citywide"},{"$f":"'Parks - Future Infrastructure'!M103","v":2019},{"$f":"'Parks - Future Infrastructure'!N103","v":2019},{"$f":"'Parks - Future Infrastructure'!Y103","v":239281},206074.36841320014,{"$f":"IF($E103<>\"\",IFERROR(IF(AND(H$9>=$D103,H$9<=$E103),$F103/($E103+1-$D103),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D103,$F103*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E103<>\"\",IFERROR(IF(AND(I$9>=$D103,I$9<=$E103),$F103/($E103+1-$D103),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D103,$F103*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E103<>\"\",IFERROR(IF(AND(J$9>=$D103,J$9<=$E103),$F103/($E103+1-$D103),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D103,$F103*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E103<>\"\",IFERROR(IF(AND(K$9>=$D103,K$9<=$E103),$F103/($E103+1-$D103),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D103,$F103*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":256362.92710853228},{"$f":"IF($E103<>\"\",IFERROR(IF(AND(L$9>=$D103,L$9<=$E103),$F103/($E103+1-$D103),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D103,$F103*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E103<>\"\",IFERROR(IF(AND(M$9>=$D103,M$9<=$E103),$F103/($E103+1-$D103),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D103,$F103*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E103<>\"\",IFERROR(IF(AND(N$9>=$D103,N$9<=$E103),$F103/($E103+1-$D103),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D103,$F103*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E103<>\"\",IFERROR(IF(AND(O$9>=$D103,O$9<=$E103),$F103/($E103+1-$D103),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D103,$F103*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E103<>\"\",IFERROR(IF(AND(P$9>=$D103,P$9<=$E103),$F103/($E103+1-$D103),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D103,$F103*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E103<>\"\",IFERROR(IF(AND(Q$9>=$D103,Q$9<=$E103),$F103/($E103+1-$D103),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D103,$F103*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E103<>\"\",IFERROR(IF(AND(R$9>=$D103,R$9<=$E103),$F103/($E103+1-$D103),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D103,$F103*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E103<>\"\",IFERROR(IF(AND(S$9>=$D103,S$9<=$E103),$F103/($E103+1-$D103),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D103,$F103*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B104","v":"5320"},{"$f":"'Parks - Future Infrastructure'!G104","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!M104","v":2029},{"$f":"'Parks - Future Infrastructure'!N104","v":2029},{"$f":"'Parks - Future Infrastructure'!Y104","v":14159},0,{"$f":"IF($E104<>\"\",IFERROR(IF(AND(H$9>=$D104,H$9<=$E104),$F104/($E104+1-$D104),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D104,$F104*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E104<>\"\",IFERROR(IF(AND(I$9>=$D104,I$9<=$E104),$F104/($E104+1-$D104),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D104,$F104*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E104<>\"\",IFERROR(IF(AND(J$9>=$D104,J$9<=$E104),$F104/($E104+1-$D104),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D104,$F104*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E104<>\"\",IFERROR(IF(AND(K$9>=$D104,K$9<=$E104),$F104/($E104+1-$D104),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D104,$F104*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E104<>\"\",IFERROR(IF(AND(L$9>=$D104,L$9<=$E104),$F104/($E104+1-$D104),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D104,$F104*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E104<>\"\",IFERROR(IF(AND(M$9>=$D104,M$9<=$E104),$F104/($E104+1-$D104),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D104,$F104*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E104<>\"\",IFERROR(IF(AND(N$9>=$D104,N$9<=$E104),$F104/($E104+1-$D104),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D104,$F104*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E104<>\"\",IFERROR(IF(AND(O$9>=$D104,O$9<=$E104),$F104/($E104+1-$D104),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D104,$F104*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E104<>\"\",IFERROR(IF(AND(P$9>=$D104,P$9<=$E104),$F104/($E104+1-$D104),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D104,$F104*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E104<>\"\",IFERROR(IF(AND(Q$9>=$D104,Q$9<=$E104),$F104/($E104+1-$D104),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D104,$F104*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E104<>\"\",IFERROR(IF(AND(R$9>=$D104,R$9<=$E104),$F104/($E104+1-$D104),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D104,$F104*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E104<>\"\",IFERROR(IF(AND(S$9>=$D104,S$9<=$E104),$F104/($E104+1-$D104),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D104,$F104*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B105","v":"5321"},{"$f":"'Parks - Future Infrastructure'!G105","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!M105","v":2029},{"$f":"'Parks - Future Infrastructure'!N105","v":2029},{"$f":"'Parks - Future Infrastructure'!Y105","v":14159},0,{"$f":"IF($E105<>\"\",IFERROR(IF(AND(H$9>=$D105,H$9<=$E105),$F105/($E105+1-$D105),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D105,$F105*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E105<>\"\",IFERROR(IF(AND(I$9>=$D105,I$9<=$E105),$F105/($E105+1-$D105),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D105,$F105*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E105<>\"\",IFERROR(IF(AND(J$9>=$D105,J$9<=$E105),$F105/($E105+1-$D105),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D105,$F105*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E105<>\"\",IFERROR(IF(AND(K$9>=$D105,K$9<=$E105),$F105/($E105+1-$D105),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D105,$F105*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E105<>\"\",IFERROR(IF(AND(L$9>=$D105,L$9<=$E105),$F105/($E105+1-$D105),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D105,$F105*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E105<>\"\",IFERROR(IF(AND(M$9>=$D105,M$9<=$E105),$F105/($E105+1-$D105),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D105,$F105*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E105<>\"\",IFERROR(IF(AND(N$9>=$D105,N$9<=$E105),$F105/($E105+1-$D105),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D105,$F105*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E105<>\"\",IFERROR(IF(AND(O$9>=$D105,O$9<=$E105),$F105/($E105+1-$D105),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D105,$F105*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E105<>\"\",IFERROR(IF(AND(P$9>=$D105,P$9<=$E105),$F105/($E105+1-$D105),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D105,$F105*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E105<>\"\",IFERROR(IF(AND(Q$9>=$D105,Q$9<=$E105),$F105/($E105+1-$D105),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D105,$F105*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E105<>\"\",IFERROR(IF(AND(R$9>=$D105,R$9<=$E105),$F105/($E105+1-$D105),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D105,$F105*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E105<>\"\",IFERROR(IF(AND(S$9>=$D105,S$9<=$E105),$F105/($E105+1-$D105),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D105,$F105*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B106","v":"5336"},{"$f":"'Parks - Future Infrastructure'!G106","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!M106","v":2029},{"$f":"'Parks - Future Infrastructure'!N106","v":2029},{"$f":"'Parks - Future Infrastructure'!Y106","v":44600},0,{"$f":"IF($E106<>\"\",IFERROR(IF(AND(H$9>=$D106,H$9<=$E106),$F106/($E106+1-$D106),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D106,$F106*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E106<>\"\",IFERROR(IF(AND(I$9>=$D106,I$9<=$E106),$F106/($E106+1-$D106),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D106,$F106*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E106<>\"\",IFERROR(IF(AND(J$9>=$D106,J$9<=$E106),$F106/($E106+1-$D106),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D106,$F106*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E106<>\"\",IFERROR(IF(AND(K$9>=$D106,K$9<=$E106),$F106/($E106+1-$D106),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D106,$F106*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E106<>\"\",IFERROR(IF(AND(L$9>=$D106,L$9<=$E106),$F106/($E106+1-$D106),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D106,$F106*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E106<>\"\",IFERROR(IF(AND(M$9>=$D106,M$9<=$E106),$F106/($E106+1-$D106),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D106,$F106*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E106<>\"\",IFERROR(IF(AND(N$9>=$D106,N$9<=$E106),$F106/($E106+1-$D106),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D106,$F106*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E106<>\"\",IFERROR(IF(AND(O$9>=$D106,O$9<=$E106),$F106/($E106+1-$D106),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D106,$F106*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E106<>\"\",IFERROR(IF(AND(P$9>=$D106,P$9<=$E106),$F106/($E106+1-$D106),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D106,$F106*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E106<>\"\",IFERROR(IF(AND(Q$9>=$D106,Q$9<=$E106),$F106/($E106+1-$D106),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D106,$F106*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E106<>\"\",IFERROR(IF(AND(R$9>=$D106,R$9<=$E106),$F106/($E106+1-$D106),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D106,$F106*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E106<>\"\",IFERROR(IF(AND(S$9>=$D106,S$9<=$E106),$F106/($E106+1-$D106),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D106,$F106*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B107","v":"5337"},{"$f":"'Parks - Future Infrastructure'!G107","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!M107","v":2026},{"$f":"'Parks - Future Infrastructure'!N107","v":2026},{"$f":"'Parks - Future Infrastructure'!Y107","v":249192},151444.42961830695,{"$f":"IF($E107<>\"\",IFERROR(IF(AND(H$9>=$D107,H$9<=$E107),$F107/($E107+1-$D107),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D107,$F107*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E107<>\"\",IFERROR(IF(AND(I$9>=$D107,I$9<=$E107),$F107/($E107+1-$D107),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D107,$F107*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E107<>\"\",IFERROR(IF(AND(J$9>=$D107,J$9<=$E107),$F107/($E107+1-$D107),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D107,$F107*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E107<>\"\",IFERROR(IF(AND(K$9>=$D107,K$9<=$E107),$F107/($E107+1-$D107),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D107,$F107*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E107<>\"\",IFERROR(IF(AND(L$9>=$D107,L$9<=$E107),$F107/($E107+1-$D107),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D107,$F107*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E107<>\"\",IFERROR(IF(AND(M$9>=$D107,M$9<=$E107),$F107/($E107+1-$D107),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D107,$F107*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E107<>\"\",IFERROR(IF(AND(N$9>=$D107,N$9<=$E107),$F107/($E107+1-$D107),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D107,$F107*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E107<>\"\",IFERROR(IF(AND(O$9>=$D107,O$9<=$E107),$F107/($E107+1-$D107),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D107,$F107*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E107<>\"\",IFERROR(IF(AND(P$9>=$D107,P$9<=$E107),$F107/($E107+1-$D107),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D107,$F107*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E107<>\"\",IFERROR(IF(AND(Q$9>=$D107,Q$9<=$E107),$F107/($E107+1-$D107),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D107,$F107*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E107<>\"\",IFERROR(IF(AND(R$9>=$D107,R$9<=$E107),$F107/($E107+1-$D107),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D107,$F107*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":313586.56730769249},{"$f":"IF($E107<>\"\",IFERROR(IF(AND(S$9>=$D107,S$9<=$E107),$F107/($E107+1-$D107),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D107,$F107*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B108","v":"5340"},{"$f":"'Parks - Future Infrastructure'!G108","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!M108","v":2026},{"$f":"'Parks - Future Infrastructure'!N108","v":2026},{"$f":"'Parks - Future Infrastructure'!Y108","v":60174},36570.263523114721,{"$f":"IF($E108<>\"\",IFERROR(IF(AND(H$9>=$D108,H$9<=$E108),$F108/($E108+1-$D108),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D108,$F108*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E108<>\"\",IFERROR(IF(AND(I$9>=$D108,I$9<=$E108),$F108/($E108+1-$D108),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D108,$F108*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E108<>\"\",IFERROR(IF(AND(J$9>=$D108,J$9<=$E108),$F108/($E108+1-$D108),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D108,$F108*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E108<>\"\",IFERROR(IF(AND(K$9>=$D108,K$9<=$E108),$F108/($E108+1-$D108),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D108,$F108*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E108<>\"\",IFERROR(IF(AND(L$9>=$D108,L$9<=$E108),$F108/($E108+1-$D108),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D108,$F108*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E108<>\"\",IFERROR(IF(AND(M$9>=$D108,M$9<=$E108),$F108/($E108+1-$D108),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D108,$F108*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E108<>\"\",IFERROR(IF(AND(N$9>=$D108,N$9<=$E108),$F108/($E108+1-$D108),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D108,$F108*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E108<>\"\",IFERROR(IF(AND(O$9>=$D108,O$9<=$E108),$F108/($E108+1-$D108),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D108,$F108*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E108<>\"\",IFERROR(IF(AND(P$9>=$D108,P$9<=$E108),$F108/($E108+1-$D108),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D108,$F108*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E108<>\"\",IFERROR(IF(AND(Q$9>=$D108,Q$9<=$E108),$F108/($E108+1-$D108),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D108,$F108*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E108<>\"\",IFERROR(IF(AND(R$9>=$D108,R$9<=$E108),$F108/($E108+1-$D108),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D108,$F108*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":75723.771634615434},{"$f":"IF($E108<>\"\",IFERROR(IF(AND(S$9>=$D108,S$9<=$E108),$F108/($E108+1-$D108),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D108,$F108*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B109","v":"5350-16"},{"$f":"'Parks - Future Infrastructure'!G109","v":"6-District"},{"$f":"'Parks - Future Infrastructure'!M109","v":2021},{"$f":"'Parks - Future Infrastructure'!N109","v":2021},{"$f":"'Parks - Future Infrastructure'!Y109","v":1127735},879157.45538687822,{"$f":"IF($E109<>\"\",IFERROR(IF(AND(H$9>=$D109,H$9<=$E109),$F109/($E109+1-$D109),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D109,$F109*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E109<>\"\",IFERROR(IF(AND(I$9>=$D109,I$9<=$E109),$F109/($E109+1-$D109),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D109,$F109*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E109<>\"\",IFERROR(IF(AND(J$9>=$D109,J$9<=$E109),$F109/($E109+1-$D109),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D109,$F109*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E109<>\"\",IFERROR(IF(AND(K$9>=$D109,K$9<=$E109),$F109/($E109+1-$D109),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D109,$F109*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E109<>\"\",IFERROR(IF(AND(L$9>=$D109,L$9<=$E109),$F109/($E109+1-$D109),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D109,$F109*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E109<>\"\",IFERROR(IF(AND(M$9>=$D109,M$9<=$E109),$F109/($E109+1-$D109),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D109,$F109*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":1265082.1761112572},{"$f":"IF($E109<>\"\",IFERROR(IF(AND(N$9>=$D109,N$9<=$E109),$F109/($E109+1-$D109),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D109,$F109*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E109<>\"\",IFERROR(IF(AND(O$9>=$D109,O$9<=$E109),$F109/($E109+1-$D109),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D109,$F109*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E109<>\"\",IFERROR(IF(AND(P$9>=$D109,P$9<=$E109),$F109/($E109+1-$D109),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D109,$F109*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E109<>\"\",IFERROR(IF(AND(Q$9>=$D109,Q$9<=$E109),$F109/($E109+1-$D109),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D109,$F109*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E109<>\"\",IFERROR(IF(AND(R$9>=$D109,R$9<=$E109),$F109/($E109+1-$D109),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D109,$F109*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E109<>\"\",IFERROR(IF(AND(S$9>=$D109,S$9<=$E109),$F109/($E109+1-$D109),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D109,$F109*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B110","v":"5350-21"},{"$f":"'Parks - Future Infrastructure'!G110","v":"6-District"},{"$f":"'Parks - Future Infrastructure'!M110","v":2026},{"$f":"'Parks - Future Infrastructure'!N110","v":2026},{"$f":"'Parks - Future Infrastructure'!Y110","v":134507},81745.545180702495,{"$f":"IF($E110<>\"\",IFERROR(IF(AND(H$9>=$D110,H$9<=$E110),$F110/($E110+1-$D110),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D110,$F110*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E110<>\"\",IFERROR(IF(AND(I$9>=$D110,I$9<=$E110),$F110/($E110+1-$D110),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D110,$F110*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E110<>\"\",IFERROR(IF(AND(J$9>=$D110,J$9<=$E110),$F110/($E110+1-$D110),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D110,$F110*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E110<>\"\",IFERROR(IF(AND(K$9>=$D110,K$9<=$E110),$F110/($E110+1-$D110),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D110,$F110*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E110<>\"\",IFERROR(IF(AND(L$9>=$D110,L$9<=$E110),$F110/($E110+1-$D110),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D110,$F110*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E110<>\"\",IFERROR(IF(AND(M$9>=$D110,M$9<=$E110),$F110/($E110+1-$D110),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D110,$F110*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E110<>\"\",IFERROR(IF(AND(N$9>=$D110,N$9<=$E110),$F110/($E110+1-$D110),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D110,$F110*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E110<>\"\",IFERROR(IF(AND(O$9>=$D110,O$9<=$E110),$F110/($E110+1-$D110),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D110,$F110*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E110<>\"\",IFERROR(IF(AND(P$9>=$D110,P$9<=$E110),$F110/($E110+1-$D110),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D110,$F110*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E110<>\"\",IFERROR(IF(AND(Q$9>=$D110,Q$9<=$E110),$F110/($E110+1-$D110),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D110,$F110*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E110<>\"\",IFERROR(IF(AND(R$9>=$D110,R$9<=$E110),$F110/($E110+1-$D110),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D110,$F110*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":169265.41947115396},{"$f":"IF($E110<>\"\",IFERROR(IF(AND(S$9>=$D110,S$9<=$E110),$F110/($E110+1-$D110),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D110,$F110*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B111","v":"5351"},{"$f":"'Parks - Future Infrastructure'!G111","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!M111","v":2029},{"$f":"'Parks - Future Infrastructure'!N111","v":2029},{"$f":"'Parks - Future Infrastructure'!Y111","v":204592},0,{"$f":"IF($E111<>\"\",IFERROR(IF(AND(H$9>=$D111,H$9<=$E111),$F111/($E111+1-$D111),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D111,$F111*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E111<>\"\",IFERROR(IF(AND(I$9>=$D111,I$9<=$E111),$F111/($E111+1-$D111),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D111,$F111*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E111<>\"\",IFERROR(IF(AND(J$9>=$D111,J$9<=$E111),$F111/($E111+1-$D111),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D111,$F111*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E111<>\"\",IFERROR(IF(AND(K$9>=$D111,K$9<=$E111),$F111/($E111+1-$D111),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D111,$F111*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E111<>\"\",IFERROR(IF(AND(L$9>=$D111,L$9<=$E111),$F111/($E111+1-$D111),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D111,$F111*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E111<>\"\",IFERROR(IF(AND(M$9>=$D111,M$9<=$E111),$F111/($E111+1-$D111),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D111,$F111*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E111<>\"\",IFERROR(IF(AND(N$9>=$D111,N$9<=$E111),$F111/($E111+1-$D111),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D111,$F111*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E111<>\"\",IFERROR(IF(AND(O$9>=$D111,O$9<=$E111),$F111/($E111+1-$D111),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D111,$F111*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E111<>\"\",IFERROR(IF(AND(P$9>=$D111,P$9<=$E111),$F111/($E111+1-$D111),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D111,$F111*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E111<>\"\",IFERROR(IF(AND(Q$9>=$D111,Q$9<=$E111),$F111/($E111+1-$D111),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D111,$F111*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E111<>\"\",IFERROR(IF(AND(R$9>=$D111,R$9<=$E111),$F111/($E111+1-$D111),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D111,$F111*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E111<>\"\",IFERROR(IF(AND(S$9>=$D111,S$9<=$E111),$F111/($E111+1-$D111),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D111,$F111*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B112","v":"5353"},{"$f":"'Parks - Future Infrastructure'!G112","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!M112","v":2022},{"$f":"'Parks - Future Infrastructure'!N112","v":2022},{"$f":"'Parks - Future Infrastructure'!Y112","v":115393},85587.627772293374,{"$f":"IF($E112<>\"\",IFERROR(IF(AND(H$9>=$D112,H$9<=$E112),$F112/($E112+1-$D112),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D112,$F112*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E112<>\"\",IFERROR(IF(AND(I$9>=$D112,I$9<=$E112),$F112/($E112+1-$D112),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D112,$F112*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E112<>\"\",IFERROR(IF(AND(J$9>=$D112,J$9<=$E112),$F112/($E112+1-$D112),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D112,$F112*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E112<>\"\",IFERROR(IF(AND(K$9>=$D112,K$9<=$E112),$F112/($E112+1-$D112),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D112,$F112*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E112<>\"\",IFERROR(IF(AND(L$9>=$D112,L$9<=$E112),$F112/($E112+1-$D112),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D112,$F112*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E112<>\"\",IFERROR(IF(AND(M$9>=$D112,M$9<=$E112),$F112/($E112+1-$D112),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D112,$F112*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E112<>\"\",IFERROR(IF(AND(N$9>=$D112,N$9<=$E112),$F112/($E112+1-$D112),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D112,$F112*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":132456.56173114266},{"$f":"IF($E112<>\"\",IFERROR(IF(AND(O$9>=$D112,O$9<=$E112),$F112/($E112+1-$D112),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D112,$F112*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E112<>\"\",IFERROR(IF(AND(P$9>=$D112,P$9<=$E112),$F112/($E112+1-$D112),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D112,$F112*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E112<>\"\",IFERROR(IF(AND(Q$9>=$D112,Q$9<=$E112),$F112/($E112+1-$D112),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D112,$F112*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E112<>\"\",IFERROR(IF(AND(R$9>=$D112,R$9<=$E112),$F112/($E112+1-$D112),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D112,$F112*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E112<>\"\",IFERROR(IF(AND(S$9>=$D112,S$9<=$E112),$F112/($E112+1-$D112),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D112,$F112*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B113","v":"5356"},{"$f":"'Parks - Future Infrastructure'!G113","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!M113","v":2029},{"$f":"'Parks - Future Infrastructure'!N113","v":2029},{"$f":"'Parks - Future Infrastructure'!Y113","v":87784},0,{"$f":"IF($E113<>\"\",IFERROR(IF(AND(H$9>=$D113,H$9<=$E113),$F113/($E113+1-$D113),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D113,$F113*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E113<>\"\",IFERROR(IF(AND(I$9>=$D113,I$9<=$E113),$F113/($E113+1-$D113),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D113,$F113*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E113<>\"\",IFERROR(IF(AND(J$9>=$D113,J$9<=$E113),$F113/($E113+1-$D113),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D113,$F113*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E113<>\"\",IFERROR(IF(AND(K$9>=$D113,K$9<=$E113),$F113/($E113+1-$D113),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D113,$F113*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E113<>\"\",IFERROR(IF(AND(L$9>=$D113,L$9<=$E113),$F113/($E113+1-$D113),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D113,$F113*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E113<>\"\",IFERROR(IF(AND(M$9>=$D113,M$9<=$E113),$F113/($E113+1-$D113),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D113,$F113*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E113<>\"\",IFERROR(IF(AND(N$9>=$D113,N$9<=$E113),$F113/($E113+1-$D113),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D113,$F113*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E113<>\"\",IFERROR(IF(AND(O$9>=$D113,O$9<=$E113),$F113/($E113+1-$D113),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D113,$F113*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E113<>\"\",IFERROR(IF(AND(P$9>=$D113,P$9<=$E113),$F113/($E113+1-$D113),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D113,$F113*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E113<>\"\",IFERROR(IF(AND(Q$9>=$D113,Q$9<=$E113),$F113/($E113+1-$D113),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D113,$F113*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E113<>\"\",IFERROR(IF(AND(R$9>=$D113,R$9<=$E113),$F113/($E113+1-$D113),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D113,$F113*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E113<>\"\",IFERROR(IF(AND(S$9>=$D113,S$9<=$E113),$F113/($E113+1-$D113),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D113,$F113*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B114","v":"5361"},{"$f":"'Parks - Future Infrastructure'!G114","v":"Citywide"},{"$f":"'Parks - Future Infrastructure'!M114","v":2029},{"$f":"'Parks - Future Infrastructure'!N114","v":2029},{"$f":"'Parks - Future Infrastructure'!Y114","v":60174},0,{"$f":"IF($E114<>\"\",IFERROR(IF(AND(H$9>=$D114,H$9<=$E114),$F114/($E114+1-$D114),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D114,$F114*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E114<>\"\",IFERROR(IF(AND(I$9>=$D114,I$9<=$E114),$F114/($E114+1-$D114),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D114,$F114*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E114<>\"\",IFERROR(IF(AND(J$9>=$D114,J$9<=$E114),$F114/($E114+1-$D114),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D114,$F114*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E114<>\"\",IFERROR(IF(AND(K$9>=$D114,K$9<=$E114),$F114/($E114+1-$D114),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D114,$F114*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E114<>\"\",IFERROR(IF(AND(L$9>=$D114,L$9<=$E114),$F114/($E114+1-$D114),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D114,$F114*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E114<>\"\",IFERROR(IF(AND(M$9>=$D114,M$9<=$E114),$F114/($E114+1-$D114),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D114,$F114*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E114<>\"\",IFERROR(IF(AND(N$9>=$D114,N$9<=$E114),$F114/($E114+1-$D114),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D114,$F114*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E114<>\"\",IFERROR(IF(AND(O$9>=$D114,O$9<=$E114),$F114/($E114+1-$D114),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D114,$F114*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E114<>\"\",IFERROR(IF(AND(P$9>=$D114,P$9<=$E114),$F114/($E114+1-$D114),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D114,$F114*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E114<>\"\",IFERROR(IF(AND(Q$9>=$D114,Q$9<=$E114),$F114/($E114+1-$D114),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D114,$F114*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E114<>\"\",IFERROR(IF(AND(R$9>=$D114,R$9<=$E114),$F114/($E114+1-$D114),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D114,$F114*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E114<>\"\",IFERROR(IF(AND(S$9>=$D114,S$9<=$E114),$F114/($E114+1-$D114),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D114,$F114*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B115","v":"5365"},{"$f":"'Parks - Future Infrastructure'!G115","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!M115","v":2029},{"$f":"'Parks - Future Infrastructure'!N115","v":2029},{"$f":"'Parks - Future Infrastructure'!Y115","v":28317},0,{"$f":"IF($E115<>\"\",IFERROR(IF(AND(H$9>=$D115,H$9<=$E115),$F115/($E115+1-$D115),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D115,$F115*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E115<>\"\",IFERROR(IF(AND(I$9>=$D115,I$9<=$E115),$F115/($E115+1-$D115),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D115,$F115*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E115<>\"\",IFERROR(IF(AND(J$9>=$D115,J$9<=$E115),$F115/($E115+1-$D115),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D115,$F115*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E115<>\"\",IFERROR(IF(AND(K$9>=$D115,K$9<=$E115),$F115/($E115+1-$D115),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D115,$F115*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E115<>\"\",IFERROR(IF(AND(L$9>=$D115,L$9<=$E115),$F115/($E115+1-$D115),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D115,$F115*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E115<>\"\",IFERROR(IF(AND(M$9>=$D115,M$9<=$E115),$F115/($E115+1-$D115),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D115,$F115*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E115<>\"\",IFERROR(IF(AND(N$9>=$D115,N$9<=$E115),$F115/($E115+1-$D115),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D115,$F115*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E115<>\"\",IFERROR(IF(AND(O$9>=$D115,O$9<=$E115),$F115/($E115+1-$D115),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D115,$F115*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E115<>\"\",IFERROR(IF(AND(P$9>=$D115,P$9<=$E115),$F115/($E115+1-$D115),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D115,$F115*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E115<>\"\",IFERROR(IF(AND(Q$9>=$D115,Q$9<=$E115),$F115/($E115+1-$D115),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D115,$F115*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E115<>\"\",IFERROR(IF(AND(R$9>=$D115,R$9<=$E115),$F115/($E115+1-$D115),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D115,$F115*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E115<>\"\",IFERROR(IF(AND(S$9>=$D115,S$9<=$E115),$F115/($E115+1-$D115),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D115,$F115*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B116","v":"5367"},{"$f":"'Parks - Future Infrastructure'!G116","v":"Citywide"},{"$f":"'Parks - Future Infrastructure'!M116","v":2021},{"$f":"'Parks - Future Infrastructure'!N116","v":2021},{"$f":"'Parks - Future Infrastructure'!Y116","v":4296437},3349407.9904853827,{"$f":"IF($E116<>\"\",IFERROR(IF(AND(H$9>=$D116,H$9<=$E116),$F116/($E116+1-$D116),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D116,$F116*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E116<>\"\",IFERROR(IF(AND(I$9>=$D116,I$9<=$E116),$F116/($E116+1-$D116),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D116,$F116*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E116<>\"\",IFERROR(IF(AND(J$9>=$D116,J$9<=$E116),$F116/($E116+1-$D116),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D116,$F116*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E116<>\"\",IFERROR(IF(AND(K$9>=$D116,K$9<=$E116),$F116/($E116+1-$D116),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D116,$F116*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E116<>\"\",IFERROR(IF(AND(L$9>=$D116,L$9<=$E116),$F116/($E116+1-$D116),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D116,$F116*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E116<>\"\",IFERROR(IF(AND(M$9>=$D116,M$9<=$E116),$F116/($E116+1-$D116),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D116,$F116*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":4819701.3212190112},{"$f":"IF($E116<>\"\",IFERROR(IF(AND(N$9>=$D116,N$9<=$E116),$F116/($E116+1-$D116),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D116,$F116*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E116<>\"\",IFERROR(IF(AND(O$9>=$D116,O$9<=$E116),$F116/($E116+1-$D116),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D116,$F116*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E116<>\"\",IFERROR(IF(AND(P$9>=$D116,P$9<=$E116),$F116/($E116+1-$D116),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D116,$F116*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E116<>\"\",IFERROR(IF(AND(Q$9>=$D116,Q$9<=$E116),$F116/($E116+1-$D116),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D116,$F116*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E116<>\"\",IFERROR(IF(AND(R$9>=$D116,R$9<=$E116),$F116/($E116+1-$D116),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D116,$F116*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E116<>\"\",IFERROR(IF(AND(S$9>=$D116,S$9<=$E116),$F116/($E116+1-$D116),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D116,$F116*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B117","v":"5374"},{"$f":"'Parks - Future Infrastructure'!G117","v":"5-Local"},{"$f":"'Parks - Future Infrastructure'!M117","v":2031},{"$f":"'Parks - Future Infrastructure'!N117","v":2031},{"$f":"'Parks - Future Infrastructure'!Y117","v":60174},0,{"$f":"IF($E117<>\"\",IFERROR(IF(AND(H$9>=$D117,H$9<=$E117),$F117/($E117+1-$D117),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D117,$F117*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E117<>\"\",IFERROR(IF(AND(I$9>=$D117,I$9<=$E117),$F117/($E117+1-$D117),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D117,$F117*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E117<>\"\",IFERROR(IF(AND(J$9>=$D117,J$9<=$E117),$F117/($E117+1-$D117),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D117,$F117*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E117<>\"\",IFERROR(IF(AND(K$9>=$D117,K$9<=$E117),$F117/($E117+1-$D117),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D117,$F117*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E117<>\"\",IFERROR(IF(AND(L$9>=$D117,L$9<=$E117),$F117/($E117+1-$D117),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D117,$F117*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E117<>\"\",IFERROR(IF(AND(M$9>=$D117,M$9<=$E117),$F117/($E117+1-$D117),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D117,$F117*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E117<>\"\",IFERROR(IF(AND(N$9>=$D117,N$9<=$E117),$F117/($E117+1-$D117),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D117,$F117*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E117<>\"\",IFERROR(IF(AND(O$9>=$D117,O$9<=$E117),$F117/($E117+1-$D117),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D117,$F117*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E117<>\"\",IFERROR(IF(AND(P$9>=$D117,P$9<=$E117),$F117/($E117+1-$D117),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D117,$F117*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E117<>\"\",IFERROR(IF(AND(Q$9>=$D117,Q$9<=$E117),$F117/($E117+1-$D117),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D117,$F117*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E117<>\"\",IFERROR(IF(AND(R$9>=$D117,R$9<=$E117),$F117/($E117+1-$D117),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D117,$F117*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E117<>\"\",IFERROR(IF(AND(S$9>=$D117,S$9<=$E117),$F117/($E117+1-$D117),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D117,$F117*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B118","v":"5380"},{"$f":"'Parks - Future Infrastructure'!G118","v":"5-Local"},{"$f":"'Parks - Future Infrastructure'!M118","v":2031},{"$f":"'Parks - Future Infrastructure'!N118","v":2031},{"$f":"'Parks - Future Infrastructure'!Y118","v":44600},0,{"$f":"IF($E118<>\"\",IFERROR(IF(AND(H$9>=$D118,H$9<=$E118),$F118/($E118+1-$D118),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D118,$F118*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E118<>\"\",IFERROR(IF(AND(I$9>=$D118,I$9<=$E118),$F118/($E118+1-$D118),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D118,$F118*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E118<>\"\",IFERROR(IF(AND(J$9>=$D118,J$9<=$E118),$F118/($E118+1-$D118),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D118,$F118*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E118<>\"\",IFERROR(IF(AND(K$9>=$D118,K$9<=$E118),$F118/($E118+1-$D118),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D118,$F118*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E118<>\"\",IFERROR(IF(AND(L$9>=$D118,L$9<=$E118),$F118/($E118+1-$D118),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D118,$F118*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E118<>\"\",IFERROR(IF(AND(M$9>=$D118,M$9<=$E118),$F118/($E118+1-$D118),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D118,$F118*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E118<>\"\",IFERROR(IF(AND(N$9>=$D118,N$9<=$E118),$F118/($E118+1-$D118),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D118,$F118*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E118<>\"\",IFERROR(IF(AND(O$9>=$D118,O$9<=$E118),$F118/($E118+1-$D118),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D118,$F118*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E118<>\"\",IFERROR(IF(AND(P$9>=$D118,P$9<=$E118),$F118/($E118+1-$D118),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D118,$F118*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E118<>\"\",IFERROR(IF(AND(Q$9>=$D118,Q$9<=$E118),$F118/($E118+1-$D118),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D118,$F118*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E118<>\"\",IFERROR(IF(AND(R$9>=$D118,R$9<=$E118),$F118/($E118+1-$D118),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D118,$F118*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E118<>\"\",IFERROR(IF(AND(S$9>=$D118,S$9<=$E118),$F118/($E118+1-$D118),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D118,$F118*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B119","v":"5382"},{"$f":"'Parks - Future Infrastructure'!G119","v":"5-Local"},{"$f":"'Parks - Future Infrastructure'!M119","v":2022},{"$f":"'Parks - Future Infrastructure'!N119","v":2022},{"$f":"'Parks - Future Infrastructure'!Y119","v":60174},44631.389369978955,{"$f":"IF($E119<>\"\",IFERROR(IF(AND(H$9>=$D119,H$9<=$E119),$F119/($E119+1-$D119),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D119,$F119*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E119<>\"\",IFERROR(IF(AND(I$9>=$D119,I$9<=$E119),$F119/($E119+1-$D119),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D119,$F119*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E119<>\"\",IFERROR(IF(AND(J$9>=$D119,J$9<=$E119),$F119/($E119+1-$D119),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D119,$F119*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E119<>\"\",IFERROR(IF(AND(K$9>=$D119,K$9<=$E119),$F119/($E119+1-$D119),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D119,$F119*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E119<>\"\",IFERROR(IF(AND(L$9>=$D119,L$9<=$E119),$F119/($E119+1-$D119),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D119,$F119*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E119<>\"\",IFERROR(IF(AND(M$9>=$D119,M$9<=$E119),$F119/($E119+1-$D119),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D119,$F119*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E119<>\"\",IFERROR(IF(AND(N$9>=$D119,N$9<=$E119),$F119/($E119+1-$D119),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D119,$F119*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":69072.13735330374},{"$f":"IF($E119<>\"\",IFERROR(IF(AND(O$9>=$D119,O$9<=$E119),$F119/($E119+1-$D119),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D119,$F119*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E119<>\"\",IFERROR(IF(AND(P$9>=$D119,P$9<=$E119),$F119/($E119+1-$D119),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D119,$F119*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E119<>\"\",IFERROR(IF(AND(Q$9>=$D119,Q$9<=$E119),$F119/($E119+1-$D119),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D119,$F119*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E119<>\"\",IFERROR(IF(AND(R$9>=$D119,R$9<=$E119),$F119/($E119+1-$D119),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D119,$F119*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E119<>\"\",IFERROR(IF(AND(S$9>=$D119,S$9<=$E119),$F119/($E119+1-$D119),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D119,$F119*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B120","v":"5383"},{"$f":"'Parks - Future Infrastructure'!G120","v":"3-Local"},{"$f":"'Parks - Future Infrastructure'!M120","v":2031},{"$f":"'Parks - Future Infrastructure'!N120","v":2031},{"$f":"'Parks - Future Infrastructure'!Y120","v":105482},0,{"$f":"IF($E120<>\"\",IFERROR(IF(AND(H$9>=$D120,H$9<=$E120),$F120/($E120+1-$D120),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D120,$F120*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E120<>\"\",IFERROR(IF(AND(I$9>=$D120,I$9<=$E120),$F120/($E120+1-$D120),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D120,$F120*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E120<>\"\",IFERROR(IF(AND(J$9>=$D120,J$9<=$E120),$F120/($E120+1-$D120),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D120,$F120*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E120<>\"\",IFERROR(IF(AND(K$9>=$D120,K$9<=$E120),$F120/($E120+1-$D120),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D120,$F120*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E120<>\"\",IFERROR(IF(AND(L$9>=$D120,L$9<=$E120),$F120/($E120+1-$D120),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D120,$F120*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E120<>\"\",IFERROR(IF(AND(M$9>=$D120,M$9<=$E120),$F120/($E120+1-$D120),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D120,$F120*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E120<>\"\",IFERROR(IF(AND(N$9>=$D120,N$9<=$E120),$F120/($E120+1-$D120),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D120,$F120*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E120<>\"\",IFERROR(IF(AND(O$9>=$D120,O$9<=$E120),$F120/($E120+1-$D120),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D120,$F120*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E120<>\"\",IFERROR(IF(AND(P$9>=$D120,P$9<=$E120),$F120/($E120+1-$D120),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D120,$F120*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E120<>\"\",IFERROR(IF(AND(Q$9>=$D120,Q$9<=$E120),$F120/($E120+1-$D120),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D120,$F120*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E120<>\"\",IFERROR(IF(AND(R$9>=$D120,R$9<=$E120),$F120/($E120+1-$D120),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D120,$F120*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E120<>\"\",IFERROR(IF(AND(S$9>=$D120,S$9<=$E120),$F120/($E120+1-$D120),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D120,$F120*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B121","v":"5392"},{"$f":"'Parks - Future Infrastructure'!G121","v":"3-Local"},{"$f":"'Parks - Future Infrastructure'!M121","v":2031},{"$f":"'Parks - Future Infrastructure'!N121","v":2031},{"$f":"'Parks - Future Infrastructure'!Y121","v":44600},0,{"$f":"IF($E121<>\"\",IFERROR(IF(AND(H$9>=$D121,H$9<=$E121),$F121/($E121+1-$D121),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D121,$F121*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E121<>\"\",IFERROR(IF(AND(I$9>=$D121,I$9<=$E121),$F121/($E121+1-$D121),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D121,$F121*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E121<>\"\",IFERROR(IF(AND(J$9>=$D121,J$9<=$E121),$F121/($E121+1-$D121),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D121,$F121*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E121<>\"\",IFERROR(IF(AND(K$9>=$D121,K$9<=$E121),$F121/($E121+1-$D121),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D121,$F121*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E121<>\"\",IFERROR(IF(AND(L$9>=$D121,L$9<=$E121),$F121/($E121+1-$D121),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D121,$F121*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E121<>\"\",IFERROR(IF(AND(M$9>=$D121,M$9<=$E121),$F121/($E121+1-$D121),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D121,$F121*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E121<>\"\",IFERROR(IF(AND(N$9>=$D121,N$9<=$E121),$F121/($E121+1-$D121),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D121,$F121*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E121<>\"\",IFERROR(IF(AND(O$9>=$D121,O$9<=$E121),$F121/($E121+1-$D121),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D121,$F121*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E121<>\"\",IFERROR(IF(AND(P$9>=$D121,P$9<=$E121),$F121/($E121+1-$D121),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D121,$F121*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E121<>\"\",IFERROR(IF(AND(Q$9>=$D121,Q$9<=$E121),$F121/($E121+1-$D121),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D121,$F121*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E121<>\"\",IFERROR(IF(AND(R$9>=$D121,R$9<=$E121),$F121/($E121+1-$D121),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D121,$F121*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E121<>\"\",IFERROR(IF(AND(S$9>=$D121,S$9<=$E121),$F121/($E121+1-$D121),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D121,$F121*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B122","v":"5395"},{"$f":"'Parks - Future Infrastructure'!G122","v":"3-Local"},{"$f":"'Parks - Future Infrastructure'!M122","v":2031},{"$f":"'Parks - Future Infrastructure'!N122","v":2031},{"$f":"'Parks - Future Infrastructure'!Y122","v":208840},0,{"$f":"IF($E122<>\"\",IFERROR(IF(AND(H$9>=$D122,H$9<=$E122),$F122/($E122+1-$D122),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D122,$F122*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E122<>\"\",IFERROR(IF(AND(I$9>=$D122,I$9<=$E122),$F122/($E122+1-$D122),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D122,$F122*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E122<>\"\",IFERROR(IF(AND(J$9>=$D122,J$9<=$E122),$F122/($E122+1-$D122),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D122,$F122*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E122<>\"\",IFERROR(IF(AND(K$9>=$D122,K$9<=$E122),$F122/($E122+1-$D122),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D122,$F122*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E122<>\"\",IFERROR(IF(AND(L$9>=$D122,L$9<=$E122),$F122/($E122+1-$D122),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D122,$F122*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E122<>\"\",IFERROR(IF(AND(M$9>=$D122,M$9<=$E122),$F122/($E122+1-$D122),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D122,$F122*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E122<>\"\",IFERROR(IF(AND(N$9>=$D122,N$9<=$E122),$F122/($E122+1-$D122),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D122,$F122*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E122<>\"\",IFERROR(IF(AND(O$9>=$D122,O$9<=$E122),$F122/($E122+1-$D122),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D122,$F122*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E122<>\"\",IFERROR(IF(AND(P$9>=$D122,P$9<=$E122),$F122/($E122+1-$D122),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D122,$F122*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E122<>\"\",IFERROR(IF(AND(Q$9>=$D122,Q$9<=$E122),$F122/($E122+1-$D122),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D122,$F122*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E122<>\"\",IFERROR(IF(AND(R$9>=$D122,R$9<=$E122),$F122/($E122+1-$D122),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D122,$F122*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E122<>\"\",IFERROR(IF(AND(S$9>=$D122,S$9<=$E122),$F122/($E122+1-$D122),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D122,$F122*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B123","v":"5414"},{"$f":"'Parks - Future Infrastructure'!G123","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!M123","v":2029},{"$f":"'Parks - Future Infrastructure'!N123","v":2029},{"$f":"'Parks - Future Infrastructure'!Y123","v":60174},0,{"$f":"IF($E123<>\"\",IFERROR(IF(AND(H$9>=$D123,H$9<=$E123),$F123/($E123+1-$D123),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D123,$F123*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E123<>\"\",IFERROR(IF(AND(I$9>=$D123,I$9<=$E123),$F123/($E123+1-$D123),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D123,$F123*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E123<>\"\",IFERROR(IF(AND(J$9>=$D123,J$9<=$E123),$F123/($E123+1-$D123),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D123,$F123*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E123<>\"\",IFERROR(IF(AND(K$9>=$D123,K$9<=$E123),$F123/($E123+1-$D123),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D123,$F123*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E123<>\"\",IFERROR(IF(AND(L$9>=$D123,L$9<=$E123),$F123/($E123+1-$D123),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D123,$F123*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E123<>\"\",IFERROR(IF(AND(M$9>=$D123,M$9<=$E123),$F123/($E123+1-$D123),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D123,$F123*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E123<>\"\",IFERROR(IF(AND(N$9>=$D123,N$9<=$E123),$F123/($E123+1-$D123),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D123,$F123*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E123<>\"\",IFERROR(IF(AND(O$9>=$D123,O$9<=$E123),$F123/($E123+1-$D123),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D123,$F123*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E123<>\"\",IFERROR(IF(AND(P$9>=$D123,P$9<=$E123),$F123/($E123+1-$D123),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D123,$F123*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E123<>\"\",IFERROR(IF(AND(Q$9>=$D123,Q$9<=$E123),$F123/($E123+1-$D123),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D123,$F123*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E123<>\"\",IFERROR(IF(AND(R$9>=$D123,R$9<=$E123),$F123/($E123+1-$D123),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D123,$F123*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E123<>\"\",IFERROR(IF(AND(S$9>=$D123,S$9<=$E123),$F123/($E123+1-$D123),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D123,$F123*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B124","v":"5416"},{"$f":"'Parks - Future Infrastructure'!G124","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!M124","v":2019},{"$f":"'Parks - Future Infrastructure'!N124","v":2019},{"$f":"'Parks - Future Infrastructure'!Y124","v":72209},62188.072052309923,{"$f":"IF($E124<>\"\",IFERROR(IF(AND(H$9>=$D124,H$9<=$E124),$F124/($E124+1-$D124),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D124,$F124*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E124<>\"\",IFERROR(IF(AND(I$9>=$D124,I$9<=$E124),$F124/($E124+1-$D124),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D124,$F124*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E124<>\"\",IFERROR(IF(AND(J$9>=$D124,J$9<=$E124),$F124/($E124+1-$D124),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D124,$F124*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E124<>\"\",IFERROR(IF(AND(K$9>=$D124,K$9<=$E124),$F124/($E124+1-$D124),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D124,$F124*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":77363.896855914209},{"$f":"IF($E124<>\"\",IFERROR(IF(AND(L$9>=$D124,L$9<=$E124),$F124/($E124+1-$D124),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D124,$F124*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E124<>\"\",IFERROR(IF(AND(M$9>=$D124,M$9<=$E124),$F124/($E124+1-$D124),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D124,$F124*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E124<>\"\",IFERROR(IF(AND(N$9>=$D124,N$9<=$E124),$F124/($E124+1-$D124),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D124,$F124*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E124<>\"\",IFERROR(IF(AND(O$9>=$D124,O$9<=$E124),$F124/($E124+1-$D124),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D124,$F124*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E124<>\"\",IFERROR(IF(AND(P$9>=$D124,P$9<=$E124),$F124/($E124+1-$D124),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D124,$F124*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E124<>\"\",IFERROR(IF(AND(Q$9>=$D124,Q$9<=$E124),$F124/($E124+1-$D124),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D124,$F124*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E124<>\"\",IFERROR(IF(AND(R$9>=$D124,R$9<=$E124),$F124/($E124+1-$D124),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D124,$F124*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E124<>\"\",IFERROR(IF(AND(S$9>=$D124,S$9<=$E124),$F124/($E124+1-$D124),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D124,$F124*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B125","v":"5421"},{"$f":"'Parks - Future Infrastructure'!G125","v":"6-District"},{"$f":"'Parks - Future Infrastructure'!M125","v":2020},{"$f":"'Parks - Future Infrastructure'!N125","v":2020},{"$f":"'Parks - Future Infrastructure'!Y125","v":14159},11601.663504835353,{"$f":"IF($E125<>\"\",IFERROR(IF(AND(H$9>=$D125,H$9<=$E125),$F125/($E125+1-$D125),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D125,$F125*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E125<>\"\",IFERROR(IF(AND(I$9>=$D125,I$9<=$E125),$F125/($E125+1-$D125),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D125,$F125*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E125<>\"\",IFERROR(IF(AND(J$9>=$D125,J$9<=$E125),$F125/($E125+1-$D125),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D125,$F125*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E125<>\"\",IFERROR(IF(AND(K$9>=$D125,K$9<=$E125),$F125/($E125+1-$D125),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D125,$F125*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E125<>\"\",IFERROR(IF(AND(L$9>=$D125,L$9<=$E125),$F125/($E125+1-$D125),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D125,$F125*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":15522.509128251808},{"$f":"IF($E125<>\"\",IFERROR(IF(AND(M$9>=$D125,M$9<=$E125),$F125/($E125+1-$D125),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D125,$F125*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E125<>\"\",IFERROR(IF(AND(N$9>=$D125,N$9<=$E125),$F125/($E125+1-$D125),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D125,$F125*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E125<>\"\",IFERROR(IF(AND(O$9>=$D125,O$9<=$E125),$F125/($E125+1-$D125),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D125,$F125*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E125<>\"\",IFERROR(IF(AND(P$9>=$D125,P$9<=$E125),$F125/($E125+1-$D125),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D125,$F125*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E125<>\"\",IFERROR(IF(AND(Q$9>=$D125,Q$9<=$E125),$F125/($E125+1-$D125),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D125,$F125*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E125<>\"\",IFERROR(IF(AND(R$9>=$D125,R$9<=$E125),$F125/($E125+1-$D125),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D125,$F125*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E125<>\"\",IFERROR(IF(AND(S$9>=$D125,S$9<=$E125),$F125/($E125+1-$D125),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D125,$F125*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B126","v":"5425"},{"$f":"'Parks - Future Infrastructure'!G126","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M126","v":2022},{"$f":"'Parks - Future Infrastructure'!N126","v":2022},{"$f":"'Parks - Future Infrastructure'!Y126","v":132383},98189.204955062407,{"$f":"IF($E126<>\"\",IFERROR(IF(AND(H$9>=$D126,H$9<=$E126),$F126/($E126+1-$D126),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D126,$F126*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E126<>\"\",IFERROR(IF(AND(I$9>=$D126,I$9<=$E126),$F126/($E126+1-$D126),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D126,$F126*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E126<>\"\",IFERROR(IF(AND(J$9>=$D126,J$9<=$E126),$F126/($E126+1-$D126),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D126,$F126*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E126<>\"\",IFERROR(IF(AND(K$9>=$D126,K$9<=$E126),$F126/($E126+1-$D126),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D126,$F126*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E126<>\"\",IFERROR(IF(AND(L$9>=$D126,L$9<=$E126),$F126/($E126+1-$D126),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D126,$F126*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E126<>\"\",IFERROR(IF(AND(M$9>=$D126,M$9<=$E126),$F126/($E126+1-$D126),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D126,$F126*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E126<>\"\",IFERROR(IF(AND(N$9>=$D126,N$9<=$E126),$F126/($E126+1-$D126),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D126,$F126*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":151958.93175195949},{"$f":"IF($E126<>\"\",IFERROR(IF(AND(O$9>=$D126,O$9<=$E126),$F126/($E126+1-$D126),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D126,$F126*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E126<>\"\",IFERROR(IF(AND(P$9>=$D126,P$9<=$E126),$F126/($E126+1-$D126),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D126,$F126*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E126<>\"\",IFERROR(IF(AND(Q$9>=$D126,Q$9<=$E126),$F126/($E126+1-$D126),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D126,$F126*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E126<>\"\",IFERROR(IF(AND(R$9>=$D126,R$9<=$E126),$F126/($E126+1-$D126),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D126,$F126*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E126<>\"\",IFERROR(IF(AND(S$9>=$D126,S$9<=$E126),$F126/($E126+1-$D126),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D126,$F126*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B127","v":"5432"},{"$f":"'Parks - Future Infrastructure'!G127","v":"Citywide"},{"$f":"'Parks - Future Infrastructure'!M127","v":2021},{"$f":"'Parks - Future Infrastructure'!N127","v":2021},{"$f":"'Parks - Future Infrastructure'!Y127","v":2283432},1780113.4722864593,{"$f":"IF($E127<>\"\",IFERROR(IF(AND(H$9>=$D127,H$9<=$E127),$F127/($E127+1-$D127),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D127,$F127*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E127<>\"\",IFERROR(IF(AND(I$9>=$D127,I$9<=$E127),$F127/($E127+1-$D127),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D127,$F127*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E127<>\"\",IFERROR(IF(AND(J$9>=$D127,J$9<=$E127),$F127/($E127+1-$D127),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D127,$F127*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E127<>\"\",IFERROR(IF(AND(K$9>=$D127,K$9<=$E127),$F127/($E127+1-$D127),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D127,$F127*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E127<>\"\",IFERROR(IF(AND(L$9>=$D127,L$9<=$E127),$F127/($E127+1-$D127),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D127,$F127*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E127<>\"\",IFERROR(IF(AND(M$9>=$D127,M$9<=$E127),$F127/($E127+1-$D127),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D127,$F127*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":2561531.8523962456},{"$f":"IF($E127<>\"\",IFERROR(IF(AND(N$9>=$D127,N$9<=$E127),$F127/($E127+1-$D127),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D127,$F127*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E127<>\"\",IFERROR(IF(AND(O$9>=$D127,O$9<=$E127),$F127/($E127+1-$D127),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D127,$F127*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E127<>\"\",IFERROR(IF(AND(P$9>=$D127,P$9<=$E127),$F127/($E127+1-$D127),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D127,$F127*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E127<>\"\",IFERROR(IF(AND(Q$9>=$D127,Q$9<=$E127),$F127/($E127+1-$D127),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D127,$F127*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E127<>\"\",IFERROR(IF(AND(R$9>=$D127,R$9<=$E127),$F127/($E127+1-$D127),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D127,$F127*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E127<>\"\",IFERROR(IF(AND(S$9>=$D127,S$9<=$E127),$F127/($E127+1-$D127),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D127,$F127*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B128","v":"5443"},{"$f":"'Parks - Future Infrastructure'!G128","v":"4-District"},{"$f":"'Parks - Future Infrastructure'!M128","v":2020},{"$f":"'Parks - Future Infrastructure'!N128","v":2020},{"$f":"'Parks - Future Infrastructure'!Y128","v":284588},233186.96331055046,{"$f":"IF($E128<>\"\",IFERROR(IF(AND(H$9>=$D128,H$9<=$E128),$F128/($E128+1-$D128),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D128,$F128*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E128<>\"\",IFERROR(IF(AND(I$9>=$D128,I$9<=$E128),$F128/($E128+1-$D128),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D128,$F128*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E128<>\"\",IFERROR(IF(AND(J$9>=$D128,J$9<=$E128),$F128/($E128+1-$D128),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D128,$F128*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E128<>\"\",IFERROR(IF(AND(K$9>=$D128,K$9<=$E128),$F128/($E128+1-$D128),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D128,$F128*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E128<>\"\",IFERROR(IF(AND(L$9>=$D128,L$9<=$E128),$F128/($E128+1-$D128),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D128,$F128*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":311993.77270929626},{"$f":"IF($E128<>\"\",IFERROR(IF(AND(M$9>=$D128,M$9<=$E128),$F128/($E128+1-$D128),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D128,$F128*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E128<>\"\",IFERROR(IF(AND(N$9>=$D128,N$9<=$E128),$F128/($E128+1-$D128),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D128,$F128*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E128<>\"\",IFERROR(IF(AND(O$9>=$D128,O$9<=$E128),$F128/($E128+1-$D128),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D128,$F128*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E128<>\"\",IFERROR(IF(AND(P$9>=$D128,P$9<=$E128),$F128/($E128+1-$D128),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D128,$F128*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E128<>\"\",IFERROR(IF(AND(Q$9>=$D128,Q$9<=$E128),$F128/($E128+1-$D128),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D128,$F128*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E128<>\"\",IFERROR(IF(AND(R$9>=$D128,R$9<=$E128),$F128/($E128+1-$D128),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D128,$F128*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E128<>\"\",IFERROR(IF(AND(S$9>=$D128,S$9<=$E128),$F128/($E128+1-$D128),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D128,$F128*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B129","v":"5453"},{"$f":"'Parks - Future Infrastructure'!G129","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M129","v":2022},{"$f":"'Parks - Future Infrastructure'!N129","v":2022},{"$f":"'Parks - Future Infrastructure'!Y129","v":44600},33080.067236697934,{"$f":"IF($E129<>\"\",IFERROR(IF(AND(H$9>=$D129,H$9<=$E129),$F129/($E129+1-$D129),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D129,$F129*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E129<>\"\",IFERROR(IF(AND(I$9>=$D129,I$9<=$E129),$F129/($E129+1-$D129),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D129,$F129*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E129<>\"\",IFERROR(IF(AND(J$9>=$D129,J$9<=$E129),$F129/($E129+1-$D129),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D129,$F129*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E129<>\"\",IFERROR(IF(AND(K$9>=$D129,K$9<=$E129),$F129/($E129+1-$D129),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D129,$F129*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E129<>\"\",IFERROR(IF(AND(L$9>=$D129,L$9<=$E129),$F129/($E129+1-$D129),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D129,$F129*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E129<>\"\",IFERROR(IF(AND(M$9>=$D129,M$9<=$E129),$F129/($E129+1-$D129),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D129,$F129*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E129<>\"\",IFERROR(IF(AND(N$9>=$D129,N$9<=$E129),$F129/($E129+1-$D129),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D129,$F129*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":51195.156146464367},{"$f":"IF($E129<>\"\",IFERROR(IF(AND(O$9>=$D129,O$9<=$E129),$F129/($E129+1-$D129),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D129,$F129*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E129<>\"\",IFERROR(IF(AND(P$9>=$D129,P$9<=$E129),$F129/($E129+1-$D129),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D129,$F129*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E129<>\"\",IFERROR(IF(AND(Q$9>=$D129,Q$9<=$E129),$F129/($E129+1-$D129),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D129,$F129*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E129<>\"\",IFERROR(IF(AND(R$9>=$D129,R$9<=$E129),$F129/($E129+1-$D129),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D129,$F129*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E129<>\"\",IFERROR(IF(AND(S$9>=$D129,S$9<=$E129),$F129/($E129+1-$D129),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D129,$F129*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B130","v":"5454"},{"$f":"'Parks - Future Infrastructure'!G130","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M130","v":2022},{"$f":"'Parks - Future Infrastructure'!N130","v":2022},{"$f":"'Parks - Future Infrastructure'!Y130","v":87784},65109.879423907878,{"$f":"IF($E130<>\"\",IFERROR(IF(AND(H$9>=$D130,H$9<=$E130),$F130/($E130+1-$D130),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D130,$F130*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E130<>\"\",IFERROR(IF(AND(I$9>=$D130,I$9<=$E130),$F130/($E130+1-$D130),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D130,$F130*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E130<>\"\",IFERROR(IF(AND(J$9>=$D130,J$9<=$E130),$F130/($E130+1-$D130),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D130,$F130*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E130<>\"\",IFERROR(IF(AND(K$9>=$D130,K$9<=$E130),$F130/($E130+1-$D130),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D130,$F130*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E130<>\"\",IFERROR(IF(AND(L$9>=$D130,L$9<=$E130),$F130/($E130+1-$D130),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D130,$F130*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E130<>\"\",IFERROR(IF(AND(M$9>=$D130,M$9<=$E130),$F130/($E130+1-$D130),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D130,$F130*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E130<>\"\",IFERROR(IF(AND(N$9>=$D130,N$9<=$E130),$F130/($E130+1-$D130),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D130,$F130*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":100764.9234789513},{"$f":"IF($E130<>\"\",IFERROR(IF(AND(O$9>=$D130,O$9<=$E130),$F130/($E130+1-$D130),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D130,$F130*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E130<>\"\",IFERROR(IF(AND(P$9>=$D130,P$9<=$E130),$F130/($E130+1-$D130),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D130,$F130*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E130<>\"\",IFERROR(IF(AND(Q$9>=$D130,Q$9<=$E130),$F130/($E130+1-$D130),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D130,$F130*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E130<>\"\",IFERROR(IF(AND(R$9>=$D130,R$9<=$E130),$F130/($E130+1-$D130),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D130,$F130*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E130<>\"\",IFERROR(IF(AND(S$9>=$D130,S$9<=$E130),$F130/($E130+1-$D130),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D130,$F130*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B131","v":"5456"},{"$f":"'Parks - Future Infrastructure'!G131","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M131","v":2022},{"$f":"'Parks - Future Infrastructure'!N131","v":2022},{"$f":"'Parks - Future Infrastructure'!Y131","v":60882},45156.516894722954,{"$f":"IF($E131<>\"\",IFERROR(IF(AND(H$9>=$D131,H$9<=$E131),$F131/($E131+1-$D131),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D131,$F131*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E131<>\"\",IFERROR(IF(AND(I$9>=$D131,I$9<=$E131),$F131/($E131+1-$D131),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D131,$F131*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E131<>\"\",IFERROR(IF(AND(J$9>=$D131,J$9<=$E131),$F131/($E131+1-$D131),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D131,$F131*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E131<>\"\",IFERROR(IF(AND(K$9>=$D131,K$9<=$E131),$F131/($E131+1-$D131),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D131,$F131*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E131<>\"\",IFERROR(IF(AND(L$9>=$D131,L$9<=$E131),$F131/($E131+1-$D131),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D131,$F131*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E131<>\"\",IFERROR(IF(AND(M$9>=$D131,M$9<=$E131),$F131/($E131+1-$D131),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D131,$F131*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E131<>\"\",IFERROR(IF(AND(N$9>=$D131,N$9<=$E131),$F131/($E131+1-$D131),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D131,$F131*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":69884.831760292465},{"$f":"IF($E131<>\"\",IFERROR(IF(AND(O$9>=$D131,O$9<=$E131),$F131/($E131+1-$D131),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D131,$F131*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E131<>\"\",IFERROR(IF(AND(P$9>=$D131,P$9<=$E131),$F131/($E131+1-$D131),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D131,$F131*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E131<>\"\",IFERROR(IF(AND(Q$9>=$D131,Q$9<=$E131),$F131/($E131+1-$D131),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D131,$F131*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E131<>\"\",IFERROR(IF(AND(R$9>=$D131,R$9<=$E131),$F131/($E131+1-$D131),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D131,$F131*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E131<>\"\",IFERROR(IF(AND(S$9>=$D131,S$9<=$E131),$F131/($E131+1-$D131),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D131,$F131*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B132","v":"5457"},{"$f":"'Parks - Future Infrastructure'!G132","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M132","v":2022},{"$f":"'Parks - Future Infrastructure'!N132","v":2022},{"$f":"'Parks - Future Infrastructure'!Y132","v":14159},10501.808789336457,{"$f":"IF($E132<>\"\",IFERROR(IF(AND(H$9>=$D132,H$9<=$E132),$F132/($E132+1-$D132),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D132,$F132*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E132<>\"\",IFERROR(IF(AND(I$9>=$D132,I$9<=$E132),$F132/($E132+1-$D132),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D132,$F132*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E132<>\"\",IFERROR(IF(AND(J$9>=$D132,J$9<=$E132),$F132/($E132+1-$D132),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D132,$F132*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E132<>\"\",IFERROR(IF(AND(K$9>=$D132,K$9<=$E132),$F132/($E132+1-$D132),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D132,$F132*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E132<>\"\",IFERROR(IF(AND(L$9>=$D132,L$9<=$E132),$F132/($E132+1-$D132),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D132,$F132*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E132<>\"\",IFERROR(IF(AND(M$9>=$D132,M$9<=$E132),$F132/($E132+1-$D132),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D132,$F132*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E132<>\"\",IFERROR(IF(AND(N$9>=$D132,N$9<=$E132),$F132/($E132+1-$D132),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D132,$F132*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":16252.74026631814},{"$f":"IF($E132<>\"\",IFERROR(IF(AND(O$9>=$D132,O$9<=$E132),$F132/($E132+1-$D132),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D132,$F132*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E132<>\"\",IFERROR(IF(AND(P$9>=$D132,P$9<=$E132),$F132/($E132+1-$D132),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D132,$F132*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E132<>\"\",IFERROR(IF(AND(Q$9>=$D132,Q$9<=$E132),$F132/($E132+1-$D132),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D132,$F132*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E132<>\"\",IFERROR(IF(AND(R$9>=$D132,R$9<=$E132),$F132/($E132+1-$D132),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D132,$F132*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E132<>\"\",IFERROR(IF(AND(S$9>=$D132,S$9<=$E132),$F132/($E132+1-$D132),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D132,$F132*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B133","v":"5460"},{"$f":"'Parks - Future Infrastructure'!G133","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M133","v":2022},{"$f":"'Parks - Future Infrastructure'!N133","v":2022},{"$f":"'Parks - Future Infrastructure'!Y133","v":191142},141771.08098109678,{"$f":"IF($E133<>\"\",IFERROR(IF(AND(H$9>=$D133,H$9<=$E133),$F133/($E133+1-$D133),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D133,$F133*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E133<>\"\",IFERROR(IF(AND(I$9>=$D133,I$9<=$E133),$F133/($E133+1-$D133),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D133,$F133*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E133<>\"\",IFERROR(IF(AND(J$9>=$D133,J$9<=$E133),$F133/($E133+1-$D133),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D133,$F133*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E133<>\"\",IFERROR(IF(AND(K$9>=$D133,K$9<=$E133),$F133/($E133+1-$D133),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D133,$F133*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E133<>\"\",IFERROR(IF(AND(L$9>=$D133,L$9<=$E133),$F133/($E133+1-$D133),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D133,$F133*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E133<>\"\",IFERROR(IF(AND(M$9>=$D133,M$9<=$E133),$F133/($E133+1-$D133),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D133,$F133*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E133<>\"\",IFERROR(IF(AND(N$9>=$D133,N$9<=$E133),$F133/($E133+1-$D133),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D133,$F133*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":219406.82816474198},{"$f":"IF($E133<>\"\",IFERROR(IF(AND(O$9>=$D133,O$9<=$E133),$F133/($E133+1-$D133),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D133,$F133*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E133<>\"\",IFERROR(IF(AND(P$9>=$D133,P$9<=$E133),$F133/($E133+1-$D133),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D133,$F133*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E133<>\"\",IFERROR(IF(AND(Q$9>=$D133,Q$9<=$E133),$F133/($E133+1-$D133),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D133,$F133*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E133<>\"\",IFERROR(IF(AND(R$9>=$D133,R$9<=$E133),$F133/($E133+1-$D133),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D133,$F133*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E133<>\"\",IFERROR(IF(AND(S$9>=$D133,S$9<=$E133),$F133/($E133+1-$D133),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D133,$F133*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B134","v":"5467"},{"$f":"'Parks - Future Infrastructure'!G134","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M134","v":2022},{"$f":"'Parks - Future Infrastructure'!N134","v":2022},{"$f":"'Parks - Future Infrastructure'!Y134","v":44600},33080.067236697934,{"$f":"IF($E134<>\"\",IFERROR(IF(AND(H$9>=$D134,H$9<=$E134),$F134/($E134+1-$D134),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D134,$F134*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E134<>\"\",IFERROR(IF(AND(I$9>=$D134,I$9<=$E134),$F134/($E134+1-$D134),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D134,$F134*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E134<>\"\",IFERROR(IF(AND(J$9>=$D134,J$9<=$E134),$F134/($E134+1-$D134),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D134,$F134*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E134<>\"\",IFERROR(IF(AND(K$9>=$D134,K$9<=$E134),$F134/($E134+1-$D134),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D134,$F134*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E134<>\"\",IFERROR(IF(AND(L$9>=$D134,L$9<=$E134),$F134/($E134+1-$D134),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D134,$F134*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E134<>\"\",IFERROR(IF(AND(M$9>=$D134,M$9<=$E134),$F134/($E134+1-$D134),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D134,$F134*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E134<>\"\",IFERROR(IF(AND(N$9>=$D134,N$9<=$E134),$F134/($E134+1-$D134),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D134,$F134*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":51195.156146464367},{"$f":"IF($E134<>\"\",IFERROR(IF(AND(O$9>=$D134,O$9<=$E134),$F134/($E134+1-$D134),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D134,$F134*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E134<>\"\",IFERROR(IF(AND(P$9>=$D134,P$9<=$E134),$F134/($E134+1-$D134),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D134,$F134*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E134<>\"\",IFERROR(IF(AND(Q$9>=$D134,Q$9<=$E134),$F134/($E134+1-$D134),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D134,$F134*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E134<>\"\",IFERROR(IF(AND(R$9>=$D134,R$9<=$E134),$F134/($E134+1-$D134),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D134,$F134*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E134<>\"\",IFERROR(IF(AND(S$9>=$D134,S$9<=$E134),$F134/($E134+1-$D134),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D134,$F134*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B135","v":"5471"},{"$f":"'Parks - Future Infrastructure'!G135","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M135","v":2022},{"$f":"'Parks - Future Infrastructure'!N135","v":2022},{"$f":"'Parks - Future Infrastructure'!Y135","v":56635},42006.493451802409,{"$f":"IF($E135<>\"\",IFERROR(IF(AND(H$9>=$D135,H$9<=$E135),$F135/($E135+1-$D135),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D135,$F135*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E135<>\"\",IFERROR(IF(AND(I$9>=$D135,I$9<=$E135),$F135/($E135+1-$D135),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D135,$F135*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E135<>\"\",IFERROR(IF(AND(J$9>=$D135,J$9<=$E135),$F135/($E135+1-$D135),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D135,$F135*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E135<>\"\",IFERROR(IF(AND(K$9>=$D135,K$9<=$E135),$F135/($E135+1-$D135),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D135,$F135*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E135<>\"\",IFERROR(IF(AND(L$9>=$D135,L$9<=$E135),$F135/($E135+1-$D135),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D135,$F135*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E135<>\"\",IFERROR(IF(AND(M$9>=$D135,M$9<=$E135),$F135/($E135+1-$D135),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D135,$F135*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E135<>\"\",IFERROR(IF(AND(N$9>=$D135,N$9<=$E135),$F135/($E135+1-$D135),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D135,$F135*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":65009.813191816356},{"$f":"IF($E135<>\"\",IFERROR(IF(AND(O$9>=$D135,O$9<=$E135),$F135/($E135+1-$D135),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D135,$F135*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E135<>\"\",IFERROR(IF(AND(P$9>=$D135,P$9<=$E135),$F135/($E135+1-$D135),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D135,$F135*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E135<>\"\",IFERROR(IF(AND(Q$9>=$D135,Q$9<=$E135),$F135/($E135+1-$D135),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D135,$F135*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E135<>\"\",IFERROR(IF(AND(R$9>=$D135,R$9<=$E135),$F135/($E135+1-$D135),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D135,$F135*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E135<>\"\",IFERROR(IF(AND(S$9>=$D135,S$9<=$E135),$F135/($E135+1-$D135),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D135,$F135*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B136","v":"5476"},{"$f":"'Parks - Future Infrastructure'!G136","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M136","v":2022},{"$f":"'Parks - Future Infrastructure'!N136","v":2022},{"$f":"'Parks - Future Infrastructure'!Y136","v":104774},77711.456606676889,{"$f":"IF($E136<>\"\",IFERROR(IF(AND(H$9>=$D136,H$9<=$E136),$F136/($E136+1-$D136),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D136,$F136*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E136<>\"\",IFERROR(IF(AND(I$9>=$D136,I$9<=$E136),$F136/($E136+1-$D136),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D136,$F136*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E136<>\"\",IFERROR(IF(AND(J$9>=$D136,J$9<=$E136),$F136/($E136+1-$D136),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D136,$F136*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E136<>\"\",IFERROR(IF(AND(K$9>=$D136,K$9<=$E136),$F136/($E136+1-$D136),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D136,$F136*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E136<>\"\",IFERROR(IF(AND(L$9>=$D136,L$9<=$E136),$F136/($E136+1-$D136),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D136,$F136*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E136<>\"\",IFERROR(IF(AND(M$9>=$D136,M$9<=$E136),$F136/($E136+1-$D136),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D136,$F136*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E136<>\"\",IFERROR(IF(AND(N$9>=$D136,N$9<=$E136),$F136/($E136+1-$D136),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D136,$F136*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":120267.29349976811},{"$f":"IF($E136<>\"\",IFERROR(IF(AND(O$9>=$D136,O$9<=$E136),$F136/($E136+1-$D136),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D136,$F136*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E136<>\"\",IFERROR(IF(AND(P$9>=$D136,P$9<=$E136),$F136/($E136+1-$D136),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D136,$F136*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E136<>\"\",IFERROR(IF(AND(Q$9>=$D136,Q$9<=$E136),$F136/($E136+1-$D136),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D136,$F136*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E136<>\"\",IFERROR(IF(AND(R$9>=$D136,R$9<=$E136),$F136/($E136+1-$D136),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D136,$F136*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E136<>\"\",IFERROR(IF(AND(S$9>=$D136,S$9<=$E136),$F136/($E136+1-$D136),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D136,$F136*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B137","v":"5485"},{"$f":"'Parks - Future Infrastructure'!G137","v":"4-District"},{"$f":"'Parks - Future Infrastructure'!M137","v":2020},{"$f":"'Parks - Future Infrastructure'!N137","v":2020},{"$f":"'Parks - Future Infrastructure'!Y137","v":2988887},2449047.3358271648,{"$f":"IF($E137<>\"\",IFERROR(IF(AND(H$9>=$D137,H$9<=$E137),$F137/($E137+1-$D137),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D137,$F137*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E137<>\"\",IFERROR(IF(AND(I$9>=$D137,I$9<=$E137),$F137/($E137+1-$D137),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D137,$F137*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E137<>\"\",IFERROR(IF(AND(J$9>=$D137,J$9<=$E137),$F137/($E137+1-$D137),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D137,$F137*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E137<>\"\",IFERROR(IF(AND(K$9>=$D137,K$9<=$E137),$F137/($E137+1-$D137),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D137,$F137*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E137<>\"\",IFERROR(IF(AND(L$9>=$D137,L$9<=$E137),$F137/($E137+1-$D137),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D137,$F137*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":3276716.2752181059},{"$f":"IF($E137<>\"\",IFERROR(IF(AND(M$9>=$D137,M$9<=$E137),$F137/($E137+1-$D137),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D137,$F137*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E137<>\"\",IFERROR(IF(AND(N$9>=$D137,N$9<=$E137),$F137/($E137+1-$D137),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D137,$F137*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E137<>\"\",IFERROR(IF(AND(O$9>=$D137,O$9<=$E137),$F137/($E137+1-$D137),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D137,$F137*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E137<>\"\",IFERROR(IF(AND(P$9>=$D137,P$9<=$E137),$F137/($E137+1-$D137),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D137,$F137*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E137<>\"\",IFERROR(IF(AND(Q$9>=$D137,Q$9<=$E137),$F137/($E137+1-$D137),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D137,$F137*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E137<>\"\",IFERROR(IF(AND(R$9>=$D137,R$9<=$E137),$F137/($E137+1-$D137),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D137,$F137*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E137<>\"\",IFERROR(IF(AND(S$9>=$D137,S$9<=$E137),$F137/($E137+1-$D137),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D137,$F137*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B138","v":"5487"},{"$f":"'Parks - Future Infrastructure'!G138","v":"4-District"},{"$f":"'Parks - Future Infrastructure'!M138","v":2025},{"$f":"'Parks - Future Infrastructure'!N138","v":2025},{"$f":"'Parks - Future Infrastructure'!Y138","v":1254455},{"$f":"NPV(Park_ADR,I138:VR138)+H138","v":801313.34257962636},{"$f":"IF($E138<>\"\",IFERROR(IF(AND(H$9>=$D138,H$9<=$E138),$F138/($E138+1-$D138),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D138,$F138*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E138<>\"\",IFERROR(IF(AND(I$9>=$D138,I$9<=$E138),$F138/($E138+1-$D138),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D138,$F138*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E138<>\"\",IFERROR(IF(AND(J$9>=$D138,J$9<=$E138),$F138/($E138+1-$D138),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D138,$F138*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E138<>\"\",IFERROR(IF(AND(K$9>=$D138,K$9<=$E138),$F138/($E138+1-$D138),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D138,$F138*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E138<>\"\",IFERROR(IF(AND(L$9>=$D138,L$9<=$E138),$F138/($E138+1-$D138),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D138,$F138*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E138<>\"\",IFERROR(IF(AND(M$9>=$D138,M$9<=$E138),$F138/($E138+1-$D138),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D138,$F138*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E138<>\"\",IFERROR(IF(AND(N$9>=$D138,N$9<=$E138),$F138/($E138+1-$D138),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D138,$F138*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E138<>\"\",IFERROR(IF(AND(O$9>=$D138,O$9<=$E138),$F138/($E138+1-$D138),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D138,$F138*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E138<>\"\",IFERROR(IF(AND(P$9>=$D138,P$9<=$E138),$F138/($E138+1-$D138),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D138,$F138*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E138<>\"\",IFERROR(IF(AND(Q$9>=$D138,Q$9<=$E138),$F138/($E138+1-$D138),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D138,$F138*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":1542751.9595119441},{"$f":"IF($E138<>\"\",IFERROR(IF(AND(R$9>=$D138,R$9<=$E138),$F138/($E138+1-$D138),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D138,$F138*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E138<>\"\",IFERROR(IF(AND(S$9>=$D138,S$9<=$E138),$F138/($E138+1-$D138),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D138,$F138*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B139","v":"5506"},{"$f":"'Parks - Future Infrastructure'!G139","v":"6-District"},{"$f":"'Parks - Future Infrastructure'!M139","v":2029},{"$f":"'Parks - Future Infrastructure'!N139","v":2029},{"$f":"'Parks - Future Infrastructure'!Y139","v":90615},0,{"$f":"IF($E139<>\"\",IFERROR(IF(AND(H$9>=$D139,H$9<=$E139),$F139/($E139+1-$D139),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D139,$F139*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E139<>\"\",IFERROR(IF(AND(I$9>=$D139,I$9<=$E139),$F139/($E139+1-$D139),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D139,$F139*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E139<>\"\",IFERROR(IF(AND(J$9>=$D139,J$9<=$E139),$F139/($E139+1-$D139),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D139,$F139*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E139<>\"\",IFERROR(IF(AND(K$9>=$D139,K$9<=$E139),$F139/($E139+1-$D139),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D139,$F139*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E139<>\"\",IFERROR(IF(AND(L$9>=$D139,L$9<=$E139),$F139/($E139+1-$D139),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D139,$F139*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E139<>\"\",IFERROR(IF(AND(M$9>=$D139,M$9<=$E139),$F139/($E139+1-$D139),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D139,$F139*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E139<>\"\",IFERROR(IF(AND(N$9>=$D139,N$9<=$E139),$F139/($E139+1-$D139),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D139,$F139*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E139<>\"\",IFERROR(IF(AND(O$9>=$D139,O$9<=$E139),$F139/($E139+1-$D139),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D139,$F139*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E139<>\"\",IFERROR(IF(AND(P$9>=$D139,P$9<=$E139),$F139/($E139+1-$D139),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D139,$F139*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E139<>\"\",IFERROR(IF(AND(Q$9>=$D139,Q$9<=$E139),$F139/($E139+1-$D139),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D139,$F139*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E139<>\"\",IFERROR(IF(AND(R$9>=$D139,R$9<=$E139),$F139/($E139+1-$D139),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D139,$F139*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E139<>\"\",IFERROR(IF(AND(S$9>=$D139,S$9<=$E139),$F139/($E139+1-$D139),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D139,$F139*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B140","v":"5508"},{"$f":"'Parks - Future Infrastructure'!G140","v":"6-District"},{"$f":"'Parks - Future Infrastructure'!M140","v":2021},{"$f":"'Parks - Future Infrastructure'!N140","v":2021},{"$f":"'Parks - Future Infrastructure'!Y140","v":297331},231792.72202036463,{"$f":"IF($E140<>\"\",IFERROR(IF(AND(H$9>=$D140,H$9<=$E140),$F140/($E140+1-$D140),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D140,$F140*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E140<>\"\",IFERROR(IF(AND(I$9>=$D140,I$9<=$E140),$F140/($E140+1-$D140),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D140,$F140*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E140<>\"\",IFERROR(IF(AND(J$9>=$D140,J$9<=$E140),$F140/($E140+1-$D140),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D140,$F140*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E140<>\"\",IFERROR(IF(AND(K$9>=$D140,K$9<=$E140),$F140/($E140+1-$D140),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D140,$F140*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E140<>\"\",IFERROR(IF(AND(L$9>=$D140,L$9<=$E140),$F140/($E140+1-$D140),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D140,$F140*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E140<>\"\",IFERROR(IF(AND(M$9>=$D140,M$9<=$E140),$F140/($E140+1-$D140),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D140,$F140*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":333543.02961718506},{"$f":"IF($E140<>\"\",IFERROR(IF(AND(N$9>=$D140,N$9<=$E140),$F140/($E140+1-$D140),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D140,$F140*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E140<>\"\",IFERROR(IF(AND(O$9>=$D140,O$9<=$E140),$F140/($E140+1-$D140),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D140,$F140*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E140<>\"\",IFERROR(IF(AND(P$9>=$D140,P$9<=$E140),$F140/($E140+1-$D140),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D140,$F140*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E140<>\"\",IFERROR(IF(AND(Q$9>=$D140,Q$9<=$E140),$F140/($E140+1-$D140),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D140,$F140*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E140<>\"\",IFERROR(IF(AND(R$9>=$D140,R$9<=$E140),$F140/($E140+1-$D140),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D140,$F140*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E140<>\"\",IFERROR(IF(AND(S$9>=$D140,S$9<=$E140),$F140/($E140+1-$D140),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D140,$F140*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B141","v":"5509"},{"$f":"'Parks - Future Infrastructure'!G141","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!M141","v":2029},{"$f":"'Parks - Future Infrastructure'!N141","v":2029},{"$f":"'Parks - Future Infrastructure'!Y141","v":118933},0,{"$f":"IF($E141<>\"\",IFERROR(IF(AND(H$9>=$D141,H$9<=$E141),$F141/($E141+1-$D141),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D141,$F141*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E141<>\"\",IFERROR(IF(AND(I$9>=$D141,I$9<=$E141),$F141/($E141+1-$D141),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D141,$F141*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E141<>\"\",IFERROR(IF(AND(J$9>=$D141,J$9<=$E141),$F141/($E141+1-$D141),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D141,$F141*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E141<>\"\",IFERROR(IF(AND(K$9>=$D141,K$9<=$E141),$F141/($E141+1-$D141),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D141,$F141*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E141<>\"\",IFERROR(IF(AND(L$9>=$D141,L$9<=$E141),$F141/($E141+1-$D141),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D141,$F141*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E141<>\"\",IFERROR(IF(AND(M$9>=$D141,M$9<=$E141),$F141/($E141+1-$D141),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D141,$F141*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E141<>\"\",IFERROR(IF(AND(N$9>=$D141,N$9<=$E141),$F141/($E141+1-$D141),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D141,$F141*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E141<>\"\",IFERROR(IF(AND(O$9>=$D141,O$9<=$E141),$F141/($E141+1-$D141),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D141,$F141*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E141<>\"\",IFERROR(IF(AND(P$9>=$D141,P$9<=$E141),$F141/($E141+1-$D141),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D141,$F141*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E141<>\"\",IFERROR(IF(AND(Q$9>=$D141,Q$9<=$E141),$F141/($E141+1-$D141),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D141,$F141*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E141<>\"\",IFERROR(IF(AND(R$9>=$D141,R$9<=$E141),$F141/($E141+1-$D141),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D141,$F141*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E141<>\"\",IFERROR(IF(AND(S$9>=$D141,S$9<=$E141),$F141/($E141+1-$D141),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D141,$F141*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B142","v":"5515"},{"$f":"'Parks - Future Infrastructure'!G142","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!M142","v":2029},{"$f":"'Parks - Future Infrastructure'!N142","v":2029},{"$f":"'Parks - Future Infrastructure'!Y142","v":56635},0,{"$f":"IF($E142<>\"\",IFERROR(IF(AND(H$9>=$D142,H$9<=$E142),$F142/($E142+1-$D142),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D142,$F142*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E142<>\"\",IFERROR(IF(AND(I$9>=$D142,I$9<=$E142),$F142/($E142+1-$D142),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D142,$F142*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E142<>\"\",IFERROR(IF(AND(J$9>=$D142,J$9<=$E142),$F142/($E142+1-$D142),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D142,$F142*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E142<>\"\",IFERROR(IF(AND(K$9>=$D142,K$9<=$E142),$F142/($E142+1-$D142),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D142,$F142*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E142<>\"\",IFERROR(IF(AND(L$9>=$D142,L$9<=$E142),$F142/($E142+1-$D142),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D142,$F142*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E142<>\"\",IFERROR(IF(AND(M$9>=$D142,M$9<=$E142),$F142/($E142+1-$D142),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D142,$F142*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E142<>\"\",IFERROR(IF(AND(N$9>=$D142,N$9<=$E142),$F142/($E142+1-$D142),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D142,$F142*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E142<>\"\",IFERROR(IF(AND(O$9>=$D142,O$9<=$E142),$F142/($E142+1-$D142),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D142,$F142*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E142<>\"\",IFERROR(IF(AND(P$9>=$D142,P$9<=$E142),$F142/($E142+1-$D142),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D142,$F142*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E142<>\"\",IFERROR(IF(AND(Q$9>=$D142,Q$9<=$E142),$F142/($E142+1-$D142),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D142,$F142*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E142<>\"\",IFERROR(IF(AND(R$9>=$D142,R$9<=$E142),$F142/($E142+1-$D142),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D142,$F142*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E142<>\"\",IFERROR(IF(AND(S$9>=$D142,S$9<=$E142),$F142/($E142+1-$D142),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D142,$F142*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B143","v":"5540"},{"$f":"'Parks - Future Infrastructure'!G143","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M143","v":2022},{"$f":"'Parks - Future Infrastructure'!N143","v":2022},{"$f":"'Parks - Future Infrastructure'!Y143","v":148666},110266.39631863082,{"$f":"IF($E143<>\"\",IFERROR(IF(AND(H$9>=$D143,H$9<=$E143),$F143/($E143+1-$D143),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D143,$F143*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E143<>\"\",IFERROR(IF(AND(I$9>=$D143,I$9<=$E143),$F143/($E143+1-$D143),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D143,$F143*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E143<>\"\",IFERROR(IF(AND(J$9>=$D143,J$9<=$E143),$F143/($E143+1-$D143),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D143,$F143*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E143<>\"\",IFERROR(IF(AND(K$9>=$D143,K$9<=$E143),$F143/($E143+1-$D143),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D143,$F143*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E143<>\"\",IFERROR(IF(AND(L$9>=$D143,L$9<=$E143),$F143/($E143+1-$D143),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D143,$F143*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E143<>\"\",IFERROR(IF(AND(M$9>=$D143,M$9<=$E143),$F143/($E143+1-$D143),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D143,$F143*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E143<>\"\",IFERROR(IF(AND(N$9>=$D143,N$9<=$E143),$F143/($E143+1-$D143),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D143,$F143*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":170649.75523924376},{"$f":"IF($E143<>\"\",IFERROR(IF(AND(O$9>=$D143,O$9<=$E143),$F143/($E143+1-$D143),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D143,$F143*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E143<>\"\",IFERROR(IF(AND(P$9>=$D143,P$9<=$E143),$F143/($E143+1-$D143),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D143,$F143*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E143<>\"\",IFERROR(IF(AND(Q$9>=$D143,Q$9<=$E143),$F143/($E143+1-$D143),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D143,$F143*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E143<>\"\",IFERROR(IF(AND(R$9>=$D143,R$9<=$E143),$F143/($E143+1-$D143),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D143,$F143*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E143<>\"\",IFERROR(IF(AND(S$9>=$D143,S$9<=$E143),$F143/($E143+1-$D143),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D143,$F143*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B144","v":"5542"},{"$f":"'Parks - Future Infrastructure'!G144","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M144","v":2022},{"$f":"'Parks - Future Infrastructure'!N144","v":2022},{"$f":"'Parks - Future Infrastructure'!Y144","v":4248},3150.765148463965,{"$f":"IF($E144<>\"\",IFERROR(IF(AND(H$9>=$D144,H$9<=$E144),$F144/($E144+1-$D144),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D144,$F144*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E144<>\"\",IFERROR(IF(AND(I$9>=$D144,I$9<=$E144),$F144/($E144+1-$D144),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D144,$F144*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E144<>\"\",IFERROR(IF(AND(J$9>=$D144,J$9<=$E144),$F144/($E144+1-$D144),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D144,$F144*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E144<>\"\",IFERROR(IF(AND(K$9>=$D144,K$9<=$E144),$F144/($E144+1-$D144),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D144,$F144*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E144<>\"\",IFERROR(IF(AND(L$9>=$D144,L$9<=$E144),$F144/($E144+1-$D144),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D144,$F144*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E144<>\"\",IFERROR(IF(AND(M$9>=$D144,M$9<=$E144),$F144/($E144+1-$D144),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D144,$F144*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E144<>\"\",IFERROR(IF(AND(N$9>=$D144,N$9<=$E144),$F144/($E144+1-$D144),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D144,$F144*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":4876.1664419323015},{"$f":"IF($E144<>\"\",IFERROR(IF(AND(O$9>=$D144,O$9<=$E144),$F144/($E144+1-$D144),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D144,$F144*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E144<>\"\",IFERROR(IF(AND(P$9>=$D144,P$9<=$E144),$F144/($E144+1-$D144),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D144,$F144*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E144<>\"\",IFERROR(IF(AND(Q$9>=$D144,Q$9<=$E144),$F144/($E144+1-$D144),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D144,$F144*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E144<>\"\",IFERROR(IF(AND(R$9>=$D144,R$9<=$E144),$F144/($E144+1-$D144),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D144,$F144*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E144<>\"\",IFERROR(IF(AND(S$9>=$D144,S$9<=$E144),$F144/($E144+1-$D144),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D144,$F144*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B145","v":"5553"},{"$f":"'Parks - Future Infrastructure'!G145","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M145","v":2022},{"$f":"'Parks - Future Infrastructure'!N145","v":2022},{"$f":"'Parks - Future Infrastructure'!Y145","v":147958},109741.26879388683,{"$f":"IF($E145<>\"\",IFERROR(IF(AND(H$9>=$D145,H$9<=$E145),$F145/($E145+1-$D145),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D145,$F145*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E145<>\"\",IFERROR(IF(AND(I$9>=$D145,I$9<=$E145),$F145/($E145+1-$D145),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D145,$F145*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E145<>\"\",IFERROR(IF(AND(J$9>=$D145,J$9<=$E145),$F145/($E145+1-$D145),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D145,$F145*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E145<>\"\",IFERROR(IF(AND(K$9>=$D145,K$9<=$E145),$F145/($E145+1-$D145),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D145,$F145*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E145<>\"\",IFERROR(IF(AND(L$9>=$D145,L$9<=$E145),$F145/($E145+1-$D145),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D145,$F145*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E145<>\"\",IFERROR(IF(AND(M$9>=$D145,M$9<=$E145),$F145/($E145+1-$D145),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D145,$F145*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E145<>\"\",IFERROR(IF(AND(N$9>=$D145,N$9<=$E145),$F145/($E145+1-$D145),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D145,$F145*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":169837.06083225505},{"$f":"IF($E145<>\"\",IFERROR(IF(AND(O$9>=$D145,O$9<=$E145),$F145/($E145+1-$D145),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D145,$F145*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E145<>\"\",IFERROR(IF(AND(P$9>=$D145,P$9<=$E145),$F145/($E145+1-$D145),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D145,$F145*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E145<>\"\",IFERROR(IF(AND(Q$9>=$D145,Q$9<=$E145),$F145/($E145+1-$D145),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D145,$F145*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E145<>\"\",IFERROR(IF(AND(R$9>=$D145,R$9<=$E145),$F145/($E145+1-$D145),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D145,$F145*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E145<>\"\",IFERROR(IF(AND(S$9>=$D145,S$9<=$E145),$F145/($E145+1-$D145),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D145,$F145*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B146","v":"5570"},{"$f":"'Parks - Future Infrastructure'!G146","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M146","v":2022},{"$f":"'Parks - Future Infrastructure'!N146","v":2022},{"$f":"'Parks - Future Infrastructure'!Y146","v":194681},144395.97689927334,{"$f":"IF($E146<>\"\",IFERROR(IF(AND(H$9>=$D146,H$9<=$E146),$F146/($E146+1-$D146),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D146,$F146*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E146<>\"\",IFERROR(IF(AND(I$9>=$D146,I$9<=$E146),$F146/($E146+1-$D146),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D146,$F146*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E146<>\"\",IFERROR(IF(AND(J$9>=$D146,J$9<=$E146),$F146/($E146+1-$D146),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D146,$F146*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E146<>\"\",IFERROR(IF(AND(K$9>=$D146,K$9<=$E146),$F146/($E146+1-$D146),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D146,$F146*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E146<>\"\",IFERROR(IF(AND(L$9>=$D146,L$9<=$E146),$F146/($E146+1-$D146),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D146,$F146*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E146<>\"\",IFERROR(IF(AND(M$9>=$D146,M$9<=$E146),$F146/($E146+1-$D146),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D146,$F146*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E146<>\"\",IFERROR(IF(AND(N$9>=$D146,N$9<=$E146),$F146/($E146+1-$D146),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D146,$F146*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":223469.15232622938},{"$f":"IF($E146<>\"\",IFERROR(IF(AND(O$9>=$D146,O$9<=$E146),$F146/($E146+1-$D146),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D146,$F146*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E146<>\"\",IFERROR(IF(AND(P$9>=$D146,P$9<=$E146),$F146/($E146+1-$D146),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D146,$F146*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E146<>\"\",IFERROR(IF(AND(Q$9>=$D146,Q$9<=$E146),$F146/($E146+1-$D146),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D146,$F146*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E146<>\"\",IFERROR(IF(AND(R$9>=$D146,R$9<=$E146),$F146/($E146+1-$D146),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D146,$F146*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E146<>\"\",IFERROR(IF(AND(S$9>=$D146,S$9<=$E146),$F146/($E146+1-$D146),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D146,$F146*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B147","v":"5579"},{"$f":"'Parks - Future Infrastructure'!G147","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M147","v":2027},{"$f":"'Parks - Future Infrastructure'!N147","v":2027},{"$f":"'Parks - Future Infrastructure'!Y147","v":58758},33974.895832865514,{"$f":"IF($E147<>\"\",IFERROR(IF(AND(H$9>=$D147,H$9<=$E147),$F147/($E147+1-$D147),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D147,$F147*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E147<>\"\",IFERROR(IF(AND(I$9>=$D147,I$9<=$E147),$F147/($E147+1-$D147),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D147,$F147*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E147<>\"\",IFERROR(IF(AND(J$9>=$D147,J$9<=$E147),$F147/($E147+1-$D147),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D147,$F147*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E147<>\"\",IFERROR(IF(AND(K$9>=$D147,K$9<=$E147),$F147/($E147+1-$D147),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D147,$F147*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E147<>\"\",IFERROR(IF(AND(L$9>=$D147,L$9<=$E147),$F147/($E147+1-$D147),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D147,$F147*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E147<>\"\",IFERROR(IF(AND(M$9>=$D147,M$9<=$E147),$F147/($E147+1-$D147),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D147,$F147*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E147<>\"\",IFERROR(IF(AND(N$9>=$D147,N$9<=$E147),$F147/($E147+1-$D147),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D147,$F147*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E147<>\"\",IFERROR(IF(AND(O$9>=$D147,O$9<=$E147),$F147/($E147+1-$D147),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D147,$F147*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E147<>\"\",IFERROR(IF(AND(P$9>=$D147,P$9<=$E147),$F147/($E147+1-$D147),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D147,$F147*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E147<>\"\",IFERROR(IF(AND(Q$9>=$D147,Q$9<=$E147),$F147/($E147+1-$D147),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D147,$F147*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E147<>\"\",IFERROR(IF(AND(R$9>=$D147,R$9<=$E147),$F147/($E147+1-$D147),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D147,$F147*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E147<>\"\",IFERROR(IF(AND(S$9>=$D147,S$9<=$E147),$F147/($E147+1-$D147),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D147,$F147*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":75661.1078079156}]
[null,{"$f":"'Parks - Future Infrastructure'!B148","v":"5583"},{"$f":"'Parks - Future Infrastructure'!G148","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M148","v":2022},{"$f":"'Parks - Future Infrastructure'!N148","v":2022},{"$f":"'Parks - Future Infrastructure'!Y148","v":60174},44631.389369978955,{"$f":"IF($E148<>\"\",IFERROR(IF(AND(H$9>=$D148,H$9<=$E148),$F148/($E148+1-$D148),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D148,$F148*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E148<>\"\",IFERROR(IF(AND(I$9>=$D148,I$9<=$E148),$F148/($E148+1-$D148),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D148,$F148*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E148<>\"\",IFERROR(IF(AND(J$9>=$D148,J$9<=$E148),$F148/($E148+1-$D148),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D148,$F148*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E148<>\"\",IFERROR(IF(AND(K$9>=$D148,K$9<=$E148),$F148/($E148+1-$D148),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D148,$F148*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E148<>\"\",IFERROR(IF(AND(L$9>=$D148,L$9<=$E148),$F148/($E148+1-$D148),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D148,$F148*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E148<>\"\",IFERROR(IF(AND(M$9>=$D148,M$9<=$E148),$F148/($E148+1-$D148),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D148,$F148*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E148<>\"\",IFERROR(IF(AND(N$9>=$D148,N$9<=$E148),$F148/($E148+1-$D148),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D148,$F148*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":69072.13735330374},{"$f":"IF($E148<>\"\",IFERROR(IF(AND(O$9>=$D148,O$9<=$E148),$F148/($E148+1-$D148),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D148,$F148*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E148<>\"\",IFERROR(IF(AND(P$9>=$D148,P$9<=$E148),$F148/($E148+1-$D148),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D148,$F148*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E148<>\"\",IFERROR(IF(AND(Q$9>=$D148,Q$9<=$E148),$F148/($E148+1-$D148),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D148,$F148*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E148<>\"\",IFERROR(IF(AND(R$9>=$D148,R$9<=$E148),$F148/($E148+1-$D148),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D148,$F148*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E148<>\"\",IFERROR(IF(AND(S$9>=$D148,S$9<=$E148),$F148/($E148+1-$D148),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D148,$F148*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B149","v":"5584"},{"$f":"'Parks - Future Infrastructure'!G149","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M149","v":2022},{"$f":"'Parks - Future Infrastructure'!N149","v":2022},{"$f":"'Parks - Future Infrastructure'!Y149","v":134507},99764.587529294367,{"$f":"IF($E149<>\"\",IFERROR(IF(AND(H$9>=$D149,H$9<=$E149),$F149/($E149+1-$D149),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D149,$F149*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E149<>\"\",IFERROR(IF(AND(I$9>=$D149,I$9<=$E149),$F149/($E149+1-$D149),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D149,$F149*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E149<>\"\",IFERROR(IF(AND(J$9>=$D149,J$9<=$E149),$F149/($E149+1-$D149),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D149,$F149*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E149<>\"\",IFERROR(IF(AND(K$9>=$D149,K$9<=$E149),$F149/($E149+1-$D149),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D149,$F149*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E149<>\"\",IFERROR(IF(AND(L$9>=$D149,L$9<=$E149),$F149/($E149+1-$D149),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D149,$F149*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E149<>\"\",IFERROR(IF(AND(M$9>=$D149,M$9<=$E149),$F149/($E149+1-$D149),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D149,$F149*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E149<>\"\",IFERROR(IF(AND(N$9>=$D149,N$9<=$E149),$F149/($E149+1-$D149),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D149,$F149*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":154397.01497292562},{"$f":"IF($E149<>\"\",IFERROR(IF(AND(O$9>=$D149,O$9<=$E149),$F149/($E149+1-$D149),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D149,$F149*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E149<>\"\",IFERROR(IF(AND(P$9>=$D149,P$9<=$E149),$F149/($E149+1-$D149),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D149,$F149*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E149<>\"\",IFERROR(IF(AND(Q$9>=$D149,Q$9<=$E149),$F149/($E149+1-$D149),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D149,$F149*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E149<>\"\",IFERROR(IF(AND(R$9>=$D149,R$9<=$E149),$F149/($E149+1-$D149),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D149,$F149*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E149<>\"\",IFERROR(IF(AND(S$9>=$D149,S$9<=$E149),$F149/($E149+1-$D149),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D149,$F149*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B150","v":"5586"},{"$f":"'Parks - Future Infrastructure'!G150","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M150","v":2020},{"$f":"'Parks - Future Infrastructure'!N150","v":2020},{"$f":"'Parks - Future Infrastructure'!Y150","v":74333},60907.299477712149,{"$f":"IF($E150<>\"\",IFERROR(IF(AND(H$9>=$D150,H$9<=$E150),$F150/($E150+1-$D150),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D150,$F150*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E150<>\"\",IFERROR(IF(AND(I$9>=$D150,I$9<=$E150),$F150/($E150+1-$D150),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D150,$F150*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E150<>\"\",IFERROR(IF(AND(J$9>=$D150,J$9<=$E150),$F150/($E150+1-$D150),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D150,$F150*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E150<>\"\",IFERROR(IF(AND(K$9>=$D150,K$9<=$E150),$F150/($E150+1-$D150),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D150,$F150*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E150<>\"\",IFERROR(IF(AND(L$9>=$D150,L$9<=$E150),$F150/($E150+1-$D150),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D150,$F150*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":81491.254398639852},{"$f":"IF($E150<>\"\",IFERROR(IF(AND(M$9>=$D150,M$9<=$E150),$F150/($E150+1-$D150),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D150,$F150*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E150<>\"\",IFERROR(IF(AND(N$9>=$D150,N$9<=$E150),$F150/($E150+1-$D150),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D150,$F150*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E150<>\"\",IFERROR(IF(AND(O$9>=$D150,O$9<=$E150),$F150/($E150+1-$D150),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D150,$F150*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E150<>\"\",IFERROR(IF(AND(P$9>=$D150,P$9<=$E150),$F150/($E150+1-$D150),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D150,$F150*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E150<>\"\",IFERROR(IF(AND(Q$9>=$D150,Q$9<=$E150),$F150/($E150+1-$D150),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D150,$F150*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E150<>\"\",IFERROR(IF(AND(R$9>=$D150,R$9<=$E150),$F150/($E150+1-$D150),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D150,$F150*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E150<>\"\",IFERROR(IF(AND(S$9>=$D150,S$9<=$E150),$F150/($E150+1-$D150),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D150,$F150*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B151","v":"5590"},{"$f":"'Parks - Future Infrastructure'!G151","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M151","v":2022},{"$f":"'Parks - Future Infrastructure'!N151","v":2022},{"$f":"'Parks - Future Infrastructure'!Y151","v":147958},109741.26879388683,{"$f":"IF($E151<>\"\",IFERROR(IF(AND(H$9>=$D151,H$9<=$E151),$F151/($E151+1-$D151),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D151,$F151*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E151<>\"\",IFERROR(IF(AND(I$9>=$D151,I$9<=$E151),$F151/($E151+1-$D151),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D151,$F151*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E151<>\"\",IFERROR(IF(AND(J$9>=$D151,J$9<=$E151),$F151/($E151+1-$D151),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D151,$F151*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E151<>\"\",IFERROR(IF(AND(K$9>=$D151,K$9<=$E151),$F151/($E151+1-$D151),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D151,$F151*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E151<>\"\",IFERROR(IF(AND(L$9>=$D151,L$9<=$E151),$F151/($E151+1-$D151),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D151,$F151*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E151<>\"\",IFERROR(IF(AND(M$9>=$D151,M$9<=$E151),$F151/($E151+1-$D151),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D151,$F151*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E151<>\"\",IFERROR(IF(AND(N$9>=$D151,N$9<=$E151),$F151/($E151+1-$D151),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D151,$F151*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":169837.06083225505},{"$f":"IF($E151<>\"\",IFERROR(IF(AND(O$9>=$D151,O$9<=$E151),$F151/($E151+1-$D151),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D151,$F151*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E151<>\"\",IFERROR(IF(AND(P$9>=$D151,P$9<=$E151),$F151/($E151+1-$D151),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D151,$F151*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E151<>\"\",IFERROR(IF(AND(Q$9>=$D151,Q$9<=$E151),$F151/($E151+1-$D151),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D151,$F151*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E151<>\"\",IFERROR(IF(AND(R$9>=$D151,R$9<=$E151),$F151/($E151+1-$D151),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D151,$F151*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E151<>\"\",IFERROR(IF(AND(S$9>=$D151,S$9<=$E151),$F151/($E151+1-$D151),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D151,$F151*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B152","v":"5592"},{"$f":"'Parks - Future Infrastructure'!G152","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M152","v":2022},{"$f":"'Parks - Future Infrastructure'!N152","v":2022},{"$f":"'Parks - Future Infrastructure'!Y152","v":249192},184827.08777684378,{"$f":"IF($E152<>\"\",IFERROR(IF(AND(H$9>=$D152,H$9<=$E152),$F152/($E152+1-$D152),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D152,$F152*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E152<>\"\",IFERROR(IF(AND(I$9>=$D152,I$9<=$E152),$F152/($E152+1-$D152),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D152,$F152*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E152<>\"\",IFERROR(IF(AND(J$9>=$D152,J$9<=$E152),$F152/($E152+1-$D152),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D152,$F152*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E152<>\"\",IFERROR(IF(AND(K$9>=$D152,K$9<=$E152),$F152/($E152+1-$D152),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D152,$F152*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E152<>\"\",IFERROR(IF(AND(L$9>=$D152,L$9<=$E152),$F152/($E152+1-$D152),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D152,$F152*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E152<>\"\",IFERROR(IF(AND(M$9>=$D152,M$9<=$E152),$F152/($E152+1-$D152),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D152,$F152*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E152<>\"\",IFERROR(IF(AND(N$9>=$D152,N$9<=$E152),$F152/($E152+1-$D152),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D152,$F152*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":286040.8822970796},{"$f":"IF($E152<>\"\",IFERROR(IF(AND(O$9>=$D152,O$9<=$E152),$F152/($E152+1-$D152),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D152,$F152*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E152<>\"\",IFERROR(IF(AND(P$9>=$D152,P$9<=$E152),$F152/($E152+1-$D152),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D152,$F152*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E152<>\"\",IFERROR(IF(AND(Q$9>=$D152,Q$9<=$E152),$F152/($E152+1-$D152),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D152,$F152*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E152<>\"\",IFERROR(IF(AND(R$9>=$D152,R$9<=$E152),$F152/($E152+1-$D152),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D152,$F152*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E152<>\"\",IFERROR(IF(AND(S$9>=$D152,S$9<=$E152),$F152/($E152+1-$D152),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D152,$F152*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B153","v":"5605"},{"$f":"'Parks - Future Infrastructure'!G153","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M153","v":2027},{"$f":"'Parks - Future Infrastructure'!N153","v":2027},{"$f":"'Parks - Future Infrastructure'!Y153","v":241405},139584.5625877821,{"$f":"IF($E153<>\"\",IFERROR(IF(AND(H$9>=$D153,H$9<=$E153),$F153/($E153+1-$D153),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D153,$F153*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E153<>\"\",IFERROR(IF(AND(I$9>=$D153,I$9<=$E153),$F153/($E153+1-$D153),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D153,$F153*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E153<>\"\",IFERROR(IF(AND(J$9>=$D153,J$9<=$E153),$F153/($E153+1-$D153),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D153,$F153*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E153<>\"\",IFERROR(IF(AND(K$9>=$D153,K$9<=$E153),$F153/($E153+1-$D153),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D153,$F153*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E153<>\"\",IFERROR(IF(AND(L$9>=$D153,L$9<=$E153),$F153/($E153+1-$D153),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D153,$F153*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E153<>\"\",IFERROR(IF(AND(M$9>=$D153,M$9<=$E153),$F153/($E153+1-$D153),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D153,$F153*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E153<>\"\",IFERROR(IF(AND(N$9>=$D153,N$9<=$E153),$F153/($E153+1-$D153),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D153,$F153*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E153<>\"\",IFERROR(IF(AND(O$9>=$D153,O$9<=$E153),$F153/($E153+1-$D153),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D153,$F153*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E153<>\"\",IFERROR(IF(AND(P$9>=$D153,P$9<=$E153),$F153/($E153+1-$D153),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D153,$F153*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E153<>\"\",IFERROR(IF(AND(Q$9>=$D153,Q$9<=$E153),$F153/($E153+1-$D153),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D153,$F153*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E153<>\"\",IFERROR(IF(AND(R$9>=$D153,R$9<=$E153),$F153/($E153+1-$D153),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D153,$F153*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E153<>\"\",IFERROR(IF(AND(S$9>=$D153,S$9<=$E153),$F153/($E153+1-$D153),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D153,$F153*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":310850.77317760757}]
[null,{"$f":"'Parks - Future Infrastructure'!B154","v":"5608"},{"$f":"'Parks - Future Infrastructure'!G154","v":"1-District"},{"$f":"'Parks - Future Infrastructure'!M154","v":2027},{"$f":"'Parks - Future Infrastructure'!N154","v":2027},{"$f":"'Parks - Future Infrastructure'!Y154","v":179815},103972.1551820469,{"$f":"IF($E154<>\"\",IFERROR(IF(AND(H$9>=$D154,H$9<=$E154),$F154/($E154+1-$D154),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D154,$F154*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E154<>\"\",IFERROR(IF(AND(I$9>=$D154,I$9<=$E154),$F154/($E154+1-$D154),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D154,$F154*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E154<>\"\",IFERROR(IF(AND(J$9>=$D154,J$9<=$E154),$F154/($E154+1-$D154),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D154,$F154*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E154<>\"\",IFERROR(IF(AND(K$9>=$D154,K$9<=$E154),$F154/($E154+1-$D154),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D154,$F154*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E154<>\"\",IFERROR(IF(AND(L$9>=$D154,L$9<=$E154),$F154/($E154+1-$D154),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D154,$F154*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E154<>\"\",IFERROR(IF(AND(M$9>=$D154,M$9<=$E154),$F154/($E154+1-$D154),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D154,$F154*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E154<>\"\",IFERROR(IF(AND(N$9>=$D154,N$9<=$E154),$F154/($E154+1-$D154),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D154,$F154*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E154<>\"\",IFERROR(IF(AND(O$9>=$D154,O$9<=$E154),$F154/($E154+1-$D154),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D154,$F154*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E154<>\"\",IFERROR(IF(AND(P$9>=$D154,P$9<=$E154),$F154/($E154+1-$D154),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D154,$F154*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E154<>\"\",IFERROR(IF(AND(Q$9>=$D154,Q$9<=$E154),$F154/($E154+1-$D154),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D154,$F154*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E154<>\"\",IFERROR(IF(AND(R$9>=$D154,R$9<=$E154),$F154/($E154+1-$D154),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D154,$F154*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E154<>\"\",IFERROR(IF(AND(S$9>=$D154,S$9<=$E154),$F154/($E154+1-$D154),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D154,$F154*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":231542.97458184999}]
[null,{"$f":"'Parks - Future Infrastructure'!B155","v":"5610"},{"$f":"'Parks - Future Infrastructure'!G155","v":"1-District"},{"$f":"'Parks - Future Infrastructure'!M155","v":2027},{"$f":"'Parks - Future Infrastructure'!N155","v":2027},{"$f":"'Parks - Future Infrastructure'!Y155","v":853058},493252.94750319258,{"$f":"IF($E155<>\"\",IFERROR(IF(AND(H$9>=$D155,H$9<=$E155),$F155/($E155+1-$D155),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D155,$F155*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E155<>\"\",IFERROR(IF(AND(I$9>=$D155,I$9<=$E155),$F155/($E155+1-$D155),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D155,$F155*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E155<>\"\",IFERROR(IF(AND(J$9>=$D155,J$9<=$E155),$F155/($E155+1-$D155),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D155,$F155*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E155<>\"\",IFERROR(IF(AND(K$9>=$D155,K$9<=$E155),$F155/($E155+1-$D155),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D155,$F155*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E155<>\"\",IFERROR(IF(AND(L$9>=$D155,L$9<=$E155),$F155/($E155+1-$D155),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D155,$F155*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E155<>\"\",IFERROR(IF(AND(M$9>=$D155,M$9<=$E155),$F155/($E155+1-$D155),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D155,$F155*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E155<>\"\",IFERROR(IF(AND(N$9>=$D155,N$9<=$E155),$F155/($E155+1-$D155),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D155,$F155*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E155<>\"\",IFERROR(IF(AND(O$9>=$D155,O$9<=$E155),$F155/($E155+1-$D155),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D155,$F155*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E155<>\"\",IFERROR(IF(AND(P$9>=$D155,P$9<=$E155),$F155/($E155+1-$D155),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D155,$F155*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E155<>\"\",IFERROR(IF(AND(Q$9>=$D155,Q$9<=$E155),$F155/($E155+1-$D155),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D155,$F155*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E155<>\"\",IFERROR(IF(AND(R$9>=$D155,R$9<=$E155),$F155/($E155+1-$D155),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D155,$F155*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E155<>\"\",IFERROR(IF(AND(S$9>=$D155,S$9<=$E155),$F155/($E155+1-$D155),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D155,$F155*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":1098460.0106267207}]
[null,{"$f":"'Parks - Future Infrastructure'!B156","v":"5616"},{"$f":"'Parks - Future Infrastructure'!G156","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M156","v":2031},{"$f":"'Parks - Future Infrastructure'!N156","v":2031},{"$f":"'Parks - Future Infrastructure'!Y156","v":92031},0,{"$f":"IF($E156<>\"\",IFERROR(IF(AND(H$9>=$D156,H$9<=$E156),$F156/($E156+1-$D156),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D156,$F156*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E156<>\"\",IFERROR(IF(AND(I$9>=$D156,I$9<=$E156),$F156/($E156+1-$D156),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D156,$F156*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E156<>\"\",IFERROR(IF(AND(J$9>=$D156,J$9<=$E156),$F156/($E156+1-$D156),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D156,$F156*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E156<>\"\",IFERROR(IF(AND(K$9>=$D156,K$9<=$E156),$F156/($E156+1-$D156),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D156,$F156*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E156<>\"\",IFERROR(IF(AND(L$9>=$D156,L$9<=$E156),$F156/($E156+1-$D156),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D156,$F156*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E156<>\"\",IFERROR(IF(AND(M$9>=$D156,M$9<=$E156),$F156/($E156+1-$D156),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D156,$F156*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E156<>\"\",IFERROR(IF(AND(N$9>=$D156,N$9<=$E156),$F156/($E156+1-$D156),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D156,$F156*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E156<>\"\",IFERROR(IF(AND(O$9>=$D156,O$9<=$E156),$F156/($E156+1-$D156),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D156,$F156*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E156<>\"\",IFERROR(IF(AND(P$9>=$D156,P$9<=$E156),$F156/($E156+1-$D156),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D156,$F156*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E156<>\"\",IFERROR(IF(AND(Q$9>=$D156,Q$9<=$E156),$F156/($E156+1-$D156),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D156,$F156*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E156<>\"\",IFERROR(IF(AND(R$9>=$D156,R$9<=$E156),$F156/($E156+1-$D156),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D156,$F156*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E156<>\"\",IFERROR(IF(AND(S$9>=$D156,S$9<=$E156),$F156/($E156+1-$D156),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D156,$F156*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B157","v":"5618"},{"$f":"'Parks - Future Infrastructure'!G157","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M157","v":2027},{"$f":"'Parks - Future Infrastructure'!N157","v":2027},{"$f":"'Parks - Future Infrastructure'!Y157","v":253439},146542.83033775151,{"$f":"IF($E157<>\"\",IFERROR(IF(AND(H$9>=$D157,H$9<=$E157),$F157/($E157+1-$D157),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D157,$F157*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E157<>\"\",IFERROR(IF(AND(I$9>=$D157,I$9<=$E157),$F157/($E157+1-$D157),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D157,$F157*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E157<>\"\",IFERROR(IF(AND(J$9>=$D157,J$9<=$E157),$F157/($E157+1-$D157),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D157,$F157*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E157<>\"\",IFERROR(IF(AND(K$9>=$D157,K$9<=$E157),$F157/($E157+1-$D157),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D157,$F157*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E157<>\"\",IFERROR(IF(AND(L$9>=$D157,L$9<=$E157),$F157/($E157+1-$D157),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D157,$F157*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E157<>\"\",IFERROR(IF(AND(M$9>=$D157,M$9<=$E157),$F157/($E157+1-$D157),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D157,$F157*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E157<>\"\",IFERROR(IF(AND(N$9>=$D157,N$9<=$E157),$F157/($E157+1-$D157),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D157,$F157*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E157<>\"\",IFERROR(IF(AND(O$9>=$D157,O$9<=$E157),$F157/($E157+1-$D157),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D157,$F157*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E157<>\"\",IFERROR(IF(AND(P$9>=$D157,P$9<=$E157),$F157/($E157+1-$D157),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D157,$F157*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E157<>\"\",IFERROR(IF(AND(Q$9>=$D157,Q$9<=$E157),$F157/($E157+1-$D157),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D157,$F157*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E157<>\"\",IFERROR(IF(AND(R$9>=$D157,R$9<=$E157),$F157/($E157+1-$D157),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D157,$F157*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E157<>\"\",IFERROR(IF(AND(S$9>=$D157,S$9<=$E157),$F157/($E157+1-$D157),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D157,$F157*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":326346.63367933425}]
[null,{"$f":"'Parks - Future Infrastructure'!B158","v":"5621"},{"$f":"'Parks - Future Infrastructure'!G158","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M158","v":2027},{"$f":"'Parks - Future Infrastructure'!N158","v":2027},{"$f":"'Parks - Future Infrastructure'!Y158","v":4248},2456.2673593044815,{"$f":"IF($E158<>\"\",IFERROR(IF(AND(H$9>=$D158,H$9<=$E158),$F158/($E158+1-$D158),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D158,$F158*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E158<>\"\",IFERROR(IF(AND(I$9>=$D158,I$9<=$E158),$F158/($E158+1-$D158),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D158,$F158*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E158<>\"\",IFERROR(IF(AND(J$9>=$D158,J$9<=$E158),$F158/($E158+1-$D158),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D158,$F158*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E158<>\"\",IFERROR(IF(AND(K$9>=$D158,K$9<=$E158),$F158/($E158+1-$D158),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D158,$F158*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E158<>\"\",IFERROR(IF(AND(L$9>=$D158,L$9<=$E158),$F158/($E158+1-$D158),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D158,$F158*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E158<>\"\",IFERROR(IF(AND(M$9>=$D158,M$9<=$E158),$F158/($E158+1-$D158),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D158,$F158*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E158<>\"\",IFERROR(IF(AND(N$9>=$D158,N$9<=$E158),$F158/($E158+1-$D158),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D158,$F158*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E158<>\"\",IFERROR(IF(AND(O$9>=$D158,O$9<=$E158),$F158/($E158+1-$D158),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D158,$F158*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E158<>\"\",IFERROR(IF(AND(P$9>=$D158,P$9<=$E158),$F158/($E158+1-$D158),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D158,$F158*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E158<>\"\",IFERROR(IF(AND(Q$9>=$D158,Q$9<=$E158),$F158/($E158+1-$D158),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D158,$F158*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E158<>\"\",IFERROR(IF(AND(R$9>=$D158,R$9<=$E158),$F158/($E158+1-$D158),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D158,$F158*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E158<>\"\",IFERROR(IF(AND(S$9>=$D158,S$9<=$E158),$F158/($E158+1-$D158),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D158,$F158*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":5470.0361817629164}]
[null,{"$f":"'Parks - Future Infrastructure'!B159","v":"5626"},{"$f":"'Parks - Future Infrastructure'!G159","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M159","v":2027},{"$f":"'Parks - Future Infrastructure'!N159","v":2027},{"$f":"'Parks - Future Infrastructure'!Y159","v":194681},112567.93450488598,{"$f":"IF($E159<>\"\",IFERROR(IF(AND(H$9>=$D159,H$9<=$E159),$F159/($E159+1-$D159),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D159,$F159*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E159<>\"\",IFERROR(IF(AND(I$9>=$D159,I$9<=$E159),$F159/($E159+1-$D159),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D159,$F159*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E159<>\"\",IFERROR(IF(AND(J$9>=$D159,J$9<=$E159),$F159/($E159+1-$D159),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D159,$F159*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E159<>\"\",IFERROR(IF(AND(K$9>=$D159,K$9<=$E159),$F159/($E159+1-$D159),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D159,$F159*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E159<>\"\",IFERROR(IF(AND(L$9>=$D159,L$9<=$E159),$F159/($E159+1-$D159),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D159,$F159*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E159<>\"\",IFERROR(IF(AND(M$9>=$D159,M$9<=$E159),$F159/($E159+1-$D159),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D159,$F159*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E159<>\"\",IFERROR(IF(AND(N$9>=$D159,N$9<=$E159),$F159/($E159+1-$D159),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D159,$F159*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E159<>\"\",IFERROR(IF(AND(O$9>=$D159,O$9<=$E159),$F159/($E159+1-$D159),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D159,$F159*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E159<>\"\",IFERROR(IF(AND(P$9>=$D159,P$9<=$E159),$F159/($E159+1-$D159),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D159,$F159*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E159<>\"\",IFERROR(IF(AND(Q$9>=$D159,Q$9<=$E159),$F159/($E159+1-$D159),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D159,$F159*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E159<>\"\",IFERROR(IF(AND(R$9>=$D159,R$9<=$E159),$F159/($E159+1-$D159),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D159,$F159*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E159<>\"\",IFERROR(IF(AND(S$9>=$D159,S$9<=$E159),$F159/($E159+1-$D159),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D159,$F159*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":250685.52587141862}]
[null,{"$f":"'Parks - Future Infrastructure'!B160","v":"5627"},{"$f":"'Parks - Future Infrastructure'!G160","v":"Citywide"},{"$f":"'Parks - Future Infrastructure'!M160","v":2027},{"$f":"'Parks - Future Infrastructure'!N160","v":2027},{"$f":"'Parks - Future Infrastructure'!Y160","v":1267277},732761.5655125482,{"$f":"IF($E160<>\"\",IFERROR(IF(AND(H$9>=$D160,H$9<=$E160),$F160/($E160+1-$D160),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D160,$F160*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E160<>\"\",IFERROR(IF(AND(I$9>=$D160,I$9<=$E160),$F160/($E160+1-$D160),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D160,$F160*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E160<>\"\",IFERROR(IF(AND(J$9>=$D160,J$9<=$E160),$F160/($E160+1-$D160),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D160,$F160*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E160<>\"\",IFERROR(IF(AND(K$9>=$D160,K$9<=$E160),$F160/($E160+1-$D160),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D160,$F160*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E160<>\"\",IFERROR(IF(AND(L$9>=$D160,L$9<=$E160),$F160/($E160+1-$D160),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D160,$F160*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E160<>\"\",IFERROR(IF(AND(M$9>=$D160,M$9<=$E160),$F160/($E160+1-$D160),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D160,$F160*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E160<>\"\",IFERROR(IF(AND(N$9>=$D160,N$9<=$E160),$F160/($E160+1-$D160),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D160,$F160*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E160<>\"\",IFERROR(IF(AND(O$9>=$D160,O$9<=$E160),$F160/($E160+1-$D160),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D160,$F160*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E160<>\"\",IFERROR(IF(AND(P$9>=$D160,P$9<=$E160),$F160/($E160+1-$D160),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D160,$F160*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E160<>\"\",IFERROR(IF(AND(Q$9>=$D160,Q$9<=$E160),$F160/($E160+1-$D160),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D160,$F160*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E160<>\"\",IFERROR(IF(AND(R$9>=$D160,R$9<=$E160),$F160/($E160+1-$D160),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D160,$F160*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E160<>\"\",IFERROR(IF(AND(S$9>=$D160,S$9<=$E160),$F160/($E160+1-$D160),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D160,$F160*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":1631838.7576073359}]
[null,{"$f":"'Parks - Future Infrastructure'!B161","v":"5630"},{"$f":"'Parks - Future Infrastructure'!G161","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M161","v":2022},{"$f":"'Parks - Future Infrastructure'!N161","v":2022},{"$f":"'Parks - Future Infrastructure'!Y161","v":60174},44631.389369978955,{"$f":"IF($E161<>\"\",IFERROR(IF(AND(H$9>=$D161,H$9<=$E161),$F161/($E161+1-$D161),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D161,$F161*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E161<>\"\",IFERROR(IF(AND(I$9>=$D161,I$9<=$E161),$F161/($E161+1-$D161),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D161,$F161*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E161<>\"\",IFERROR(IF(AND(J$9>=$D161,J$9<=$E161),$F161/($E161+1-$D161),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D161,$F161*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E161<>\"\",IFERROR(IF(AND(K$9>=$D161,K$9<=$E161),$F161/($E161+1-$D161),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D161,$F161*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E161<>\"\",IFERROR(IF(AND(L$9>=$D161,L$9<=$E161),$F161/($E161+1-$D161),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D161,$F161*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E161<>\"\",IFERROR(IF(AND(M$9>=$D161,M$9<=$E161),$F161/($E161+1-$D161),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D161,$F161*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E161<>\"\",IFERROR(IF(AND(N$9>=$D161,N$9<=$E161),$F161/($E161+1-$D161),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D161,$F161*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":69072.13735330374},{"$f":"IF($E161<>\"\",IFERROR(IF(AND(O$9>=$D161,O$9<=$E161),$F161/($E161+1-$D161),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D161,$F161*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E161<>\"\",IFERROR(IF(AND(P$9>=$D161,P$9<=$E161),$F161/($E161+1-$D161),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D161,$F161*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E161<>\"\",IFERROR(IF(AND(Q$9>=$D161,Q$9<=$E161),$F161/($E161+1-$D161),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D161,$F161*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E161<>\"\",IFERROR(IF(AND(R$9>=$D161,R$9<=$E161),$F161/($E161+1-$D161),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D161,$F161*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E161<>\"\",IFERROR(IF(AND(S$9>=$D161,S$9<=$E161),$F161/($E161+1-$D161),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D161,$F161*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B162","v":"5636"},{"$f":"'Parks - Future Infrastructure'!G162","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M162","v":2022},{"$f":"'Parks - Future Infrastructure'!N162","v":2022},{"$f":"'Parks - Future Infrastructure'!Y162","v":60174},44631.389369978955,{"$f":"IF($E162<>\"\",IFERROR(IF(AND(H$9>=$D162,H$9<=$E162),$F162/($E162+1-$D162),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D162,$F162*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E162<>\"\",IFERROR(IF(AND(I$9>=$D162,I$9<=$E162),$F162/($E162+1-$D162),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D162,$F162*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E162<>\"\",IFERROR(IF(AND(J$9>=$D162,J$9<=$E162),$F162/($E162+1-$D162),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D162,$F162*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E162<>\"\",IFERROR(IF(AND(K$9>=$D162,K$9<=$E162),$F162/($E162+1-$D162),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D162,$F162*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E162<>\"\",IFERROR(IF(AND(L$9>=$D162,L$9<=$E162),$F162/($E162+1-$D162),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D162,$F162*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E162<>\"\",IFERROR(IF(AND(M$9>=$D162,M$9<=$E162),$F162/($E162+1-$D162),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D162,$F162*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E162<>\"\",IFERROR(IF(AND(N$9>=$D162,N$9<=$E162),$F162/($E162+1-$D162),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D162,$F162*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":69072.13735330374},{"$f":"IF($E162<>\"\",IFERROR(IF(AND(O$9>=$D162,O$9<=$E162),$F162/($E162+1-$D162),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D162,$F162*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E162<>\"\",IFERROR(IF(AND(P$9>=$D162,P$9<=$E162),$F162/($E162+1-$D162),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D162,$F162*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E162<>\"\",IFERROR(IF(AND(Q$9>=$D162,Q$9<=$E162),$F162/($E162+1-$D162),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D162,$F162*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E162<>\"\",IFERROR(IF(AND(R$9>=$D162,R$9<=$E162),$F162/($E162+1-$D162),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D162,$F162*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E162<>\"\",IFERROR(IF(AND(S$9>=$D162,S$9<=$E162),$F162/($E162+1-$D162),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D162,$F162*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B163","v":"5639"},{"$f":"'Parks - Future Infrastructure'!G163","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M163","v":2022},{"$f":"'Parks - Future Infrastructure'!N163","v":2022},{"$f":"'Parks - Future Infrastructure'!Y163","v":249900},185352.21530158774,{"$f":"IF($E163<>\"\",IFERROR(IF(AND(H$9>=$D163,H$9<=$E163),$F163/($E163+1-$D163),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D163,$F163*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E163<>\"\",IFERROR(IF(AND(I$9>=$D163,I$9<=$E163),$F163/($E163+1-$D163),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D163,$F163*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E163<>\"\",IFERROR(IF(AND(J$9>=$D163,J$9<=$E163),$F163/($E163+1-$D163),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D163,$F163*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E163<>\"\",IFERROR(IF(AND(K$9>=$D163,K$9<=$E163),$F163/($E163+1-$D163),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D163,$F163*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E163<>\"\",IFERROR(IF(AND(L$9>=$D163,L$9<=$E163),$F163/($E163+1-$D163),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D163,$F163*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E163<>\"\",IFERROR(IF(AND(M$9>=$D163,M$9<=$E163),$F163/($E163+1-$D163),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D163,$F163*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E163<>\"\",IFERROR(IF(AND(N$9>=$D163,N$9<=$E163),$F163/($E163+1-$D163),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D163,$F163*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":286853.57670406828},{"$f":"IF($E163<>\"\",IFERROR(IF(AND(O$9>=$D163,O$9<=$E163),$F163/($E163+1-$D163),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D163,$F163*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E163<>\"\",IFERROR(IF(AND(P$9>=$D163,P$9<=$E163),$F163/($E163+1-$D163),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D163,$F163*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E163<>\"\",IFERROR(IF(AND(Q$9>=$D163,Q$9<=$E163),$F163/($E163+1-$D163),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D163,$F163*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E163<>\"\",IFERROR(IF(AND(R$9>=$D163,R$9<=$E163),$F163/($E163+1-$D163),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D163,$F163*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E163<>\"\",IFERROR(IF(AND(S$9>=$D163,S$9<=$E163),$F163/($E163+1-$D163),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D163,$F163*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B164","v":"5641"},{"$f":"'Parks - Future Infrastructure'!G164","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M164","v":2022},{"$f":"'Parks - Future Infrastructure'!N164","v":2022},{"$f":"'Parks - Future Infrastructure'!Y164","v":253439},187977.11121976428,{"$f":"IF($E164<>\"\",IFERROR(IF(AND(H$9>=$D164,H$9<=$E164),$F164/($E164+1-$D164),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D164,$F164*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E164<>\"\",IFERROR(IF(AND(I$9>=$D164,I$9<=$E164),$F164/($E164+1-$D164),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D164,$F164*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E164<>\"\",IFERROR(IF(AND(J$9>=$D164,J$9<=$E164),$F164/($E164+1-$D164),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D164,$F164*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E164<>\"\",IFERROR(IF(AND(K$9>=$D164,K$9<=$E164),$F164/($E164+1-$D164),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D164,$F164*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E164<>\"\",IFERROR(IF(AND(L$9>=$D164,L$9<=$E164),$F164/($E164+1-$D164),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D164,$F164*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E164<>\"\",IFERROR(IF(AND(M$9>=$D164,M$9<=$E164),$F164/($E164+1-$D164),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D164,$F164*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E164<>\"\",IFERROR(IF(AND(N$9>=$D164,N$9<=$E164),$F164/($E164+1-$D164),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D164,$F164*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":290915.90086555568},{"$f":"IF($E164<>\"\",IFERROR(IF(AND(O$9>=$D164,O$9<=$E164),$F164/($E164+1-$D164),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D164,$F164*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E164<>\"\",IFERROR(IF(AND(P$9>=$D164,P$9<=$E164),$F164/($E164+1-$D164),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D164,$F164*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E164<>\"\",IFERROR(IF(AND(Q$9>=$D164,Q$9<=$E164),$F164/($E164+1-$D164),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D164,$F164*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E164<>\"\",IFERROR(IF(AND(R$9>=$D164,R$9<=$E164),$F164/($E164+1-$D164),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D164,$F164*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E164<>\"\",IFERROR(IF(AND(S$9>=$D164,S$9<=$E164),$F164/($E164+1-$D164),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D164,$F164*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B165","v":"5644"},{"$f":"'Parks - Future Infrastructure'!G165","v":"4-District"},{"$f":"'Parks - Future Infrastructure'!M165","v":2021},{"$f":"'Parks - Future Infrastructure'!N165","v":2021},{"$f":"'Parks - Future Infrastructure'!Y165","v":56635},44151.403020954254,{"$f":"IF($E165<>\"\",IFERROR(IF(AND(H$9>=$D165,H$9<=$E165),$F165/($E165+1-$D165),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D165,$F165*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E165<>\"\",IFERROR(IF(AND(I$9>=$D165,I$9<=$E165),$F165/($E165+1-$D165),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D165,$F165*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E165<>\"\",IFERROR(IF(AND(J$9>=$D165,J$9<=$E165),$F165/($E165+1-$D165),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D165,$F165*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E165<>\"\",IFERROR(IF(AND(K$9>=$D165,K$9<=$E165),$F165/($E165+1-$D165),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D165,$F165*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E165<>\"\",IFERROR(IF(AND(L$9>=$D165,L$9<=$E165),$F165/($E165+1-$D165),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D165,$F165*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E165<>\"\",IFERROR(IF(AND(M$9>=$D165,M$9<=$E165),$F165/($E165+1-$D165),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D165,$F165*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":63532.593245807788},{"$f":"IF($E165<>\"\",IFERROR(IF(AND(N$9>=$D165,N$9<=$E165),$F165/($E165+1-$D165),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D165,$F165*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E165<>\"\",IFERROR(IF(AND(O$9>=$D165,O$9<=$E165),$F165/($E165+1-$D165),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D165,$F165*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E165<>\"\",IFERROR(IF(AND(P$9>=$D165,P$9<=$E165),$F165/($E165+1-$D165),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D165,$F165*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E165<>\"\",IFERROR(IF(AND(Q$9>=$D165,Q$9<=$E165),$F165/($E165+1-$D165),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D165,$F165*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E165<>\"\",IFERROR(IF(AND(R$9>=$D165,R$9<=$E165),$F165/($E165+1-$D165),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D165,$F165*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E165<>\"\",IFERROR(IF(AND(S$9>=$D165,S$9<=$E165),$F165/($E165+1-$D165),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D165,$F165*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B166","v":"5652"},{"$f":"'Parks - Future Infrastructure'!G166","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M166","v":2022},{"$f":"'Parks - Future Infrastructure'!N166","v":2022},{"$f":"'Parks - Future Infrastructure'!Y166","v":4248},3150.765148463965,{"$f":"IF($E166<>\"\",IFERROR(IF(AND(H$9>=$D166,H$9<=$E166),$F166/($E166+1-$D166),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D166,$F166*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E166<>\"\",IFERROR(IF(AND(I$9>=$D166,I$9<=$E166),$F166/($E166+1-$D166),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D166,$F166*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E166<>\"\",IFERROR(IF(AND(J$9>=$D166,J$9<=$E166),$F166/($E166+1-$D166),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D166,$F166*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E166<>\"\",IFERROR(IF(AND(K$9>=$D166,K$9<=$E166),$F166/($E166+1-$D166),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D166,$F166*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E166<>\"\",IFERROR(IF(AND(L$9>=$D166,L$9<=$E166),$F166/($E166+1-$D166),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D166,$F166*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E166<>\"\",IFERROR(IF(AND(M$9>=$D166,M$9<=$E166),$F166/($E166+1-$D166),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D166,$F166*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E166<>\"\",IFERROR(IF(AND(N$9>=$D166,N$9<=$E166),$F166/($E166+1-$D166),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D166,$F166*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":4876.1664419323015},{"$f":"IF($E166<>\"\",IFERROR(IF(AND(O$9>=$D166,O$9<=$E166),$F166/($E166+1-$D166),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D166,$F166*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E166<>\"\",IFERROR(IF(AND(P$9>=$D166,P$9<=$E166),$F166/($E166+1-$D166),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D166,$F166*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E166<>\"\",IFERROR(IF(AND(Q$9>=$D166,Q$9<=$E166),$F166/($E166+1-$D166),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D166,$F166*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E166<>\"\",IFERROR(IF(AND(R$9>=$D166,R$9<=$E166),$F166/($E166+1-$D166),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D166,$F166*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E166<>\"\",IFERROR(IF(AND(S$9>=$D166,S$9<=$E166),$F166/($E166+1-$D166),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D166,$F166*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B167","v":"5656"},{"$f":"'Parks - Future Infrastructure'!G167","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M167","v":2022},{"$f":"'Parks - Future Infrastructure'!N167","v":2022},{"$f":"'Parks - Future Infrastructure'!Y167","v":286004},212130.75224135775,{"$f":"IF($E167<>\"\",IFERROR(IF(AND(H$9>=$D167,H$9<=$E167),$F167/($E167+1-$D167),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D167,$F167*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E167<>\"\",IFERROR(IF(AND(I$9>=$D167,I$9<=$E167),$F167/($E167+1-$D167),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D167,$F167*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E167<>\"\",IFERROR(IF(AND(J$9>=$D167,J$9<=$E167),$F167/($E167+1-$D167),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D167,$F167*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E167<>\"\",IFERROR(IF(AND(K$9>=$D167,K$9<=$E167),$F167/($E167+1-$D167),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D167,$F167*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E167<>\"\",IFERROR(IF(AND(L$9>=$D167,L$9<=$E167),$F167/($E167+1-$D167),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D167,$F167*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E167<>\"\",IFERROR(IF(AND(M$9>=$D167,M$9<=$E167),$F167/($E167+1-$D167),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D167,$F167*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E167<>\"\",IFERROR(IF(AND(N$9>=$D167,N$9<=$E167),$F167/($E167+1-$D167),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D167,$F167*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":328296.39996666805},{"$f":"IF($E167<>\"\",IFERROR(IF(AND(O$9>=$D167,O$9<=$E167),$F167/($E167+1-$D167),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D167,$F167*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E167<>\"\",IFERROR(IF(AND(P$9>=$D167,P$9<=$E167),$F167/($E167+1-$D167),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D167,$F167*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E167<>\"\",IFERROR(IF(AND(Q$9>=$D167,Q$9<=$E167),$F167/($E167+1-$D167),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D167,$F167*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E167<>\"\",IFERROR(IF(AND(R$9>=$D167,R$9<=$E167),$F167/($E167+1-$D167),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D167,$F167*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E167<>\"\",IFERROR(IF(AND(S$9>=$D167,S$9<=$E167),$F167/($E167+1-$D167),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D167,$F167*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B168","v":"5659"},{"$f":"'Parks - Future Infrastructure'!G168","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M168","v":2022},{"$f":"'Parks - Future Infrastructure'!N168","v":2022},{"$f":"'Parks - Future Infrastructure'!Y168","v":60174},44631.389369978955,{"$f":"IF($E168<>\"\",IFERROR(IF(AND(H$9>=$D168,H$9<=$E168),$F168/($E168+1-$D168),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D168,$F168*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E168<>\"\",IFERROR(IF(AND(I$9>=$D168,I$9<=$E168),$F168/($E168+1-$D168),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D168,$F168*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E168<>\"\",IFERROR(IF(AND(J$9>=$D168,J$9<=$E168),$F168/($E168+1-$D168),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D168,$F168*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E168<>\"\",IFERROR(IF(AND(K$9>=$D168,K$9<=$E168),$F168/($E168+1-$D168),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D168,$F168*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E168<>\"\",IFERROR(IF(AND(L$9>=$D168,L$9<=$E168),$F168/($E168+1-$D168),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D168,$F168*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E168<>\"\",IFERROR(IF(AND(M$9>=$D168,M$9<=$E168),$F168/($E168+1-$D168),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D168,$F168*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E168<>\"\",IFERROR(IF(AND(N$9>=$D168,N$9<=$E168),$F168/($E168+1-$D168),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D168,$F168*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":69072.13735330374},{"$f":"IF($E168<>\"\",IFERROR(IF(AND(O$9>=$D168,O$9<=$E168),$F168/($E168+1-$D168),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D168,$F168*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E168<>\"\",IFERROR(IF(AND(P$9>=$D168,P$9<=$E168),$F168/($E168+1-$D168),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D168,$F168*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E168<>\"\",IFERROR(IF(AND(Q$9>=$D168,Q$9<=$E168),$F168/($E168+1-$D168),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D168,$F168*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E168<>\"\",IFERROR(IF(AND(R$9>=$D168,R$9<=$E168),$F168/($E168+1-$D168),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D168,$F168*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E168<>\"\",IFERROR(IF(AND(S$9>=$D168,S$9<=$E168),$F168/($E168+1-$D168),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D168,$F168*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B169","v":"5665"},{"$f":"'Parks - Future Infrastructure'!G169","v":"4-District"},{"$f":"'Parks - Future Infrastructure'!M169","v":2022},{"$f":"'Parks - Future Infrastructure'!N169","v":2022},{"$f":"'Parks - Future Infrastructure'!Y169","v":191142},141771.08098109678,{"$f":"IF($E169<>\"\",IFERROR(IF(AND(H$9>=$D169,H$9<=$E169),$F169/($E169+1-$D169),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D169,$F169*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E169<>\"\",IFERROR(IF(AND(I$9>=$D169,I$9<=$E169),$F169/($E169+1-$D169),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D169,$F169*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E169<>\"\",IFERROR(IF(AND(J$9>=$D169,J$9<=$E169),$F169/($E169+1-$D169),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D169,$F169*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E169<>\"\",IFERROR(IF(AND(K$9>=$D169,K$9<=$E169),$F169/($E169+1-$D169),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D169,$F169*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E169<>\"\",IFERROR(IF(AND(L$9>=$D169,L$9<=$E169),$F169/($E169+1-$D169),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D169,$F169*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E169<>\"\",IFERROR(IF(AND(M$9>=$D169,M$9<=$E169),$F169/($E169+1-$D169),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D169,$F169*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E169<>\"\",IFERROR(IF(AND(N$9>=$D169,N$9<=$E169),$F169/($E169+1-$D169),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D169,$F169*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":219406.82816474198},{"$f":"IF($E169<>\"\",IFERROR(IF(AND(O$9>=$D169,O$9<=$E169),$F169/($E169+1-$D169),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D169,$F169*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E169<>\"\",IFERROR(IF(AND(P$9>=$D169,P$9<=$E169),$F169/($E169+1-$D169),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D169,$F169*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E169<>\"\",IFERROR(IF(AND(Q$9>=$D169,Q$9<=$E169),$F169/($E169+1-$D169),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D169,$F169*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E169<>\"\",IFERROR(IF(AND(R$9>=$D169,R$9<=$E169),$F169/($E169+1-$D169),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D169,$F169*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E169<>\"\",IFERROR(IF(AND(S$9>=$D169,S$9<=$E169),$F169/($E169+1-$D169),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D169,$F169*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B170","v":"5672"},{"$f":"'Parks - Future Infrastructure'!G170","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M170","v":2022},{"$f":"'Parks - Future Infrastructure'!N170","v":2022},{"$f":"'Parks - Future Infrastructure'!Y170","v":521038},386456.77293440845,{"$f":"IF($E170<>\"\",IFERROR(IF(AND(H$9>=$D170,H$9<=$E170),$F170/($E170+1-$D170),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D170,$F170*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E170<>\"\",IFERROR(IF(AND(I$9>=$D170,I$9<=$E170),$F170/($E170+1-$D170),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D170,$F170*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E170<>\"\",IFERROR(IF(AND(J$9>=$D170,J$9<=$E170),$F170/($E170+1-$D170),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D170,$F170*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E170<>\"\",IFERROR(IF(AND(K$9>=$D170,K$9<=$E170),$F170/($E170+1-$D170),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D170,$F170*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E170<>\"\",IFERROR(IF(AND(L$9>=$D170,L$9<=$E170),$F170/($E170+1-$D170),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D170,$F170*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E170<>\"\",IFERROR(IF(AND(M$9>=$D170,M$9<=$E170),$F170/($E170+1-$D170),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D170,$F170*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E170<>\"\",IFERROR(IF(AND(N$9>=$D170,N$9<=$E170),$F170/($E170+1-$D170),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D170,$F170*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":598085.68987088569},{"$f":"IF($E170<>\"\",IFERROR(IF(AND(O$9>=$D170,O$9<=$E170),$F170/($E170+1-$D170),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D170,$F170*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E170<>\"\",IFERROR(IF(AND(P$9>=$D170,P$9<=$E170),$F170/($E170+1-$D170),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D170,$F170*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E170<>\"\",IFERROR(IF(AND(Q$9>=$D170,Q$9<=$E170),$F170/($E170+1-$D170),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D170,$F170*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E170<>\"\",IFERROR(IF(AND(R$9>=$D170,R$9<=$E170),$F170/($E170+1-$D170),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D170,$F170*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E170<>\"\",IFERROR(IF(AND(S$9>=$D170,S$9<=$E170),$F170/($E170+1-$D170),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D170,$F170*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B171","v":"5675"},{"$f":"'Parks - Future Infrastructure'!G171","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M171","v":2022},{"$f":"'Parks - Future Infrastructure'!N171","v":2022},{"$f":"'Parks - Future Infrastructure'!Y171","v":60174},44631.389369978955,{"$f":"IF($E171<>\"\",IFERROR(IF(AND(H$9>=$D171,H$9<=$E171),$F171/($E171+1-$D171),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D171,$F171*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E171<>\"\",IFERROR(IF(AND(I$9>=$D171,I$9<=$E171),$F171/($E171+1-$D171),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D171,$F171*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E171<>\"\",IFERROR(IF(AND(J$9>=$D171,J$9<=$E171),$F171/($E171+1-$D171),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D171,$F171*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E171<>\"\",IFERROR(IF(AND(K$9>=$D171,K$9<=$E171),$F171/($E171+1-$D171),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D171,$F171*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E171<>\"\",IFERROR(IF(AND(L$9>=$D171,L$9<=$E171),$F171/($E171+1-$D171),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D171,$F171*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E171<>\"\",IFERROR(IF(AND(M$9>=$D171,M$9<=$E171),$F171/($E171+1-$D171),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D171,$F171*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E171<>\"\",IFERROR(IF(AND(N$9>=$D171,N$9<=$E171),$F171/($E171+1-$D171),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D171,$F171*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":69072.13735330374},{"$f":"IF($E171<>\"\",IFERROR(IF(AND(O$9>=$D171,O$9<=$E171),$F171/($E171+1-$D171),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D171,$F171*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E171<>\"\",IFERROR(IF(AND(P$9>=$D171,P$9<=$E171),$F171/($E171+1-$D171),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D171,$F171*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E171<>\"\",IFERROR(IF(AND(Q$9>=$D171,Q$9<=$E171),$F171/($E171+1-$D171),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D171,$F171*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E171<>\"\",IFERROR(IF(AND(R$9>=$D171,R$9<=$E171),$F171/($E171+1-$D171),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D171,$F171*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E171<>\"\",IFERROR(IF(AND(S$9>=$D171,S$9<=$E171),$F171/($E171+1-$D171),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D171,$F171*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B172","v":"5681"},{"$f":"'Parks - Future Infrastructure'!G172","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M172","v":2022},{"$f":"'Parks - Future Infrastructure'!N172","v":2022},{"$f":"'Parks - Future Infrastructure'!Y172","v":440333},326597.42705239716,{"$f":"IF($E172<>\"\",IFERROR(IF(AND(H$9>=$D172,H$9<=$E172),$F172/($E172+1-$D172),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D172,$F172*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E172<>\"\",IFERROR(IF(AND(I$9>=$D172,I$9<=$E172),$F172/($E172+1-$D172),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D172,$F172*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E172<>\"\",IFERROR(IF(AND(J$9>=$D172,J$9<=$E172),$F172/($E172+1-$D172),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D172,$F172*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E172<>\"\",IFERROR(IF(AND(K$9>=$D172,K$9<=$E172),$F172/($E172+1-$D172),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D172,$F172*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E172<>\"\",IFERROR(IF(AND(L$9>=$D172,L$9<=$E172),$F172/($E172+1-$D172),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D172,$F172*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E172<>\"\",IFERROR(IF(AND(M$9>=$D172,M$9<=$E172),$F172/($E172+1-$D172),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D172,$F172*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E172<>\"\",IFERROR(IF(AND(N$9>=$D172,N$9<=$E172),$F172/($E172+1-$D172),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D172,$F172*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":505446.5625883654},{"$f":"IF($E172<>\"\",IFERROR(IF(AND(O$9>=$D172,O$9<=$E172),$F172/($E172+1-$D172),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D172,$F172*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E172<>\"\",IFERROR(IF(AND(P$9>=$D172,P$9<=$E172),$F172/($E172+1-$D172),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D172,$F172*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E172<>\"\",IFERROR(IF(AND(Q$9>=$D172,Q$9<=$E172),$F172/($E172+1-$D172),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D172,$F172*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E172<>\"\",IFERROR(IF(AND(R$9>=$D172,R$9<=$E172),$F172/($E172+1-$D172),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D172,$F172*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E172<>\"\",IFERROR(IF(AND(S$9>=$D172,S$9<=$E172),$F172/($E172+1-$D172),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D172,$F172*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B173","v":"5687"},{"$f":"'Parks - Future Infrastructure'!G173","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M173","v":2026},{"$f":"'Parks - Future Infrastructure'!N173","v":2026},{"$f":"'Parks - Future Infrastructure'!Y173","v":90615},55070.535931582417,{"$f":"IF($E173<>\"\",IFERROR(IF(AND(H$9>=$D173,H$9<=$E173),$F173/($E173+1-$D173),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D173,$F173*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E173<>\"\",IFERROR(IF(AND(I$9>=$D173,I$9<=$E173),$F173/($E173+1-$D173),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D173,$F173*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E173<>\"\",IFERROR(IF(AND(J$9>=$D173,J$9<=$E173),$F173/($E173+1-$D173),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D173,$F173*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E173<>\"\",IFERROR(IF(AND(K$9>=$D173,K$9<=$E173),$F173/($E173+1-$D173),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D173,$F173*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E173<>\"\",IFERROR(IF(AND(L$9>=$D173,L$9<=$E173),$F173/($E173+1-$D173),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D173,$F173*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E173<>\"\",IFERROR(IF(AND(M$9>=$D173,M$9<=$E173),$F173/($E173+1-$D173),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D173,$F173*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E173<>\"\",IFERROR(IF(AND(N$9>=$D173,N$9<=$E173),$F173/($E173+1-$D173),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D173,$F173*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E173<>\"\",IFERROR(IF(AND(O$9>=$D173,O$9<=$E173),$F173/($E173+1-$D173),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D173,$F173*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E173<>\"\",IFERROR(IF(AND(P$9>=$D173,P$9<=$E173),$F173/($E173+1-$D173),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D173,$F173*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E173<>\"\",IFERROR(IF(AND(Q$9>=$D173,Q$9<=$E173),$F173/($E173+1-$D173),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D173,$F173*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E173<>\"\",IFERROR(IF(AND(R$9>=$D173,R$9<=$E173),$F173/($E173+1-$D173),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D173,$F173*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":114031.13581730776},{"$f":"IF($E173<>\"\",IFERROR(IF(AND(S$9>=$D173,S$9<=$E173),$F173/($E173+1-$D173),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D173,$F173*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B174","v":"5689"},{"$f":"'Parks - Future Infrastructure'!G174","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M174","v":2022},{"$f":"'Parks - Future Infrastructure'!N174","v":2022},{"$f":"'Parks - Future Infrastructure'!Y174","v":74333},55133.198159315412,{"$f":"IF($E174<>\"\",IFERROR(IF(AND(H$9>=$D174,H$9<=$E174),$F174/($E174+1-$D174),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D174,$F174*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E174<>\"\",IFERROR(IF(AND(I$9>=$D174,I$9<=$E174),$F174/($E174+1-$D174),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D174,$F174*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E174<>\"\",IFERROR(IF(AND(J$9>=$D174,J$9<=$E174),$F174/($E174+1-$D174),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D174,$F174*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E174<>\"\",IFERROR(IF(AND(K$9>=$D174,K$9<=$E174),$F174/($E174+1-$D174),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D174,$F174*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E174<>\"\",IFERROR(IF(AND(L$9>=$D174,L$9<=$E174),$F174/($E174+1-$D174),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D174,$F174*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E174<>\"\",IFERROR(IF(AND(M$9>=$D174,M$9<=$E174),$F174/($E174+1-$D174),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D174,$F174*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E174<>\"\",IFERROR(IF(AND(N$9>=$D174,N$9<=$E174),$F174/($E174+1-$D174),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D174,$F174*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":85324.877619621882},{"$f":"IF($E174<>\"\",IFERROR(IF(AND(O$9>=$D174,O$9<=$E174),$F174/($E174+1-$D174),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D174,$F174*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E174<>\"\",IFERROR(IF(AND(P$9>=$D174,P$9<=$E174),$F174/($E174+1-$D174),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D174,$F174*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E174<>\"\",IFERROR(IF(AND(Q$9>=$D174,Q$9<=$E174),$F174/($E174+1-$D174),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D174,$F174*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E174<>\"\",IFERROR(IF(AND(R$9>=$D174,R$9<=$E174),$F174/($E174+1-$D174),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D174,$F174*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E174<>\"\",IFERROR(IF(AND(S$9>=$D174,S$9<=$E174),$F174/($E174+1-$D174),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D174,$F174*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B175","v":"5690"},{"$f":"'Parks - Future Infrastructure'!G175","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M175","v":2022},{"$f":"'Parks - Future Infrastructure'!N175","v":2022},{"$f":"'Parks - Future Infrastructure'!Y175","v":249192},184827.08777684378,{"$f":"IF($E175<>\"\",IFERROR(IF(AND(H$9>=$D175,H$9<=$E175),$F175/($E175+1-$D175),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D175,$F175*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E175<>\"\",IFERROR(IF(AND(I$9>=$D175,I$9<=$E175),$F175/($E175+1-$D175),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D175,$F175*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E175<>\"\",IFERROR(IF(AND(J$9>=$D175,J$9<=$E175),$F175/($E175+1-$D175),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D175,$F175*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E175<>\"\",IFERROR(IF(AND(K$9>=$D175,K$9<=$E175),$F175/($E175+1-$D175),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D175,$F175*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E175<>\"\",IFERROR(IF(AND(L$9>=$D175,L$9<=$E175),$F175/($E175+1-$D175),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D175,$F175*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E175<>\"\",IFERROR(IF(AND(M$9>=$D175,M$9<=$E175),$F175/($E175+1-$D175),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D175,$F175*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E175<>\"\",IFERROR(IF(AND(N$9>=$D175,N$9<=$E175),$F175/($E175+1-$D175),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D175,$F175*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":286040.8822970796},{"$f":"IF($E175<>\"\",IFERROR(IF(AND(O$9>=$D175,O$9<=$E175),$F175/($E175+1-$D175),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D175,$F175*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E175<>\"\",IFERROR(IF(AND(P$9>=$D175,P$9<=$E175),$F175/($E175+1-$D175),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D175,$F175*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E175<>\"\",IFERROR(IF(AND(Q$9>=$D175,Q$9<=$E175),$F175/($E175+1-$D175),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D175,$F175*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E175<>\"\",IFERROR(IF(AND(R$9>=$D175,R$9<=$E175),$F175/($E175+1-$D175),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D175,$F175*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E175<>\"\",IFERROR(IF(AND(S$9>=$D175,S$9<=$E175),$F175/($E175+1-$D175),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D175,$F175*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B176","v":"5703"},{"$f":"'Parks - Future Infrastructure'!G176","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M176","v":2026},{"$f":"'Parks - Future Infrastructure'!N176","v":2026},{"$f":"'Parks - Future Infrastructure'!Y176","v":18406},11186.098155456666,{"$f":"IF($E176<>\"\",IFERROR(IF(AND(H$9>=$D176,H$9<=$E176),$F176/($E176+1-$D176),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D176,$F176*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E176<>\"\",IFERROR(IF(AND(I$9>=$D176,I$9<=$E176),$F176/($E176+1-$D176),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D176,$F176*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E176<>\"\",IFERROR(IF(AND(J$9>=$D176,J$9<=$E176),$F176/($E176+1-$D176),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D176,$F176*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E176<>\"\",IFERROR(IF(AND(K$9>=$D176,K$9<=$E176),$F176/($E176+1-$D176),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D176,$F176*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E176<>\"\",IFERROR(IF(AND(L$9>=$D176,L$9<=$E176),$F176/($E176+1-$D176),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D176,$F176*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E176<>\"\",IFERROR(IF(AND(M$9>=$D176,M$9<=$E176),$F176/($E176+1-$D176),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D176,$F176*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E176<>\"\",IFERROR(IF(AND(N$9>=$D176,N$9<=$E176),$F176/($E176+1-$D176),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D176,$F176*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E176<>\"\",IFERROR(IF(AND(O$9>=$D176,O$9<=$E176),$F176/($E176+1-$D176),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D176,$F176*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E176<>\"\",IFERROR(IF(AND(P$9>=$D176,P$9<=$E176),$F176/($E176+1-$D176),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D176,$F176*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E176<>\"\",IFERROR(IF(AND(Q$9>=$D176,Q$9<=$E176),$F176/($E176+1-$D176),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D176,$F176*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E176<>\"\",IFERROR(IF(AND(R$9>=$D176,R$9<=$E176),$F176/($E176+1-$D176),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D176,$F176*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":23162.358173076937},{"$f":"IF($E176<>\"\",IFERROR(IF(AND(S$9>=$D176,S$9<=$E176),$F176/($E176+1-$D176),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D176,$F176*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B177","v":"5704"},{"$f":"'Parks - Future Infrastructure'!G177","v":"Citywide"},{"$f":"'Parks - Future Infrastructure'!M177","v":2022},{"$f":"'Parks - Future Infrastructure'!N177","v":2022},{"$f":"'Parks - Future Infrastructure'!Y177","v":724922},537678.6659498103,{"$f":"IF($E177<>\"\",IFERROR(IF(AND(H$9>=$D177,H$9<=$E177),$F177/($E177+1-$D177),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D177,$F177*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E177<>\"\",IFERROR(IF(AND(I$9>=$D177,I$9<=$E177),$F177/($E177+1-$D177),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D177,$F177*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E177<>\"\",IFERROR(IF(AND(J$9>=$D177,J$9<=$E177),$F177/($E177+1-$D177),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D177,$F177*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E177<>\"\",IFERROR(IF(AND(K$9>=$D177,K$9<=$E177),$F177/($E177+1-$D177),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D177,$F177*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E177<>\"\",IFERROR(IF(AND(L$9>=$D177,L$9<=$E177),$F177/($E177+1-$D177),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D177,$F177*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E177<>\"\",IFERROR(IF(AND(M$9>=$D177,M$9<=$E177),$F177/($E177+1-$D177),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D177,$F177*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E177<>\"\",IFERROR(IF(AND(N$9>=$D177,N$9<=$E177),$F177/($E177+1-$D177),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D177,$F177*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":832118.72161451215},{"$f":"IF($E177<>\"\",IFERROR(IF(AND(O$9>=$D177,O$9<=$E177),$F177/($E177+1-$D177),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D177,$F177*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E177<>\"\",IFERROR(IF(AND(P$9>=$D177,P$9<=$E177),$F177/($E177+1-$D177),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D177,$F177*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E177<>\"\",IFERROR(IF(AND(Q$9>=$D177,Q$9<=$E177),$F177/($E177+1-$D177),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D177,$F177*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E177<>\"\",IFERROR(IF(AND(R$9>=$D177,R$9<=$E177),$F177/($E177+1-$D177),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D177,$F177*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E177<>\"\",IFERROR(IF(AND(S$9>=$D177,S$9<=$E177),$F177/($E177+1-$D177),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D177,$F177*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B178","v":"5705"},{"$f":"'Parks - Future Infrastructure'!G178","v":"4-District"},{"$f":"'Parks - Future Infrastructure'!M178","v":2022},{"$f":"'Parks - Future Infrastructure'!N178","v":2022},{"$f":"'Parks - Future Infrastructure'!Y178","v":176275},130744.14466701633,{"$f":"IF($E178<>\"\",IFERROR(IF(AND(H$9>=$D178,H$9<=$E178),$F178/($E178+1-$D178),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D178,$F178*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E178<>\"\",IFERROR(IF(AND(I$9>=$D178,I$9<=$E178),$F178/($E178+1-$D178),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D178,$F178*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E178<>\"\",IFERROR(IF(AND(J$9>=$D178,J$9<=$E178),$F178/($E178+1-$D178),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D178,$F178*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E178<>\"\",IFERROR(IF(AND(K$9>=$D178,K$9<=$E178),$F178/($E178+1-$D178),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D178,$F178*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E178<>\"\",IFERROR(IF(AND(L$9>=$D178,L$9<=$E178),$F178/($E178+1-$D178),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D178,$F178*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E178<>\"\",IFERROR(IF(AND(M$9>=$D178,M$9<=$E178),$F178/($E178+1-$D178),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D178,$F178*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E178<>\"\",IFERROR(IF(AND(N$9>=$D178,N$9<=$E178),$F178/($E178+1-$D178),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D178,$F178*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":202341.39349143513},{"$f":"IF($E178<>\"\",IFERROR(IF(AND(O$9>=$D178,O$9<=$E178),$F178/($E178+1-$D178),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D178,$F178*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E178<>\"\",IFERROR(IF(AND(P$9>=$D178,P$9<=$E178),$F178/($E178+1-$D178),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D178,$F178*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E178<>\"\",IFERROR(IF(AND(Q$9>=$D178,Q$9<=$E178),$F178/($E178+1-$D178),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D178,$F178*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E178<>\"\",IFERROR(IF(AND(R$9>=$D178,R$9<=$E178),$F178/($E178+1-$D178),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D178,$F178*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E178<>\"\",IFERROR(IF(AND(S$9>=$D178,S$9<=$E178),$F178/($E178+1-$D178),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D178,$F178*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B179","v":"5713"},{"$f":"'Parks - Future Infrastructure'!G179","v":"1-District"},{"$f":"'Parks - Future Infrastructure'!M179","v":2031},{"$f":"'Parks - Future Infrastructure'!N179","v":2031},{"$f":"'Parks - Future Infrastructure'!Y179","v":134507},0,{"$f":"IF($E179<>\"\",IFERROR(IF(AND(H$9>=$D179,H$9<=$E179),$F179/($E179+1-$D179),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D179,$F179*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E179<>\"\",IFERROR(IF(AND(I$9>=$D179,I$9<=$E179),$F179/($E179+1-$D179),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D179,$F179*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E179<>\"\",IFERROR(IF(AND(J$9>=$D179,J$9<=$E179),$F179/($E179+1-$D179),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D179,$F179*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E179<>\"\",IFERROR(IF(AND(K$9>=$D179,K$9<=$E179),$F179/($E179+1-$D179),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D179,$F179*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E179<>\"\",IFERROR(IF(AND(L$9>=$D179,L$9<=$E179),$F179/($E179+1-$D179),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D179,$F179*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E179<>\"\",IFERROR(IF(AND(M$9>=$D179,M$9<=$E179),$F179/($E179+1-$D179),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D179,$F179*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E179<>\"\",IFERROR(IF(AND(N$9>=$D179,N$9<=$E179),$F179/($E179+1-$D179),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D179,$F179*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E179<>\"\",IFERROR(IF(AND(O$9>=$D179,O$9<=$E179),$F179/($E179+1-$D179),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D179,$F179*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E179<>\"\",IFERROR(IF(AND(P$9>=$D179,P$9<=$E179),$F179/($E179+1-$D179),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D179,$F179*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E179<>\"\",IFERROR(IF(AND(Q$9>=$D179,Q$9<=$E179),$F179/($E179+1-$D179),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D179,$F179*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E179<>\"\",IFERROR(IF(AND(R$9>=$D179,R$9<=$E179),$F179/($E179+1-$D179),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D179,$F179*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E179<>\"\",IFERROR(IF(AND(S$9>=$D179,S$9<=$E179),$F179/($E179+1-$D179),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D179,$F179*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B180","v":"5714"},{"$f":"'Parks - Future Infrastructure'!G180","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M180","v":2031},{"$f":"'Parks - Future Infrastructure'!N180","v":2031},{"$f":"'Parks - Future Infrastructure'!Y180","v":249900},0,{"$f":"IF($E180<>\"\",IFERROR(IF(AND(H$9>=$D180,H$9<=$E180),$F180/($E180+1-$D180),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D180,$F180*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E180<>\"\",IFERROR(IF(AND(I$9>=$D180,I$9<=$E180),$F180/($E180+1-$D180),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D180,$F180*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E180<>\"\",IFERROR(IF(AND(J$9>=$D180,J$9<=$E180),$F180/($E180+1-$D180),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D180,$F180*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E180<>\"\",IFERROR(IF(AND(K$9>=$D180,K$9<=$E180),$F180/($E180+1-$D180),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D180,$F180*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E180<>\"\",IFERROR(IF(AND(L$9>=$D180,L$9<=$E180),$F180/($E180+1-$D180),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D180,$F180*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E180<>\"\",IFERROR(IF(AND(M$9>=$D180,M$9<=$E180),$F180/($E180+1-$D180),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D180,$F180*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E180<>\"\",IFERROR(IF(AND(N$9>=$D180,N$9<=$E180),$F180/($E180+1-$D180),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D180,$F180*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E180<>\"\",IFERROR(IF(AND(O$9>=$D180,O$9<=$E180),$F180/($E180+1-$D180),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D180,$F180*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E180<>\"\",IFERROR(IF(AND(P$9>=$D180,P$9<=$E180),$F180/($E180+1-$D180),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D180,$F180*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E180<>\"\",IFERROR(IF(AND(Q$9>=$D180,Q$9<=$E180),$F180/($E180+1-$D180),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D180,$F180*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E180<>\"\",IFERROR(IF(AND(R$9>=$D180,R$9<=$E180),$F180/($E180+1-$D180),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D180,$F180*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E180<>\"\",IFERROR(IF(AND(S$9>=$D180,S$9<=$E180),$F180/($E180+1-$D180),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D180,$F180*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B181","v":"5718"},{"$f":"'Parks - Future Infrastructure'!G181","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M181","v":2031},{"$f":"'Parks - Future Infrastructure'!N181","v":2031},{"$f":"'Parks - Future Infrastructure'!Y181","v":4248},0,{"$f":"IF($E181<>\"\",IFERROR(IF(AND(H$9>=$D181,H$9<=$E181),$F181/($E181+1-$D181),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D181,$F181*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E181<>\"\",IFERROR(IF(AND(I$9>=$D181,I$9<=$E181),$F181/($E181+1-$D181),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D181,$F181*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E181<>\"\",IFERROR(IF(AND(J$9>=$D181,J$9<=$E181),$F181/($E181+1-$D181),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D181,$F181*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E181<>\"\",IFERROR(IF(AND(K$9>=$D181,K$9<=$E181),$F181/($E181+1-$D181),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D181,$F181*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E181<>\"\",IFERROR(IF(AND(L$9>=$D181,L$9<=$E181),$F181/($E181+1-$D181),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D181,$F181*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E181<>\"\",IFERROR(IF(AND(M$9>=$D181,M$9<=$E181),$F181/($E181+1-$D181),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D181,$F181*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E181<>\"\",IFERROR(IF(AND(N$9>=$D181,N$9<=$E181),$F181/($E181+1-$D181),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D181,$F181*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E181<>\"\",IFERROR(IF(AND(O$9>=$D181,O$9<=$E181),$F181/($E181+1-$D181),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D181,$F181*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E181<>\"\",IFERROR(IF(AND(P$9>=$D181,P$9<=$E181),$F181/($E181+1-$D181),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D181,$F181*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E181<>\"\",IFERROR(IF(AND(Q$9>=$D181,Q$9<=$E181),$F181/($E181+1-$D181),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D181,$F181*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E181<>\"\",IFERROR(IF(AND(R$9>=$D181,R$9<=$E181),$F181/($E181+1-$D181),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D181,$F181*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E181<>\"\",IFERROR(IF(AND(S$9>=$D181,S$9<=$E181),$F181/($E181+1-$D181),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D181,$F181*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B182","v":"5720"},{"$f":"'Parks - Future Infrastructure'!G182","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M182","v":2031},{"$f":"'Parks - Future Infrastructure'!N182","v":2031},{"$f":"'Parks - Future Infrastructure'!Y182","v":4248},0,{"$f":"IF($E182<>\"\",IFERROR(IF(AND(H$9>=$D182,H$9<=$E182),$F182/($E182+1-$D182),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D182,$F182*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E182<>\"\",IFERROR(IF(AND(I$9>=$D182,I$9<=$E182),$F182/($E182+1-$D182),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D182,$F182*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E182<>\"\",IFERROR(IF(AND(J$9>=$D182,J$9<=$E182),$F182/($E182+1-$D182),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D182,$F182*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E182<>\"\",IFERROR(IF(AND(K$9>=$D182,K$9<=$E182),$F182/($E182+1-$D182),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D182,$F182*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E182<>\"\",IFERROR(IF(AND(L$9>=$D182,L$9<=$E182),$F182/($E182+1-$D182),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D182,$F182*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E182<>\"\",IFERROR(IF(AND(M$9>=$D182,M$9<=$E182),$F182/($E182+1-$D182),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D182,$F182*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E182<>\"\",IFERROR(IF(AND(N$9>=$D182,N$9<=$E182),$F182/($E182+1-$D182),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D182,$F182*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E182<>\"\",IFERROR(IF(AND(O$9>=$D182,O$9<=$E182),$F182/($E182+1-$D182),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D182,$F182*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E182<>\"\",IFERROR(IF(AND(P$9>=$D182,P$9<=$E182),$F182/($E182+1-$D182),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D182,$F182*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E182<>\"\",IFERROR(IF(AND(Q$9>=$D182,Q$9<=$E182),$F182/($E182+1-$D182),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D182,$F182*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E182<>\"\",IFERROR(IF(AND(R$9>=$D182,R$9<=$E182),$F182/($E182+1-$D182),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D182,$F182*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E182<>\"\",IFERROR(IF(AND(S$9>=$D182,S$9<=$E182),$F182/($E182+1-$D182),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D182,$F182*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B183","v":"5722"},{"$f":"'Parks - Future Infrastructure'!G183","v":"Citywide"},{"$f":"'Parks - Future Infrastructure'!M183","v":2027},{"$f":"'Parks - Future Infrastructure'!N183","v":2027},{"$f":"'Parks - Future Infrastructure'!Y183","v":757487},437992.1358751115,{"$f":"IF($E183<>\"\",IFERROR(IF(AND(H$9>=$D183,H$9<=$E183),$F183/($E183+1-$D183),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D183,$F183*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E183<>\"\",IFERROR(IF(AND(I$9>=$D183,I$9<=$E183),$F183/($E183+1-$D183),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D183,$F183*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E183<>\"\",IFERROR(IF(AND(J$9>=$D183,J$9<=$E183),$F183/($E183+1-$D183),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D183,$F183*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E183<>\"\",IFERROR(IF(AND(K$9>=$D183,K$9<=$E183),$F183/($E183+1-$D183),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D183,$F183*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E183<>\"\",IFERROR(IF(AND(L$9>=$D183,L$9<=$E183),$F183/($E183+1-$D183),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D183,$F183*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E183<>\"\",IFERROR(IF(AND(M$9>=$D183,M$9<=$E183),$F183/($E183+1-$D183),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D183,$F183*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E183<>\"\",IFERROR(IF(AND(N$9>=$D183,N$9<=$E183),$F183/($E183+1-$D183),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D183,$F183*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E183<>\"\",IFERROR(IF(AND(O$9>=$D183,O$9<=$E183),$F183/($E183+1-$D183),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D183,$F183*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E183<>\"\",IFERROR(IF(AND(P$9>=$D183,P$9<=$E183),$F183/($E183+1-$D183),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D183,$F183*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E183<>\"\",IFERROR(IF(AND(Q$9>=$D183,Q$9<=$E183),$F183/($E183+1-$D183),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D183,$F183*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E183<>\"\",IFERROR(IF(AND(R$9>=$D183,R$9<=$E183),$F183/($E183+1-$D183),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D183,$F183*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E183<>\"\",IFERROR(IF(AND(S$9>=$D183,S$9<=$E183),$F183/($E183+1-$D183),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D183,$F183*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":975395.78559676232}]
[null,{"$f":"'Parks - Future Infrastructure'!B184","v":"5726"},{"$f":"'Parks - Future Infrastructure'!G184","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M184","v":2027},{"$f":"'Parks - Future Infrastructure'!N184","v":2027},{"$f":"'Parks - Future Infrastructure'!Y184","v":395734},228820.27004872871,{"$f":"IF($E184<>\"\",IFERROR(IF(AND(H$9>=$D184,H$9<=$E184),$F184/($E184+1-$D184),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D184,$F184*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E184<>\"\",IFERROR(IF(AND(I$9>=$D184,I$9<=$E184),$F184/($E184+1-$D184),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D184,$F184*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E184<>\"\",IFERROR(IF(AND(J$9>=$D184,J$9<=$E184),$F184/($E184+1-$D184),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D184,$F184*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E184<>\"\",IFERROR(IF(AND(K$9>=$D184,K$9<=$E184),$F184/($E184+1-$D184),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D184,$F184*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E184<>\"\",IFERROR(IF(AND(L$9>=$D184,L$9<=$E184),$F184/($E184+1-$D184),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D184,$F184*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E184<>\"\",IFERROR(IF(AND(M$9>=$D184,M$9<=$E184),$F184/($E184+1-$D184),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D184,$F184*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E184<>\"\",IFERROR(IF(AND(N$9>=$D184,N$9<=$E184),$F184/($E184+1-$D184),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D184,$F184*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E184<>\"\",IFERROR(IF(AND(O$9>=$D184,O$9<=$E184),$F184/($E184+1-$D184),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D184,$F184*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E184<>\"\",IFERROR(IF(AND(P$9>=$D184,P$9<=$E184),$F184/($E184+1-$D184),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D184,$F184*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E184<>\"\",IFERROR(IF(AND(Q$9>=$D184,Q$9<=$E184),$F184/($E184+1-$D184),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D184,$F184*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E184<>\"\",IFERROR(IF(AND(R$9>=$D184,R$9<=$E184),$F184/($E184+1-$D184),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D184,$F184*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E184<>\"\",IFERROR(IF(AND(S$9>=$D184,S$9<=$E184),$F184/($E184+1-$D184),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D184,$F184*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":509576.10601548164}]
[null,{"$f":"'Parks - Future Infrastructure'!B185","v":"5727"},{"$f":"'Parks - Future Infrastructure'!G185","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M185","v":2031},{"$f":"'Parks - Future Infrastructure'!N185","v":2031},{"$f":"'Parks - Future Infrastructure'!Y185","v":60174},0,{"$f":"IF($E185<>\"\",IFERROR(IF(AND(H$9>=$D185,H$9<=$E185),$F185/($E185+1-$D185),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D185,$F185*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E185<>\"\",IFERROR(IF(AND(I$9>=$D185,I$9<=$E185),$F185/($E185+1-$D185),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D185,$F185*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E185<>\"\",IFERROR(IF(AND(J$9>=$D185,J$9<=$E185),$F185/($E185+1-$D185),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D185,$F185*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E185<>\"\",IFERROR(IF(AND(K$9>=$D185,K$9<=$E185),$F185/($E185+1-$D185),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D185,$F185*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E185<>\"\",IFERROR(IF(AND(L$9>=$D185,L$9<=$E185),$F185/($E185+1-$D185),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D185,$F185*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E185<>\"\",IFERROR(IF(AND(M$9>=$D185,M$9<=$E185),$F185/($E185+1-$D185),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D185,$F185*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E185<>\"\",IFERROR(IF(AND(N$9>=$D185,N$9<=$E185),$F185/($E185+1-$D185),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D185,$F185*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E185<>\"\",IFERROR(IF(AND(O$9>=$D185,O$9<=$E185),$F185/($E185+1-$D185),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D185,$F185*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E185<>\"\",IFERROR(IF(AND(P$9>=$D185,P$9<=$E185),$F185/($E185+1-$D185),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D185,$F185*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E185<>\"\",IFERROR(IF(AND(Q$9>=$D185,Q$9<=$E185),$F185/($E185+1-$D185),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D185,$F185*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E185<>\"\",IFERROR(IF(AND(R$9>=$D185,R$9<=$E185),$F185/($E185+1-$D185),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D185,$F185*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E185<>\"\",IFERROR(IF(AND(S$9>=$D185,S$9<=$E185),$F185/($E185+1-$D185),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D185,$F185*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B186","v":"5729"},{"$f":"'Parks - Future Infrastructure'!G186","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M186","v":2027},{"$f":"'Parks - Future Infrastructure'!N186","v":2027},{"$f":"'Parks - Future Infrastructure'!Y186","v":14159},8186.9796469849689,{"$f":"IF($E186<>\"\",IFERROR(IF(AND(H$9>=$D186,H$9<=$E186),$F186/($E186+1-$D186),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D186,$F186*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E186<>\"\",IFERROR(IF(AND(I$9>=$D186,I$9<=$E186),$F186/($E186+1-$D186),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D186,$F186*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E186<>\"\",IFERROR(IF(AND(J$9>=$D186,J$9<=$E186),$F186/($E186+1-$D186),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D186,$F186*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E186<>\"\",IFERROR(IF(AND(K$9>=$D186,K$9<=$E186),$F186/($E186+1-$D186),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D186,$F186*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E186<>\"\",IFERROR(IF(AND(L$9>=$D186,L$9<=$E186),$F186/($E186+1-$D186),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D186,$F186*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E186<>\"\",IFERROR(IF(AND(M$9>=$D186,M$9<=$E186),$F186/($E186+1-$D186),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D186,$F186*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E186<>\"\",IFERROR(IF(AND(N$9>=$D186,N$9<=$E186),$F186/($E186+1-$D186),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D186,$F186*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E186<>\"\",IFERROR(IF(AND(O$9>=$D186,O$9<=$E186),$F186/($E186+1-$D186),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D186,$F186*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E186<>\"\",IFERROR(IF(AND(P$9>=$D186,P$9<=$E186),$F186/($E186+1-$D186),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D186,$F186*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E186<>\"\",IFERROR(IF(AND(Q$9>=$D186,Q$9<=$E186),$F186/($E186+1-$D186),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D186,$F186*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E186<>\"\",IFERROR(IF(AND(R$9>=$D186,R$9<=$E186),$F186/($E186+1-$D186),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D186,$F186*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E186<>\"\",IFERROR(IF(AND(S$9>=$D186,S$9<=$E186),$F186/($E186+1-$D186),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D186,$F186*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":18232.166265908931}]
[null,{"$f":"'Parks - Future Infrastructure'!B187","v":"5731"},{"$f":"'Parks - Future Infrastructure'!G187","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M187","v":2027},{"$f":"'Parks - Future Infrastructure'!N187","v":2027},{"$f":"'Parks - Future Infrastructure'!Y187","v":104774},60582.146022544184,{"$f":"IF($E187<>\"\",IFERROR(IF(AND(H$9>=$D187,H$9<=$E187),$F187/($E187+1-$D187),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D187,$F187*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E187<>\"\",IFERROR(IF(AND(I$9>=$D187,I$9<=$E187),$F187/($E187+1-$D187),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D187,$F187*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E187<>\"\",IFERROR(IF(AND(J$9>=$D187,J$9<=$E187),$F187/($E187+1-$D187),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D187,$F187*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E187<>\"\",IFERROR(IF(AND(K$9>=$D187,K$9<=$E187),$F187/($E187+1-$D187),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D187,$F187*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E187<>\"\",IFERROR(IF(AND(L$9>=$D187,L$9<=$E187),$F187/($E187+1-$D187),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D187,$F187*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E187<>\"\",IFERROR(IF(AND(M$9>=$D187,M$9<=$E187),$F187/($E187+1-$D187),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D187,$F187*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E187<>\"\",IFERROR(IF(AND(N$9>=$D187,N$9<=$E187),$F187/($E187+1-$D187),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D187,$F187*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E187<>\"\",IFERROR(IF(AND(O$9>=$D187,O$9<=$E187),$F187/($E187+1-$D187),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D187,$F187*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E187<>\"\",IFERROR(IF(AND(P$9>=$D187,P$9<=$E187),$F187/($E187+1-$D187),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D187,$F187*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E187<>\"\",IFERROR(IF(AND(Q$9>=$D187,Q$9<=$E187),$F187/($E187+1-$D187),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D187,$F187*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E187<>\"\",IFERROR(IF(AND(R$9>=$D187,R$9<=$E187),$F187/($E187+1-$D187),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D187,$F187*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E187<>\"\",IFERROR(IF(AND(S$9>=$D187,S$9<=$E187),$F187/($E187+1-$D187),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D187,$F187*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":134914.68241714401}]
[null,{"$f":"'Parks - Future Infrastructure'!B188","v":"5739"},{"$f":"'Parks - Future Infrastructure'!G188","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M188","v":2031},{"$f":"'Parks - Future Infrastructure'!N188","v":2031},{"$f":"'Parks - Future Infrastructure'!Y188","v":136631},0,{"$f":"IF($E188<>\"\",IFERROR(IF(AND(H$9>=$D188,H$9<=$E188),$F188/($E188+1-$D188),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D188,$F188*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E188<>\"\",IFERROR(IF(AND(I$9>=$D188,I$9<=$E188),$F188/($E188+1-$D188),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D188,$F188*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E188<>\"\",IFERROR(IF(AND(J$9>=$D188,J$9<=$E188),$F188/($E188+1-$D188),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D188,$F188*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E188<>\"\",IFERROR(IF(AND(K$9>=$D188,K$9<=$E188),$F188/($E188+1-$D188),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D188,$F188*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E188<>\"\",IFERROR(IF(AND(L$9>=$D188,L$9<=$E188),$F188/($E188+1-$D188),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D188,$F188*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E188<>\"\",IFERROR(IF(AND(M$9>=$D188,M$9<=$E188),$F188/($E188+1-$D188),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D188,$F188*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E188<>\"\",IFERROR(IF(AND(N$9>=$D188,N$9<=$E188),$F188/($E188+1-$D188),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D188,$F188*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E188<>\"\",IFERROR(IF(AND(O$9>=$D188,O$9<=$E188),$F188/($E188+1-$D188),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D188,$F188*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E188<>\"\",IFERROR(IF(AND(P$9>=$D188,P$9<=$E188),$F188/($E188+1-$D188),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D188,$F188*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E188<>\"\",IFERROR(IF(AND(Q$9>=$D188,Q$9<=$E188),$F188/($E188+1-$D188),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D188,$F188*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E188<>\"\",IFERROR(IF(AND(R$9>=$D188,R$9<=$E188),$F188/($E188+1-$D188),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D188,$F188*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E188<>\"\",IFERROR(IF(AND(S$9>=$D188,S$9<=$E188),$F188/($E188+1-$D188),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D188,$F188*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B189","v":"5742"},{"$f":"'Parks - Future Infrastructure'!G189","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M189","v":2031},{"$f":"'Parks - Future Infrastructure'!N189","v":2031},{"$f":"'Parks - Future Infrastructure'!Y189","v":370956},0,{"$f":"IF($E189<>\"\",IFERROR(IF(AND(H$9>=$D189,H$9<=$E189),$F189/($E189+1-$D189),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D189,$F189*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E189<>\"\",IFERROR(IF(AND(I$9>=$D189,I$9<=$E189),$F189/($E189+1-$D189),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D189,$F189*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E189<>\"\",IFERROR(IF(AND(J$9>=$D189,J$9<=$E189),$F189/($E189+1-$D189),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D189,$F189*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E189<>\"\",IFERROR(IF(AND(K$9>=$D189,K$9<=$E189),$F189/($E189+1-$D189),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D189,$F189*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E189<>\"\",IFERROR(IF(AND(L$9>=$D189,L$9<=$E189),$F189/($E189+1-$D189),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D189,$F189*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E189<>\"\",IFERROR(IF(AND(M$9>=$D189,M$9<=$E189),$F189/($E189+1-$D189),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D189,$F189*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E189<>\"\",IFERROR(IF(AND(N$9>=$D189,N$9<=$E189),$F189/($E189+1-$D189),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D189,$F189*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E189<>\"\",IFERROR(IF(AND(O$9>=$D189,O$9<=$E189),$F189/($E189+1-$D189),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D189,$F189*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E189<>\"\",IFERROR(IF(AND(P$9>=$D189,P$9<=$E189),$F189/($E189+1-$D189),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D189,$F189*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E189<>\"\",IFERROR(IF(AND(Q$9>=$D189,Q$9<=$E189),$F189/($E189+1-$D189),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D189,$F189*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E189<>\"\",IFERROR(IF(AND(R$9>=$D189,R$9<=$E189),$F189/($E189+1-$D189),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D189,$F189*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E189<>\"\",IFERROR(IF(AND(S$9>=$D189,S$9<=$E189),$F189/($E189+1-$D189),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D189,$F189*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B190","v":"5744"},{"$f":"'Parks - Future Infrastructure'!G190","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M190","v":2031},{"$f":"'Parks - Future Infrastructure'!N190","v":2031},{"$f":"'Parks - Future Infrastructure'!Y190","v":475730},0,{"$f":"IF($E190<>\"\",IFERROR(IF(AND(H$9>=$D190,H$9<=$E190),$F190/($E190+1-$D190),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D190,$F190*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E190<>\"\",IFERROR(IF(AND(I$9>=$D190,I$9<=$E190),$F190/($E190+1-$D190),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D190,$F190*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E190<>\"\",IFERROR(IF(AND(J$9>=$D190,J$9<=$E190),$F190/($E190+1-$D190),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D190,$F190*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E190<>\"\",IFERROR(IF(AND(K$9>=$D190,K$9<=$E190),$F190/($E190+1-$D190),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D190,$F190*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E190<>\"\",IFERROR(IF(AND(L$9>=$D190,L$9<=$E190),$F190/($E190+1-$D190),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D190,$F190*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E190<>\"\",IFERROR(IF(AND(M$9>=$D190,M$9<=$E190),$F190/($E190+1-$D190),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D190,$F190*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E190<>\"\",IFERROR(IF(AND(N$9>=$D190,N$9<=$E190),$F190/($E190+1-$D190),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D190,$F190*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E190<>\"\",IFERROR(IF(AND(O$9>=$D190,O$9<=$E190),$F190/($E190+1-$D190),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D190,$F190*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E190<>\"\",IFERROR(IF(AND(P$9>=$D190,P$9<=$E190),$F190/($E190+1-$D190),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D190,$F190*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E190<>\"\",IFERROR(IF(AND(Q$9>=$D190,Q$9<=$E190),$F190/($E190+1-$D190),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D190,$F190*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E190<>\"\",IFERROR(IF(AND(R$9>=$D190,R$9<=$E190),$F190/($E190+1-$D190),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D190,$F190*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E190<>\"\",IFERROR(IF(AND(S$9>=$D190,S$9<=$E190),$F190/($E190+1-$D190),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D190,$F190*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B191","v":"5746"},{"$f":"'Parks - Future Infrastructure'!G191","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M191","v":2031},{"$f":"'Parks - Future Infrastructure'!N191","v":2031},{"$f":"'Parks - Future Infrastructure'!Y191","v":74333},0,{"$f":"IF($E191<>\"\",IFERROR(IF(AND(H$9>=$D191,H$9<=$E191),$F191/($E191+1-$D191),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D191,$F191*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E191<>\"\",IFERROR(IF(AND(I$9>=$D191,I$9<=$E191),$F191/($E191+1-$D191),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D191,$F191*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E191<>\"\",IFERROR(IF(AND(J$9>=$D191,J$9<=$E191),$F191/($E191+1-$D191),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D191,$F191*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E191<>\"\",IFERROR(IF(AND(K$9>=$D191,K$9<=$E191),$F191/($E191+1-$D191),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D191,$F191*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E191<>\"\",IFERROR(IF(AND(L$9>=$D191,L$9<=$E191),$F191/($E191+1-$D191),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D191,$F191*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E191<>\"\",IFERROR(IF(AND(M$9>=$D191,M$9<=$E191),$F191/($E191+1-$D191),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D191,$F191*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E191<>\"\",IFERROR(IF(AND(N$9>=$D191,N$9<=$E191),$F191/($E191+1-$D191),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D191,$F191*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E191<>\"\",IFERROR(IF(AND(O$9>=$D191,O$9<=$E191),$F191/($E191+1-$D191),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D191,$F191*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E191<>\"\",IFERROR(IF(AND(P$9>=$D191,P$9<=$E191),$F191/($E191+1-$D191),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D191,$F191*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E191<>\"\",IFERROR(IF(AND(Q$9>=$D191,Q$9<=$E191),$F191/($E191+1-$D191),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D191,$F191*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E191<>\"\",IFERROR(IF(AND(R$9>=$D191,R$9<=$E191),$F191/($E191+1-$D191),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D191,$F191*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E191<>\"\",IFERROR(IF(AND(S$9>=$D191,S$9<=$E191),$F191/($E191+1-$D191),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D191,$F191*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B192","v":"5751"},{"$f":"'Parks - Future Infrastructure'!G192","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M192","v":2026},{"$f":"'Parks - Future Infrastructure'!N192","v":2026},{"$f":"'Parks - Future Infrastructure'!Y192","v":90615},55070.535931582417,{"$f":"IF($E192<>\"\",IFERROR(IF(AND(H$9>=$D192,H$9<=$E192),$F192/($E192+1-$D192),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D192,$F192*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E192<>\"\",IFERROR(IF(AND(I$9>=$D192,I$9<=$E192),$F192/($E192+1-$D192),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D192,$F192*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E192<>\"\",IFERROR(IF(AND(J$9>=$D192,J$9<=$E192),$F192/($E192+1-$D192),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D192,$F192*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E192<>\"\",IFERROR(IF(AND(K$9>=$D192,K$9<=$E192),$F192/($E192+1-$D192),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D192,$F192*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E192<>\"\",IFERROR(IF(AND(L$9>=$D192,L$9<=$E192),$F192/($E192+1-$D192),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D192,$F192*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E192<>\"\",IFERROR(IF(AND(M$9>=$D192,M$9<=$E192),$F192/($E192+1-$D192),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D192,$F192*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E192<>\"\",IFERROR(IF(AND(N$9>=$D192,N$9<=$E192),$F192/($E192+1-$D192),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D192,$F192*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E192<>\"\",IFERROR(IF(AND(O$9>=$D192,O$9<=$E192),$F192/($E192+1-$D192),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D192,$F192*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E192<>\"\",IFERROR(IF(AND(P$9>=$D192,P$9<=$E192),$F192/($E192+1-$D192),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D192,$F192*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E192<>\"\",IFERROR(IF(AND(Q$9>=$D192,Q$9<=$E192),$F192/($E192+1-$D192),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D192,$F192*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E192<>\"\",IFERROR(IF(AND(R$9>=$D192,R$9<=$E192),$F192/($E192+1-$D192),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D192,$F192*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":114031.13581730776},{"$f":"IF($E192<>\"\",IFERROR(IF(AND(S$9>=$D192,S$9<=$E192),$F192/($E192+1-$D192),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D192,$F192*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B193","v":"5756"},{"$f":"'Parks - Future Infrastructure'!G193","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M193","v":2031},{"$f":"'Parks - Future Infrastructure'!N193","v":2031},{"$f":"'Parks - Future Infrastructure'!Y193","v":147958},0,{"$f":"IF($E193<>\"\",IFERROR(IF(AND(H$9>=$D193,H$9<=$E193),$F193/($E193+1-$D193),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D193,$F193*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E193<>\"\",IFERROR(IF(AND(I$9>=$D193,I$9<=$E193),$F193/($E193+1-$D193),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D193,$F193*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E193<>\"\",IFERROR(IF(AND(J$9>=$D193,J$9<=$E193),$F193/($E193+1-$D193),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D193,$F193*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E193<>\"\",IFERROR(IF(AND(K$9>=$D193,K$9<=$E193),$F193/($E193+1-$D193),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D193,$F193*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E193<>\"\",IFERROR(IF(AND(L$9>=$D193,L$9<=$E193),$F193/($E193+1-$D193),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D193,$F193*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E193<>\"\",IFERROR(IF(AND(M$9>=$D193,M$9<=$E193),$F193/($E193+1-$D193),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D193,$F193*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E193<>\"\",IFERROR(IF(AND(N$9>=$D193,N$9<=$E193),$F193/($E193+1-$D193),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D193,$F193*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E193<>\"\",IFERROR(IF(AND(O$9>=$D193,O$9<=$E193),$F193/($E193+1-$D193),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D193,$F193*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E193<>\"\",IFERROR(IF(AND(P$9>=$D193,P$9<=$E193),$F193/($E193+1-$D193),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D193,$F193*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E193<>\"\",IFERROR(IF(AND(Q$9>=$D193,Q$9<=$E193),$F193/($E193+1-$D193),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D193,$F193*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E193<>\"\",IFERROR(IF(AND(R$9>=$D193,R$9<=$E193),$F193/($E193+1-$D193),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D193,$F193*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E193<>\"\",IFERROR(IF(AND(S$9>=$D193,S$9<=$E193),$F193/($E193+1-$D193),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D193,$F193*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B194","v":"5760"},{"$f":"'Parks - Future Infrastructure'!G194","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M194","v":2031},{"$f":"'Parks - Future Infrastructure'!N194","v":2031},{"$f":"'Parks - Future Infrastructure'!Y194","v":60174},0,{"$f":"IF($E194<>\"\",IFERROR(IF(AND(H$9>=$D194,H$9<=$E194),$F194/($E194+1-$D194),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D194,$F194*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E194<>\"\",IFERROR(IF(AND(I$9>=$D194,I$9<=$E194),$F194/($E194+1-$D194),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D194,$F194*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E194<>\"\",IFERROR(IF(AND(J$9>=$D194,J$9<=$E194),$F194/($E194+1-$D194),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D194,$F194*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E194<>\"\",IFERROR(IF(AND(K$9>=$D194,K$9<=$E194),$F194/($E194+1-$D194),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D194,$F194*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E194<>\"\",IFERROR(IF(AND(L$9>=$D194,L$9<=$E194),$F194/($E194+1-$D194),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D194,$F194*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E194<>\"\",IFERROR(IF(AND(M$9>=$D194,M$9<=$E194),$F194/($E194+1-$D194),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D194,$F194*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E194<>\"\",IFERROR(IF(AND(N$9>=$D194,N$9<=$E194),$F194/($E194+1-$D194),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D194,$F194*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E194<>\"\",IFERROR(IF(AND(O$9>=$D194,O$9<=$E194),$F194/($E194+1-$D194),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D194,$F194*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E194<>\"\",IFERROR(IF(AND(P$9>=$D194,P$9<=$E194),$F194/($E194+1-$D194),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D194,$F194*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E194<>\"\",IFERROR(IF(AND(Q$9>=$D194,Q$9<=$E194),$F194/($E194+1-$D194),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D194,$F194*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E194<>\"\",IFERROR(IF(AND(R$9>=$D194,R$9<=$E194),$F194/($E194+1-$D194),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D194,$F194*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E194<>\"\",IFERROR(IF(AND(S$9>=$D194,S$9<=$E194),$F194/($E194+1-$D194),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D194,$F194*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B195","v":"5764"},{"$f":"'Parks - Future Infrastructure'!G195","v":"Citywide"},{"$f":"'Parks - Future Infrastructure'!M195","v":2027},{"$f":"'Parks - Future Infrastructure'!N195","v":2027},{"$f":"'Parks - Future Infrastructure'!Y195","v":438918},253790.00866553775,{"$f":"IF($E195<>\"\",IFERROR(IF(AND(H$9>=$D195,H$9<=$E195),$F195/($E195+1-$D195),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D195,$F195*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E195<>\"\",IFERROR(IF(AND(I$9>=$D195,I$9<=$E195),$F195/($E195+1-$D195),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D195,$F195*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E195<>\"\",IFERROR(IF(AND(J$9>=$D195,J$9<=$E195),$F195/($E195+1-$D195),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D195,$F195*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E195<>\"\",IFERROR(IF(AND(K$9>=$D195,K$9<=$E195),$F195/($E195+1-$D195),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D195,$F195*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E195<>\"\",IFERROR(IF(AND(L$9>=$D195,L$9<=$E195),$F195/($E195+1-$D195),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D195,$F195*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E195<>\"\",IFERROR(IF(AND(M$9>=$D195,M$9<=$E195),$F195/($E195+1-$D195),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D195,$F195*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E195<>\"\",IFERROR(IF(AND(N$9>=$D195,N$9<=$E195),$F195/($E195+1-$D195),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D195,$F195*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E195<>\"\",IFERROR(IF(AND(O$9>=$D195,O$9<=$E195),$F195/($E195+1-$D195),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D195,$F195*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E195<>\"\",IFERROR(IF(AND(P$9>=$D195,P$9<=$E195),$F195/($E195+1-$D195),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D195,$F195*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E195<>\"\",IFERROR(IF(AND(Q$9>=$D195,Q$9<=$E195),$F195/($E195+1-$D195),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D195,$F195*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E195<>\"\",IFERROR(IF(AND(R$9>=$D195,R$9<=$E195),$F195/($E195+1-$D195),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D195,$F195*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E195<>\"\",IFERROR(IF(AND(S$9>=$D195,S$9<=$E195),$F195/($E195+1-$D195),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D195,$F195*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":565182.98983686813}]
[null,{"$f":"'Parks - Future Infrastructure'!B196","v":"5768"},{"$f":"'Parks - Future Infrastructure'!G196","v":"3-Local"},{"$f":"'Parks - Future Infrastructure'!M196","v":2027},{"$f":"'Parks - Future Infrastructure'!N196","v":2027},{"$f":"'Parks - Future Infrastructure'!Y196","v":56635},32747.340370576574,{"$f":"IF($E196<>\"\",IFERROR(IF(AND(H$9>=$D196,H$9<=$E196),$F196/($E196+1-$D196),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D196,$F196*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E196<>\"\",IFERROR(IF(AND(I$9>=$D196,I$9<=$E196),$F196/($E196+1-$D196),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D196,$F196*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E196<>\"\",IFERROR(IF(AND(J$9>=$D196,J$9<=$E196),$F196/($E196+1-$D196),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D196,$F196*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E196<>\"\",IFERROR(IF(AND(K$9>=$D196,K$9<=$E196),$F196/($E196+1-$D196),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D196,$F196*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E196<>\"\",IFERROR(IF(AND(L$9>=$D196,L$9<=$E196),$F196/($E196+1-$D196),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D196,$F196*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E196<>\"\",IFERROR(IF(AND(M$9>=$D196,M$9<=$E196),$F196/($E196+1-$D196),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D196,$F196*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E196<>\"\",IFERROR(IF(AND(N$9>=$D196,N$9<=$E196),$F196/($E196+1-$D196),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D196,$F196*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E196<>\"\",IFERROR(IF(AND(O$9>=$D196,O$9<=$E196),$F196/($E196+1-$D196),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D196,$F196*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E196<>\"\",IFERROR(IF(AND(P$9>=$D196,P$9<=$E196),$F196/($E196+1-$D196),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D196,$F196*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E196<>\"\",IFERROR(IF(AND(Q$9>=$D196,Q$9<=$E196),$F196/($E196+1-$D196),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D196,$F196*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E196<>\"\",IFERROR(IF(AND(R$9>=$D196,R$9<=$E196),$F196/($E196+1-$D196),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D196,$F196*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E196<>\"\",IFERROR(IF(AND(S$9>=$D196,S$9<=$E196),$F196/($E196+1-$D196),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D196,$F196*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":72927.377390334921}]
[null,{"$f":"'Parks - Future Infrastructure'!B197","v":"5772"},{"$f":"'Parks - Future Infrastructure'!G197","v":"6-District"},{"$f":"'Parks - Future Infrastructure'!M197","v":2019},{"$f":"'Parks - Future Infrastructure'!N197","v":2019},{"$f":"'Parks - Future Infrastructure'!Y197","v":1110745},956599.45563216473,{"$f":"IF($E197<>\"\",IFERROR(IF(AND(H$9>=$D197,H$9<=$E197),$F197/($E197+1-$D197),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D197,$F197*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E197<>\"\",IFERROR(IF(AND(I$9>=$D197,I$9<=$E197),$F197/($E197+1-$D197),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D197,$F197*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E197<>\"\",IFERROR(IF(AND(J$9>=$D197,J$9<=$E197),$F197/($E197+1-$D197),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D197,$F197*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E197<>\"\",IFERROR(IF(AND(K$9>=$D197,K$9<=$E197),$F197/($E197+1-$D197),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D197,$F197*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":1190039.4911052976},{"$f":"IF($E197<>\"\",IFERROR(IF(AND(L$9>=$D197,L$9<=$E197),$F197/($E197+1-$D197),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D197,$F197*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E197<>\"\",IFERROR(IF(AND(M$9>=$D197,M$9<=$E197),$F197/($E197+1-$D197),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D197,$F197*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E197<>\"\",IFERROR(IF(AND(N$9>=$D197,N$9<=$E197),$F197/($E197+1-$D197),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D197,$F197*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E197<>\"\",IFERROR(IF(AND(O$9>=$D197,O$9<=$E197),$F197/($E197+1-$D197),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D197,$F197*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E197<>\"\",IFERROR(IF(AND(P$9>=$D197,P$9<=$E197),$F197/($E197+1-$D197),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D197,$F197*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E197<>\"\",IFERROR(IF(AND(Q$9>=$D197,Q$9<=$E197),$F197/($E197+1-$D197),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D197,$F197*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E197<>\"\",IFERROR(IF(AND(R$9>=$D197,R$9<=$E197),$F197/($E197+1-$D197),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D197,$F197*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E197<>\"\",IFERROR(IF(AND(S$9>=$D197,S$9<=$E197),$F197/($E197+1-$D197),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D197,$F197*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B198","v":"5773"},{"$f":"'Parks - Future Infrastructure'!G198","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M198","v":2022},{"$f":"'Parks - Future Infrastructure'!N198","v":2022},{"$f":"'Parks - Future Infrastructure'!Y198","v":56635},42006.493451802409,{"$f":"IF($E198<>\"\",IFERROR(IF(AND(H$9>=$D198,H$9<=$E198),$F198/($E198+1-$D198),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D198,$F198*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E198<>\"\",IFERROR(IF(AND(I$9>=$D198,I$9<=$E198),$F198/($E198+1-$D198),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D198,$F198*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E198<>\"\",IFERROR(IF(AND(J$9>=$D198,J$9<=$E198),$F198/($E198+1-$D198),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D198,$F198*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E198<>\"\",IFERROR(IF(AND(K$9>=$D198,K$9<=$E198),$F198/($E198+1-$D198),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D198,$F198*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E198<>\"\",IFERROR(IF(AND(L$9>=$D198,L$9<=$E198),$F198/($E198+1-$D198),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D198,$F198*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E198<>\"\",IFERROR(IF(AND(M$9>=$D198,M$9<=$E198),$F198/($E198+1-$D198),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D198,$F198*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E198<>\"\",IFERROR(IF(AND(N$9>=$D198,N$9<=$E198),$F198/($E198+1-$D198),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D198,$F198*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":65009.813191816356},{"$f":"IF($E198<>\"\",IFERROR(IF(AND(O$9>=$D198,O$9<=$E198),$F198/($E198+1-$D198),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D198,$F198*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E198<>\"\",IFERROR(IF(AND(P$9>=$D198,P$9<=$E198),$F198/($E198+1-$D198),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D198,$F198*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E198<>\"\",IFERROR(IF(AND(Q$9>=$D198,Q$9<=$E198),$F198/($E198+1-$D198),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D198,$F198*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E198<>\"\",IFERROR(IF(AND(R$9>=$D198,R$9<=$E198),$F198/($E198+1-$D198),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D198,$F198*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E198<>\"\",IFERROR(IF(AND(S$9>=$D198,S$9<=$E198),$F198/($E198+1-$D198),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D198,$F198*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B199","v":"5775"},{"$f":"'Parks - Future Infrastructure'!G199","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M199","v":2027},{"$f":"'Parks - Future Infrastructure'!N199","v":2027},{"$f":"'Parks - Future Infrastructure'!Y199","v":4248},2456.2673593044815,{"$f":"IF($E199<>\"\",IFERROR(IF(AND(H$9>=$D199,H$9<=$E199),$F199/($E199+1-$D199),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D199,$F199*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E199<>\"\",IFERROR(IF(AND(I$9>=$D199,I$9<=$E199),$F199/($E199+1-$D199),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D199,$F199*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E199<>\"\",IFERROR(IF(AND(J$9>=$D199,J$9<=$E199),$F199/($E199+1-$D199),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D199,$F199*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E199<>\"\",IFERROR(IF(AND(K$9>=$D199,K$9<=$E199),$F199/($E199+1-$D199),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D199,$F199*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E199<>\"\",IFERROR(IF(AND(L$9>=$D199,L$9<=$E199),$F199/($E199+1-$D199),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D199,$F199*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E199<>\"\",IFERROR(IF(AND(M$9>=$D199,M$9<=$E199),$F199/($E199+1-$D199),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D199,$F199*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E199<>\"\",IFERROR(IF(AND(N$9>=$D199,N$9<=$E199),$F199/($E199+1-$D199),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D199,$F199*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E199<>\"\",IFERROR(IF(AND(O$9>=$D199,O$9<=$E199),$F199/($E199+1-$D199),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D199,$F199*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E199<>\"\",IFERROR(IF(AND(P$9>=$D199,P$9<=$E199),$F199/($E199+1-$D199),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D199,$F199*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E199<>\"\",IFERROR(IF(AND(Q$9>=$D199,Q$9<=$E199),$F199/($E199+1-$D199),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D199,$F199*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E199<>\"\",IFERROR(IF(AND(R$9>=$D199,R$9<=$E199),$F199/($E199+1-$D199),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D199,$F199*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E199<>\"\",IFERROR(IF(AND(S$9>=$D199,S$9<=$E199),$F199/($E199+1-$D199),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D199,$F199*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":5470.0361817629164}]
[null,{"$f":"'Parks - Future Infrastructure'!B200","v":"5777"},{"$f":"'Parks - Future Infrastructure'!G200","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M200","v":2022},{"$f":"'Parks - Future Infrastructure'!N200","v":2022},{"$f":"'Parks - Future Infrastructure'!Y200","v":87784},65109.879423907878,{"$f":"IF($E200<>\"\",IFERROR(IF(AND(H$9>=$D200,H$9<=$E200),$F200/($E200+1-$D200),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D200,$F200*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E200<>\"\",IFERROR(IF(AND(I$9>=$D200,I$9<=$E200),$F200/($E200+1-$D200),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D200,$F200*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E200<>\"\",IFERROR(IF(AND(J$9>=$D200,J$9<=$E200),$F200/($E200+1-$D200),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D200,$F200*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E200<>\"\",IFERROR(IF(AND(K$9>=$D200,K$9<=$E200),$F200/($E200+1-$D200),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D200,$F200*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E200<>\"\",IFERROR(IF(AND(L$9>=$D200,L$9<=$E200),$F200/($E200+1-$D200),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D200,$F200*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E200<>\"\",IFERROR(IF(AND(M$9>=$D200,M$9<=$E200),$F200/($E200+1-$D200),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D200,$F200*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E200<>\"\",IFERROR(IF(AND(N$9>=$D200,N$9<=$E200),$F200/($E200+1-$D200),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D200,$F200*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":100764.9234789513},{"$f":"IF($E200<>\"\",IFERROR(IF(AND(O$9>=$D200,O$9<=$E200),$F200/($E200+1-$D200),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D200,$F200*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E200<>\"\",IFERROR(IF(AND(P$9>=$D200,P$9<=$E200),$F200/($E200+1-$D200),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D200,$F200*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E200<>\"\",IFERROR(IF(AND(Q$9>=$D200,Q$9<=$E200),$F200/($E200+1-$D200),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D200,$F200*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E200<>\"\",IFERROR(IF(AND(R$9>=$D200,R$9<=$E200),$F200/($E200+1-$D200),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D200,$F200*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E200<>\"\",IFERROR(IF(AND(S$9>=$D200,S$9<=$E200),$F200/($E200+1-$D200),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D200,$F200*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B201","v":"5778"},{"$f":"'Parks - Future Infrastructure'!G201","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M201","v":2022},{"$f":"'Parks - Future Infrastructure'!N201","v":2022},{"$f":"'Parks - Future Infrastructure'!Y201","v":134507},99764.587529294367,{"$f":"IF($E201<>\"\",IFERROR(IF(AND(H$9>=$D201,H$9<=$E201),$F201/($E201+1-$D201),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D201,$F201*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E201<>\"\",IFERROR(IF(AND(I$9>=$D201,I$9<=$E201),$F201/($E201+1-$D201),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D201,$F201*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E201<>\"\",IFERROR(IF(AND(J$9>=$D201,J$9<=$E201),$F201/($E201+1-$D201),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D201,$F201*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E201<>\"\",IFERROR(IF(AND(K$9>=$D201,K$9<=$E201),$F201/($E201+1-$D201),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D201,$F201*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E201<>\"\",IFERROR(IF(AND(L$9>=$D201,L$9<=$E201),$F201/($E201+1-$D201),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D201,$F201*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E201<>\"\",IFERROR(IF(AND(M$9>=$D201,M$9<=$E201),$F201/($E201+1-$D201),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D201,$F201*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E201<>\"\",IFERROR(IF(AND(N$9>=$D201,N$9<=$E201),$F201/($E201+1-$D201),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D201,$F201*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":154397.01497292562},{"$f":"IF($E201<>\"\",IFERROR(IF(AND(O$9>=$D201,O$9<=$E201),$F201/($E201+1-$D201),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D201,$F201*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E201<>\"\",IFERROR(IF(AND(P$9>=$D201,P$9<=$E201),$F201/($E201+1-$D201),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D201,$F201*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E201<>\"\",IFERROR(IF(AND(Q$9>=$D201,Q$9<=$E201),$F201/($E201+1-$D201),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D201,$F201*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E201<>\"\",IFERROR(IF(AND(R$9>=$D201,R$9<=$E201),$F201/($E201+1-$D201),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D201,$F201*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E201<>\"\",IFERROR(IF(AND(S$9>=$D201,S$9<=$E201),$F201/($E201+1-$D201),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D201,$F201*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B202","v":"5780"},{"$f":"'Parks - Future Infrastructure'!G202","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M202","v":2022},{"$f":"'Parks - Future Infrastructure'!N202","v":2022},{"$f":"'Parks - Future Infrastructure'!Y202","v":18406},{"$f":"NPV(Park_ADR,I202:VR202)+H202","v":13651.832232257},{"$f":"IF($E202<>\"\",IFERROR(IF(AND(H$9>=$D202,H$9<=$E202),$F202/($E202+1-$D202),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D202,$F202*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E202<>\"\",IFERROR(IF(AND(I$9>=$D202,I$9<=$E202),$F202/($E202+1-$D202),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D202,$F202*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E202<>\"\",IFERROR(IF(AND(J$9>=$D202,J$9<=$E202),$F202/($E202+1-$D202),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D202,$F202*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E202<>\"\",IFERROR(IF(AND(K$9>=$D202,K$9<=$E202),$F202/($E202+1-$D202),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D202,$F202*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E202<>\"\",IFERROR(IF(AND(L$9>=$D202,L$9<=$E202),$F202/($E202+1-$D202),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D202,$F202*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E202<>\"\",IFERROR(IF(AND(M$9>=$D202,M$9<=$E202),$F202/($E202+1-$D202),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D202,$F202*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E202<>\"\",IFERROR(IF(AND(N$9>=$D202,N$9<=$E202),$F202/($E202+1-$D202),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D202,$F202*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":21127.758834794244},{"$f":"IF($E202<>\"\",IFERROR(IF(AND(O$9>=$D202,O$9<=$E202),$F202/($E202+1-$D202),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D202,$F202*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E202<>\"\",IFERROR(IF(AND(P$9>=$D202,P$9<=$E202),$F202/($E202+1-$D202),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D202,$F202*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E202<>\"\",IFERROR(IF(AND(Q$9>=$D202,Q$9<=$E202),$F202/($E202+1-$D202),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D202,$F202*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E202<>\"\",IFERROR(IF(AND(R$9>=$D202,R$9<=$E202),$F202/($E202+1-$D202),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D202,$F202*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E202<>\"\",IFERROR(IF(AND(S$9>=$D202,S$9<=$E202),$F202/($E202+1-$D202),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D202,$F202*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B203","v":"5788"},{"$f":"'Parks - Future Infrastructure'!G203","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M203","v":2031},{"$f":"'Parks - Future Infrastructure'!N203","v":2031},{"$f":"'Parks - Future Infrastructure'!Y203","v":101942},0,{"$f":"IF($E203<>\"\",IFERROR(IF(AND(H$9>=$D203,H$9<=$E203),$F203/($E203+1-$D203),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D203,$F203*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E203<>\"\",IFERROR(IF(AND(I$9>=$D203,I$9<=$E203),$F203/($E203+1-$D203),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D203,$F203*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E203<>\"\",IFERROR(IF(AND(J$9>=$D203,J$9<=$E203),$F203/($E203+1-$D203),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D203,$F203*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E203<>\"\",IFERROR(IF(AND(K$9>=$D203,K$9<=$E203),$F203/($E203+1-$D203),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D203,$F203*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E203<>\"\",IFERROR(IF(AND(L$9>=$D203,L$9<=$E203),$F203/($E203+1-$D203),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D203,$F203*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E203<>\"\",IFERROR(IF(AND(M$9>=$D203,M$9<=$E203),$F203/($E203+1-$D203),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D203,$F203*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E203<>\"\",IFERROR(IF(AND(N$9>=$D203,N$9<=$E203),$F203/($E203+1-$D203),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D203,$F203*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E203<>\"\",IFERROR(IF(AND(O$9>=$D203,O$9<=$E203),$F203/($E203+1-$D203),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D203,$F203*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E203<>\"\",IFERROR(IF(AND(P$9>=$D203,P$9<=$E203),$F203/($E203+1-$D203),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D203,$F203*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E203<>\"\",IFERROR(IF(AND(Q$9>=$D203,Q$9<=$E203),$F203/($E203+1-$D203),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D203,$F203*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E203<>\"\",IFERROR(IF(AND(R$9>=$D203,R$9<=$E203),$F203/($E203+1-$D203),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D203,$F203*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E203<>\"\",IFERROR(IF(AND(S$9>=$D203,S$9<=$E203),$F203/($E203+1-$D203),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D203,$F203*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B204","v":"5801"},{"$f":"'Parks - Future Infrastructure'!G204","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M204","v":2027},{"$f":"'Parks - Future Infrastructure'!N204","v":2027},{"$f":"'Parks - Future Infrastructure'!Y204","v":194681},112567.93450488598,{"$f":"IF($E204<>\"\",IFERROR(IF(AND(H$9>=$D204,H$9<=$E204),$F204/($E204+1-$D204),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D204,$F204*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E204<>\"\",IFERROR(IF(AND(I$9>=$D204,I$9<=$E204),$F204/($E204+1-$D204),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D204,$F204*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E204<>\"\",IFERROR(IF(AND(J$9>=$D204,J$9<=$E204),$F204/($E204+1-$D204),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D204,$F204*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E204<>\"\",IFERROR(IF(AND(K$9>=$D204,K$9<=$E204),$F204/($E204+1-$D204),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D204,$F204*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E204<>\"\",IFERROR(IF(AND(L$9>=$D204,L$9<=$E204),$F204/($E204+1-$D204),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D204,$F204*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E204<>\"\",IFERROR(IF(AND(M$9>=$D204,M$9<=$E204),$F204/($E204+1-$D204),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D204,$F204*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E204<>\"\",IFERROR(IF(AND(N$9>=$D204,N$9<=$E204),$F204/($E204+1-$D204),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D204,$F204*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E204<>\"\",IFERROR(IF(AND(O$9>=$D204,O$9<=$E204),$F204/($E204+1-$D204),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D204,$F204*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E204<>\"\",IFERROR(IF(AND(P$9>=$D204,P$9<=$E204),$F204/($E204+1-$D204),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D204,$F204*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E204<>\"\",IFERROR(IF(AND(Q$9>=$D204,Q$9<=$E204),$F204/($E204+1-$D204),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D204,$F204*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E204<>\"\",IFERROR(IF(AND(R$9>=$D204,R$9<=$E204),$F204/($E204+1-$D204),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D204,$F204*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E204<>\"\",IFERROR(IF(AND(S$9>=$D204,S$9<=$E204),$F204/($E204+1-$D204),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D204,$F204*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":250685.52587141862}]
[null,{"$f":"'Parks - Future Infrastructure'!B205","v":"5804"},{"$f":"'Parks - Future Infrastructure'!G205","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M205","v":2027},{"$f":"'Parks - Future Infrastructure'!N205","v":2027},{"$f":"'Parks - Future Infrastructure'!Y205","v":70793},40933.741800198244,{"$f":"IF($E205<>\"\",IFERROR(IF(AND(H$9>=$D205,H$9<=$E205),$F205/($E205+1-$D205),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D205,$F205*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E205<>\"\",IFERROR(IF(AND(I$9>=$D205,I$9<=$E205),$F205/($E205+1-$D205),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D205,$F205*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E205<>\"\",IFERROR(IF(AND(J$9>=$D205,J$9<=$E205),$F205/($E205+1-$D205),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D205,$F205*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E205<>\"\",IFERROR(IF(AND(K$9>=$D205,K$9<=$E205),$F205/($E205+1-$D205),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D205,$F205*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E205<>\"\",IFERROR(IF(AND(L$9>=$D205,L$9<=$E205),$F205/($E205+1-$D205),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D205,$F205*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E205<>\"\",IFERROR(IF(AND(M$9>=$D205,M$9<=$E205),$F205/($E205+1-$D205),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D205,$F205*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E205<>\"\",IFERROR(IF(AND(N$9>=$D205,N$9<=$E205),$F205/($E205+1-$D205),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D205,$F205*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E205<>\"\",IFERROR(IF(AND(O$9>=$D205,O$9<=$E205),$F205/($E205+1-$D205),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D205,$F205*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E205<>\"\",IFERROR(IF(AND(P$9>=$D205,P$9<=$E205),$F205/($E205+1-$D205),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D205,$F205*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E205<>\"\",IFERROR(IF(AND(Q$9>=$D205,Q$9<=$E205),$F205/($E205+1-$D205),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D205,$F205*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E205<>\"\",IFERROR(IF(AND(R$9>=$D205,R$9<=$E205),$F205/($E205+1-$D205),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D205,$F205*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E205<>\"\",IFERROR(IF(AND(S$9>=$D205,S$9<=$E205),$F205/($E205+1-$D205),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D205,$F205*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":91158.255982943068}]
[null,{"$f":"'Parks - Future Infrastructure'!B206","v":"5805"},{"$f":"'Parks - Future Infrastructure'!G206","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M206","v":2031},{"$f":"'Parks - Future Infrastructure'!N206","v":2031},{"$f":"'Parks - Future Infrastructure'!Y206","v":208840},0,{"$f":"IF($E206<>\"\",IFERROR(IF(AND(H$9>=$D206,H$9<=$E206),$F206/($E206+1-$D206),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D206,$F206*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E206<>\"\",IFERROR(IF(AND(I$9>=$D206,I$9<=$E206),$F206/($E206+1-$D206),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D206,$F206*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E206<>\"\",IFERROR(IF(AND(J$9>=$D206,J$9<=$E206),$F206/($E206+1-$D206),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D206,$F206*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E206<>\"\",IFERROR(IF(AND(K$9>=$D206,K$9<=$E206),$F206/($E206+1-$D206),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D206,$F206*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E206<>\"\",IFERROR(IF(AND(L$9>=$D206,L$9<=$E206),$F206/($E206+1-$D206),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D206,$F206*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E206<>\"\",IFERROR(IF(AND(M$9>=$D206,M$9<=$E206),$F206/($E206+1-$D206),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D206,$F206*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E206<>\"\",IFERROR(IF(AND(N$9>=$D206,N$9<=$E206),$F206/($E206+1-$D206),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D206,$F206*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E206<>\"\",IFERROR(IF(AND(O$9>=$D206,O$9<=$E206),$F206/($E206+1-$D206),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D206,$F206*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E206<>\"\",IFERROR(IF(AND(P$9>=$D206,P$9<=$E206),$F206/($E206+1-$D206),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D206,$F206*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E206<>\"\",IFERROR(IF(AND(Q$9>=$D206,Q$9<=$E206),$F206/($E206+1-$D206),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D206,$F206*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E206<>\"\",IFERROR(IF(AND(R$9>=$D206,R$9<=$E206),$F206/($E206+1-$D206),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D206,$F206*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E206<>\"\",IFERROR(IF(AND(S$9>=$D206,S$9<=$E206),$F206/($E206+1-$D206),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D206,$F206*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B207","v":"5809"},{"$f":"'Parks - Future Infrastructure'!G207","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!M207","v":2029},{"$f":"'Parks - Future Infrastructure'!N207","v":2029},{"$f":"'Parks - Future Infrastructure'!Y207","v":87784},0,{"$f":"IF($E207<>\"\",IFERROR(IF(AND(H$9>=$D207,H$9<=$E207),$F207/($E207+1-$D207),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D207,$F207*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E207<>\"\",IFERROR(IF(AND(I$9>=$D207,I$9<=$E207),$F207/($E207+1-$D207),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D207,$F207*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E207<>\"\",IFERROR(IF(AND(J$9>=$D207,J$9<=$E207),$F207/($E207+1-$D207),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D207,$F207*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E207<>\"\",IFERROR(IF(AND(K$9>=$D207,K$9<=$E207),$F207/($E207+1-$D207),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D207,$F207*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E207<>\"\",IFERROR(IF(AND(L$9>=$D207,L$9<=$E207),$F207/($E207+1-$D207),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D207,$F207*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E207<>\"\",IFERROR(IF(AND(M$9>=$D207,M$9<=$E207),$F207/($E207+1-$D207),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D207,$F207*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E207<>\"\",IFERROR(IF(AND(N$9>=$D207,N$9<=$E207),$F207/($E207+1-$D207),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D207,$F207*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E207<>\"\",IFERROR(IF(AND(O$9>=$D207,O$9<=$E207),$F207/($E207+1-$D207),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D207,$F207*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E207<>\"\",IFERROR(IF(AND(P$9>=$D207,P$9<=$E207),$F207/($E207+1-$D207),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D207,$F207*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E207<>\"\",IFERROR(IF(AND(Q$9>=$D207,Q$9<=$E207),$F207/($E207+1-$D207),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D207,$F207*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E207<>\"\",IFERROR(IF(AND(R$9>=$D207,R$9<=$E207),$F207/($E207+1-$D207),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D207,$F207*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E207<>\"\",IFERROR(IF(AND(S$9>=$D207,S$9<=$E207),$F207/($E207+1-$D207),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D207,$F207*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B208","v":"5812"},{"$f":"'Parks - Future Infrastructure'!G208","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M208","v":2031},{"$f":"'Parks - Future Infrastructure'!N208","v":2031},{"$f":"'Parks - Future Infrastructure'!Y208","v":134507},0,{"$f":"IF($E208<>\"\",IFERROR(IF(AND(H$9>=$D208,H$9<=$E208),$F208/($E208+1-$D208),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D208,$F208*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E208<>\"\",IFERROR(IF(AND(I$9>=$D208,I$9<=$E208),$F208/($E208+1-$D208),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D208,$F208*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E208<>\"\",IFERROR(IF(AND(J$9>=$D208,J$9<=$E208),$F208/($E208+1-$D208),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D208,$F208*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E208<>\"\",IFERROR(IF(AND(K$9>=$D208,K$9<=$E208),$F208/($E208+1-$D208),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D208,$F208*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E208<>\"\",IFERROR(IF(AND(L$9>=$D208,L$9<=$E208),$F208/($E208+1-$D208),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D208,$F208*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E208<>\"\",IFERROR(IF(AND(M$9>=$D208,M$9<=$E208),$F208/($E208+1-$D208),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D208,$F208*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E208<>\"\",IFERROR(IF(AND(N$9>=$D208,N$9<=$E208),$F208/($E208+1-$D208),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D208,$F208*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E208<>\"\",IFERROR(IF(AND(O$9>=$D208,O$9<=$E208),$F208/($E208+1-$D208),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D208,$F208*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E208<>\"\",IFERROR(IF(AND(P$9>=$D208,P$9<=$E208),$F208/($E208+1-$D208),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D208,$F208*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E208<>\"\",IFERROR(IF(AND(Q$9>=$D208,Q$9<=$E208),$F208/($E208+1-$D208),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D208,$F208*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E208<>\"\",IFERROR(IF(AND(R$9>=$D208,R$9<=$E208),$F208/($E208+1-$D208),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D208,$F208*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E208<>\"\",IFERROR(IF(AND(S$9>=$D208,S$9<=$E208),$F208/($E208+1-$D208),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D208,$F208*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B209","v":"5815"},{"$f":"'Parks - Future Infrastructure'!G209","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M209","v":2031},{"$f":"'Parks - Future Infrastructure'!N209","v":2031},{"$f":"'Parks - Future Infrastructure'!Y209","v":193265},0,{"$f":"IF($E209<>\"\",IFERROR(IF(AND(H$9>=$D209,H$9<=$E209),$F209/($E209+1-$D209),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D209,$F209*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E209<>\"\",IFERROR(IF(AND(I$9>=$D209,I$9<=$E209),$F209/($E209+1-$D209),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D209,$F209*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E209<>\"\",IFERROR(IF(AND(J$9>=$D209,J$9<=$E209),$F209/($E209+1-$D209),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D209,$F209*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E209<>\"\",IFERROR(IF(AND(K$9>=$D209,K$9<=$E209),$F209/($E209+1-$D209),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D209,$F209*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E209<>\"\",IFERROR(IF(AND(L$9>=$D209,L$9<=$E209),$F209/($E209+1-$D209),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D209,$F209*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E209<>\"\",IFERROR(IF(AND(M$9>=$D209,M$9<=$E209),$F209/($E209+1-$D209),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D209,$F209*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E209<>\"\",IFERROR(IF(AND(N$9>=$D209,N$9<=$E209),$F209/($E209+1-$D209),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D209,$F209*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E209<>\"\",IFERROR(IF(AND(O$9>=$D209,O$9<=$E209),$F209/($E209+1-$D209),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D209,$F209*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E209<>\"\",IFERROR(IF(AND(P$9>=$D209,P$9<=$E209),$F209/($E209+1-$D209),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D209,$F209*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E209<>\"\",IFERROR(IF(AND(Q$9>=$D209,Q$9<=$E209),$F209/($E209+1-$D209),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D209,$F209*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E209<>\"\",IFERROR(IF(AND(R$9>=$D209,R$9<=$E209),$F209/($E209+1-$D209),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D209,$F209*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E209<>\"\",IFERROR(IF(AND(S$9>=$D209,S$9<=$E209),$F209/($E209+1-$D209),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D209,$F209*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B210","v":"5819"},{"$f":"'Parks - Future Infrastructure'!G210","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M210","v":2022},{"$f":"'Parks - Future Infrastructure'!N210","v":2022},{"$f":"'Parks - Future Infrastructure'!Y210","v":60174},44631.389369978955,{"$f":"IF($E210<>\"\",IFERROR(IF(AND(H$9>=$D210,H$9<=$E210),$F210/($E210+1-$D210),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D210,$F210*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E210<>\"\",IFERROR(IF(AND(I$9>=$D210,I$9<=$E210),$F210/($E210+1-$D210),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D210,$F210*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E210<>\"\",IFERROR(IF(AND(J$9>=$D210,J$9<=$E210),$F210/($E210+1-$D210),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D210,$F210*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E210<>\"\",IFERROR(IF(AND(K$9>=$D210,K$9<=$E210),$F210/($E210+1-$D210),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D210,$F210*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E210<>\"\",IFERROR(IF(AND(L$9>=$D210,L$9<=$E210),$F210/($E210+1-$D210),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D210,$F210*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E210<>\"\",IFERROR(IF(AND(M$9>=$D210,M$9<=$E210),$F210/($E210+1-$D210),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D210,$F210*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E210<>\"\",IFERROR(IF(AND(N$9>=$D210,N$9<=$E210),$F210/($E210+1-$D210),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D210,$F210*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":69072.13735330374},{"$f":"IF($E210<>\"\",IFERROR(IF(AND(O$9>=$D210,O$9<=$E210),$F210/($E210+1-$D210),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D210,$F210*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E210<>\"\",IFERROR(IF(AND(P$9>=$D210,P$9<=$E210),$F210/($E210+1-$D210),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D210,$F210*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E210<>\"\",IFERROR(IF(AND(Q$9>=$D210,Q$9<=$E210),$F210/($E210+1-$D210),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D210,$F210*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E210<>\"\",IFERROR(IF(AND(R$9>=$D210,R$9<=$E210),$F210/($E210+1-$D210),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D210,$F210*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E210<>\"\",IFERROR(IF(AND(S$9>=$D210,S$9<=$E210),$F210/($E210+1-$D210),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D210,$F210*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B211","v":"5821"},{"$f":"'Parks - Future Infrastructure'!G211","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M211","v":2022},{"$f":"'Parks - Future Infrastructure'!N211","v":2022},{"$f":"'Parks - Future Infrastructure'!Y211","v":134507},99764.587529294367,{"$f":"IF($E211<>\"\",IFERROR(IF(AND(H$9>=$D211,H$9<=$E211),$F211/($E211+1-$D211),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D211,$F211*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E211<>\"\",IFERROR(IF(AND(I$9>=$D211,I$9<=$E211),$F211/($E211+1-$D211),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D211,$F211*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E211<>\"\",IFERROR(IF(AND(J$9>=$D211,J$9<=$E211),$F211/($E211+1-$D211),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D211,$F211*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E211<>\"\",IFERROR(IF(AND(K$9>=$D211,K$9<=$E211),$F211/($E211+1-$D211),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D211,$F211*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E211<>\"\",IFERROR(IF(AND(L$9>=$D211,L$9<=$E211),$F211/($E211+1-$D211),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D211,$F211*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E211<>\"\",IFERROR(IF(AND(M$9>=$D211,M$9<=$E211),$F211/($E211+1-$D211),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D211,$F211*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E211<>\"\",IFERROR(IF(AND(N$9>=$D211,N$9<=$E211),$F211/($E211+1-$D211),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D211,$F211*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":154397.01497292562},{"$f":"IF($E211<>\"\",IFERROR(IF(AND(O$9>=$D211,O$9<=$E211),$F211/($E211+1-$D211),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D211,$F211*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E211<>\"\",IFERROR(IF(AND(P$9>=$D211,P$9<=$E211),$F211/($E211+1-$D211),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D211,$F211*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E211<>\"\",IFERROR(IF(AND(Q$9>=$D211,Q$9<=$E211),$F211/($E211+1-$D211),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D211,$F211*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E211<>\"\",IFERROR(IF(AND(R$9>=$D211,R$9<=$E211),$F211/($E211+1-$D211),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D211,$F211*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E211<>\"\",IFERROR(IF(AND(S$9>=$D211,S$9<=$E211),$F211/($E211+1-$D211),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D211,$F211*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B212","v":"5822"},{"$f":"'Parks - Future Infrastructure'!G212","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M212","v":2022},{"$f":"'Parks - Future Infrastructure'!N212","v":2022},{"$f":"'Parks - Future Infrastructure'!Y212","v":74333},55133.198159315412,{"$f":"IF($E212<>\"\",IFERROR(IF(AND(H$9>=$D212,H$9<=$E212),$F212/($E212+1-$D212),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D212,$F212*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E212<>\"\",IFERROR(IF(AND(I$9>=$D212,I$9<=$E212),$F212/($E212+1-$D212),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D212,$F212*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E212<>\"\",IFERROR(IF(AND(J$9>=$D212,J$9<=$E212),$F212/($E212+1-$D212),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D212,$F212*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E212<>\"\",IFERROR(IF(AND(K$9>=$D212,K$9<=$E212),$F212/($E212+1-$D212),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D212,$F212*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E212<>\"\",IFERROR(IF(AND(L$9>=$D212,L$9<=$E212),$F212/($E212+1-$D212),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D212,$F212*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E212<>\"\",IFERROR(IF(AND(M$9>=$D212,M$9<=$E212),$F212/($E212+1-$D212),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D212,$F212*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E212<>\"\",IFERROR(IF(AND(N$9>=$D212,N$9<=$E212),$F212/($E212+1-$D212),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D212,$F212*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":85324.877619621882},{"$f":"IF($E212<>\"\",IFERROR(IF(AND(O$9>=$D212,O$9<=$E212),$F212/($E212+1-$D212),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D212,$F212*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E212<>\"\",IFERROR(IF(AND(P$9>=$D212,P$9<=$E212),$F212/($E212+1-$D212),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D212,$F212*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E212<>\"\",IFERROR(IF(AND(Q$9>=$D212,Q$9<=$E212),$F212/($E212+1-$D212),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D212,$F212*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E212<>\"\",IFERROR(IF(AND(R$9>=$D212,R$9<=$E212),$F212/($E212+1-$D212),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D212,$F212*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E212<>\"\",IFERROR(IF(AND(S$9>=$D212,S$9<=$E212),$F212/($E212+1-$D212),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D212,$F212*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B213","v":"5828"},{"$f":"'Parks - Future Infrastructure'!G213","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M213","v":2022},{"$f":"'Parks - Future Infrastructure'!N213","v":2022},{"$f":"'Parks - Future Infrastructure'!Y213","v":44600},33080.067236697934,{"$f":"IF($E213<>\"\",IFERROR(IF(AND(H$9>=$D213,H$9<=$E213),$F213/($E213+1-$D213),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D213,$F213*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E213<>\"\",IFERROR(IF(AND(I$9>=$D213,I$9<=$E213),$F213/($E213+1-$D213),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D213,$F213*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E213<>\"\",IFERROR(IF(AND(J$9>=$D213,J$9<=$E213),$F213/($E213+1-$D213),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D213,$F213*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E213<>\"\",IFERROR(IF(AND(K$9>=$D213,K$9<=$E213),$F213/($E213+1-$D213),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D213,$F213*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E213<>\"\",IFERROR(IF(AND(L$9>=$D213,L$9<=$E213),$F213/($E213+1-$D213),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D213,$F213*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E213<>\"\",IFERROR(IF(AND(M$9>=$D213,M$9<=$E213),$F213/($E213+1-$D213),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D213,$F213*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E213<>\"\",IFERROR(IF(AND(N$9>=$D213,N$9<=$E213),$F213/($E213+1-$D213),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D213,$F213*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":51195.156146464367},{"$f":"IF($E213<>\"\",IFERROR(IF(AND(O$9>=$D213,O$9<=$E213),$F213/($E213+1-$D213),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D213,$F213*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E213<>\"\",IFERROR(IF(AND(P$9>=$D213,P$9<=$E213),$F213/($E213+1-$D213),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D213,$F213*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E213<>\"\",IFERROR(IF(AND(Q$9>=$D213,Q$9<=$E213),$F213/($E213+1-$D213),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D213,$F213*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E213<>\"\",IFERROR(IF(AND(R$9>=$D213,R$9<=$E213),$F213/($E213+1-$D213),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D213,$F213*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E213<>\"\",IFERROR(IF(AND(S$9>=$D213,S$9<=$E213),$F213/($E213+1-$D213),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D213,$F213*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B214","v":"5831"},{"$f":"'Parks - Future Infrastructure'!G214","v":"4-District"},{"$f":"'Parks - Future Infrastructure'!M214","v":2020},{"$f":"'Parks - Future Infrastructure'!N214","v":2020},{"$f":"'Parks - Future Infrastructure'!Y214","v":60174},49305.635972876793,{"$f":"IF($E214<>\"\",IFERROR(IF(AND(H$9>=$D214,H$9<=$E214),$F214/($E214+1-$D214),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D214,$F214*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E214<>\"\",IFERROR(IF(AND(I$9>=$D214,I$9<=$E214),$F214/($E214+1-$D214),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D214,$F214*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E214<>\"\",IFERROR(IF(AND(J$9>=$D214,J$9<=$E214),$F214/($E214+1-$D214),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D214,$F214*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E214<>\"\",IFERROR(IF(AND(K$9>=$D214,K$9<=$E214),$F214/($E214+1-$D214),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D214,$F214*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E214<>\"\",IFERROR(IF(AND(L$9>=$D214,L$9<=$E214),$F214/($E214+1-$D214),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D214,$F214*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":65968.745270388041},{"$f":"IF($E214<>\"\",IFERROR(IF(AND(M$9>=$D214,M$9<=$E214),$F214/($E214+1-$D214),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D214,$F214*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E214<>\"\",IFERROR(IF(AND(N$9>=$D214,N$9<=$E214),$F214/($E214+1-$D214),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D214,$F214*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E214<>\"\",IFERROR(IF(AND(O$9>=$D214,O$9<=$E214),$F214/($E214+1-$D214),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D214,$F214*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E214<>\"\",IFERROR(IF(AND(P$9>=$D214,P$9<=$E214),$F214/($E214+1-$D214),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D214,$F214*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E214<>\"\",IFERROR(IF(AND(Q$9>=$D214,Q$9<=$E214),$F214/($E214+1-$D214),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D214,$F214*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E214<>\"\",IFERROR(IF(AND(R$9>=$D214,R$9<=$E214),$F214/($E214+1-$D214),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D214,$F214*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E214<>\"\",IFERROR(IF(AND(S$9>=$D214,S$9<=$E214),$F214/($E214+1-$D214),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D214,$F214*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B215","v":"5833"},{"$f":"'Parks - Future Infrastructure'!G215","v":"4-District"},{"$f":"'Parks - Future Infrastructure'!M215","v":2020},{"$f":"'Parks - Future Infrastructure'!N215","v":2020},{"$f":"'Parks - Future Infrastructure'!Y215","v":60174},49305.635972876793,{"$f":"IF($E215<>\"\",IFERROR(IF(AND(H$9>=$D215,H$9<=$E215),$F215/($E215+1-$D215),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D215,$F215*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E215<>\"\",IFERROR(IF(AND(I$9>=$D215,I$9<=$E215),$F215/($E215+1-$D215),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D215,$F215*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E215<>\"\",IFERROR(IF(AND(J$9>=$D215,J$9<=$E215),$F215/($E215+1-$D215),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D215,$F215*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E215<>\"\",IFERROR(IF(AND(K$9>=$D215,K$9<=$E215),$F215/($E215+1-$D215),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D215,$F215*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E215<>\"\",IFERROR(IF(AND(L$9>=$D215,L$9<=$E215),$F215/($E215+1-$D215),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D215,$F215*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":65968.745270388041},{"$f":"IF($E215<>\"\",IFERROR(IF(AND(M$9>=$D215,M$9<=$E215),$F215/($E215+1-$D215),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D215,$F215*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E215<>\"\",IFERROR(IF(AND(N$9>=$D215,N$9<=$E215),$F215/($E215+1-$D215),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D215,$F215*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E215<>\"\",IFERROR(IF(AND(O$9>=$D215,O$9<=$E215),$F215/($E215+1-$D215),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D215,$F215*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E215<>\"\",IFERROR(IF(AND(P$9>=$D215,P$9<=$E215),$F215/($E215+1-$D215),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D215,$F215*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E215<>\"\",IFERROR(IF(AND(Q$9>=$D215,Q$9<=$E215),$F215/($E215+1-$D215),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D215,$F215*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E215<>\"\",IFERROR(IF(AND(R$9>=$D215,R$9<=$E215),$F215/($E215+1-$D215),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D215,$F215*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E215<>\"\",IFERROR(IF(AND(S$9>=$D215,S$9<=$E215),$F215/($E215+1-$D215),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D215,$F215*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B216","v":"5838"},{"$f":"'Parks - Future Infrastructure'!G216","v":"3-Local"},{"$f":"'Parks - Future Infrastructure'!M216","v":2027},{"$f":"'Parks - Future Infrastructure'!N216","v":2027},{"$f":"'Parks - Future Infrastructure'!Y216","v":60174},34793.651619300348,{"$f":"IF($E216<>\"\",IFERROR(IF(AND(H$9>=$D216,H$9<=$E216),$F216/($E216+1-$D216),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D216,$F216*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E216<>\"\",IFERROR(IF(AND(I$9>=$D216,I$9<=$E216),$F216/($E216+1-$D216),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D216,$F216*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E216<>\"\",IFERROR(IF(AND(J$9>=$D216,J$9<=$E216),$F216/($E216+1-$D216),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D216,$F216*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E216<>\"\",IFERROR(IF(AND(K$9>=$D216,K$9<=$E216),$F216/($E216+1-$D216),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D216,$F216*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E216<>\"\",IFERROR(IF(AND(L$9>=$D216,L$9<=$E216),$F216/($E216+1-$D216),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D216,$F216*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E216<>\"\",IFERROR(IF(AND(M$9>=$D216,M$9<=$E216),$F216/($E216+1-$D216),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D216,$F216*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E216<>\"\",IFERROR(IF(AND(N$9>=$D216,N$9<=$E216),$F216/($E216+1-$D216),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D216,$F216*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E216<>\"\",IFERROR(IF(AND(O$9>=$D216,O$9<=$E216),$F216/($E216+1-$D216),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D216,$F216*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E216<>\"\",IFERROR(IF(AND(P$9>=$D216,P$9<=$E216),$F216/($E216+1-$D216),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D216,$F216*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E216<>\"\",IFERROR(IF(AND(Q$9>=$D216,Q$9<=$E216),$F216/($E216+1-$D216),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D216,$F216*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E216<>\"\",IFERROR(IF(AND(R$9>=$D216,R$9<=$E216),$F216/($E216+1-$D216),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D216,$F216*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E216<>\"\",IFERROR(IF(AND(S$9>=$D216,S$9<=$E216),$F216/($E216+1-$D216),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D216,$F216*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":77484.453201836572}]
[null,{"$f":"'Parks - Future Infrastructure'!B217","v":"5840"},{"$f":"'Parks - Future Infrastructure'!G217","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!M217","v":2029},{"$f":"'Parks - Future Infrastructure'!N217","v":2029},{"$f":"'Parks - Future Infrastructure'!Y217","v":44600},0,{"$f":"IF($E217<>\"\",IFERROR(IF(AND(H$9>=$D217,H$9<=$E217),$F217/($E217+1-$D217),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D217,$F217*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E217<>\"\",IFERROR(IF(AND(I$9>=$D217,I$9<=$E217),$F217/($E217+1-$D217),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D217,$F217*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E217<>\"\",IFERROR(IF(AND(J$9>=$D217,J$9<=$E217),$F217/($E217+1-$D217),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D217,$F217*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E217<>\"\",IFERROR(IF(AND(K$9>=$D217,K$9<=$E217),$F217/($E217+1-$D217),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D217,$F217*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E217<>\"\",IFERROR(IF(AND(L$9>=$D217,L$9<=$E217),$F217/($E217+1-$D217),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D217,$F217*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E217<>\"\",IFERROR(IF(AND(M$9>=$D217,M$9<=$E217),$F217/($E217+1-$D217),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D217,$F217*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E217<>\"\",IFERROR(IF(AND(N$9>=$D217,N$9<=$E217),$F217/($E217+1-$D217),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D217,$F217*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E217<>\"\",IFERROR(IF(AND(O$9>=$D217,O$9<=$E217),$F217/($E217+1-$D217),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D217,$F217*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E217<>\"\",IFERROR(IF(AND(P$9>=$D217,P$9<=$E217),$F217/($E217+1-$D217),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D217,$F217*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E217<>\"\",IFERROR(IF(AND(Q$9>=$D217,Q$9<=$E217),$F217/($E217+1-$D217),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D217,$F217*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E217<>\"\",IFERROR(IF(AND(R$9>=$D217,R$9<=$E217),$F217/($E217+1-$D217),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D217,$F217*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E217<>\"\",IFERROR(IF(AND(S$9>=$D217,S$9<=$E217),$F217/($E217+1-$D217),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D217,$F217*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B218","v":"5844"},{"$f":"'Parks - Future Infrastructure'!G218","v":"3-Local"},{"$f":"'Parks - Future Infrastructure'!M218","v":2031},{"$f":"'Parks - Future Infrastructure'!N218","v":2031},{"$f":"'Parks - Future Infrastructure'!Y218","v":4248},0,{"$f":"IF($E218<>\"\",IFERROR(IF(AND(H$9>=$D218,H$9<=$E218),$F218/($E218+1-$D218),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D218,$F218*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E218<>\"\",IFERROR(IF(AND(I$9>=$D218,I$9<=$E218),$F218/($E218+1-$D218),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D218,$F218*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E218<>\"\",IFERROR(IF(AND(J$9>=$D218,J$9<=$E218),$F218/($E218+1-$D218),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D218,$F218*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E218<>\"\",IFERROR(IF(AND(K$9>=$D218,K$9<=$E218),$F218/($E218+1-$D218),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D218,$F218*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E218<>\"\",IFERROR(IF(AND(L$9>=$D218,L$9<=$E218),$F218/($E218+1-$D218),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D218,$F218*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E218<>\"\",IFERROR(IF(AND(M$9>=$D218,M$9<=$E218),$F218/($E218+1-$D218),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D218,$F218*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E218<>\"\",IFERROR(IF(AND(N$9>=$D218,N$9<=$E218),$F218/($E218+1-$D218),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D218,$F218*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E218<>\"\",IFERROR(IF(AND(O$9>=$D218,O$9<=$E218),$F218/($E218+1-$D218),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D218,$F218*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E218<>\"\",IFERROR(IF(AND(P$9>=$D218,P$9<=$E218),$F218/($E218+1-$D218),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D218,$F218*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E218<>\"\",IFERROR(IF(AND(Q$9>=$D218,Q$9<=$E218),$F218/($E218+1-$D218),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D218,$F218*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E218<>\"\",IFERROR(IF(AND(R$9>=$D218,R$9<=$E218),$F218/($E218+1-$D218),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D218,$F218*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E218<>\"\",IFERROR(IF(AND(S$9>=$D218,S$9<=$E218),$F218/($E218+1-$D218),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D218,$F218*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B219","v":"5848"},{"$f":"'Parks - Future Infrastructure'!G219","v":"5-Local"},{"$f":"'Parks - Future Infrastructure'!M219","v":2031},{"$f":"'Parks - Future Infrastructure'!N219","v":2031},{"$f":"'Parks - Future Infrastructure'!Y219","v":58758},0,{"$f":"IF($E219<>\"\",IFERROR(IF(AND(H$9>=$D219,H$9<=$E219),$F219/($E219+1-$D219),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D219,$F219*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E219<>\"\",IFERROR(IF(AND(I$9>=$D219,I$9<=$E219),$F219/($E219+1-$D219),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D219,$F219*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E219<>\"\",IFERROR(IF(AND(J$9>=$D219,J$9<=$E219),$F219/($E219+1-$D219),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D219,$F219*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E219<>\"\",IFERROR(IF(AND(K$9>=$D219,K$9<=$E219),$F219/($E219+1-$D219),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D219,$F219*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E219<>\"\",IFERROR(IF(AND(L$9>=$D219,L$9<=$E219),$F219/($E219+1-$D219),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D219,$F219*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E219<>\"\",IFERROR(IF(AND(M$9>=$D219,M$9<=$E219),$F219/($E219+1-$D219),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D219,$F219*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E219<>\"\",IFERROR(IF(AND(N$9>=$D219,N$9<=$E219),$F219/($E219+1-$D219),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D219,$F219*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E219<>\"\",IFERROR(IF(AND(O$9>=$D219,O$9<=$E219),$F219/($E219+1-$D219),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D219,$F219*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E219<>\"\",IFERROR(IF(AND(P$9>=$D219,P$9<=$E219),$F219/($E219+1-$D219),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D219,$F219*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E219<>\"\",IFERROR(IF(AND(Q$9>=$D219,Q$9<=$E219),$F219/($E219+1-$D219),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D219,$F219*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E219<>\"\",IFERROR(IF(AND(R$9>=$D219,R$9<=$E219),$F219/($E219+1-$D219),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D219,$F219*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E219<>\"\",IFERROR(IF(AND(S$9>=$D219,S$9<=$E219),$F219/($E219+1-$D219),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D219,$F219*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B220","v":"5852"},{"$f":"'Parks - Future Infrastructure'!G220","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M220","v":2026},{"$f":"'Parks - Future Infrastructure'!N220","v":2026},{"$f":"'Parks - Future Infrastructure'!Y220","v":141586},86047.750376968819,{"$f":"IF($E220<>\"\",IFERROR(IF(AND(H$9>=$D220,H$9<=$E220),$F220/($E220+1-$D220),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D220,$F220*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E220<>\"\",IFERROR(IF(AND(I$9>=$D220,I$9<=$E220),$F220/($E220+1-$D220),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D220,$F220*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E220<>\"\",IFERROR(IF(AND(J$9>=$D220,J$9<=$E220),$F220/($E220+1-$D220),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D220,$F220*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E220<>\"\",IFERROR(IF(AND(K$9>=$D220,K$9<=$E220),$F220/($E220+1-$D220),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D220,$F220*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E220<>\"\",IFERROR(IF(AND(L$9>=$D220,L$9<=$E220),$F220/($E220+1-$D220),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D220,$F220*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E220<>\"\",IFERROR(IF(AND(M$9>=$D220,M$9<=$E220),$F220/($E220+1-$D220),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D220,$F220*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E220<>\"\",IFERROR(IF(AND(N$9>=$D220,N$9<=$E220),$F220/($E220+1-$D220),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D220,$F220*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E220<>\"\",IFERROR(IF(AND(O$9>=$D220,O$9<=$E220),$F220/($E220+1-$D220),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D220,$F220*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E220<>\"\",IFERROR(IF(AND(P$9>=$D220,P$9<=$E220),$F220/($E220+1-$D220),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D220,$F220*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E220<>\"\",IFERROR(IF(AND(Q$9>=$D220,Q$9<=$E220),$F220/($E220+1-$D220),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D220,$F220*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E220<>\"\",IFERROR(IF(AND(R$9>=$D220,R$9<=$E220),$F220/($E220+1-$D220),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D220,$F220*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":178173.72836538474},{"$f":"IF($E220<>\"\",IFERROR(IF(AND(S$9>=$D220,S$9<=$E220),$F220/($E220+1-$D220),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D220,$F220*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B221","v":"5859"},{"$f":"'Parks - Future Infrastructure'!G221","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M221","v":2027},{"$f":"'Parks - Future Infrastructure'!N221","v":2027},{"$f":"'Parks - Future Infrastructure'!Y221","v":134507},77774.282885585664,{"$f":"IF($E221<>\"\",IFERROR(IF(AND(H$9>=$D221,H$9<=$E221),$F221/($E221+1-$D221),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D221,$F221*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E221<>\"\",IFERROR(IF(AND(I$9>=$D221,I$9<=$E221),$F221/($E221+1-$D221),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D221,$F221*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E221<>\"\",IFERROR(IF(AND(J$9>=$D221,J$9<=$E221),$F221/($E221+1-$D221),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D221,$F221*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E221<>\"\",IFERROR(IF(AND(K$9>=$D221,K$9<=$E221),$F221/($E221+1-$D221),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D221,$F221*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E221<>\"\",IFERROR(IF(AND(L$9>=$D221,L$9<=$E221),$F221/($E221+1-$D221),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D221,$F221*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E221<>\"\",IFERROR(IF(AND(M$9>=$D221,M$9<=$E221),$F221/($E221+1-$D221),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D221,$F221*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E221<>\"\",IFERROR(IF(AND(N$9>=$D221,N$9<=$E221),$F221/($E221+1-$D221),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D221,$F221*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E221<>\"\",IFERROR(IF(AND(O$9>=$D221,O$9<=$E221),$F221/($E221+1-$D221),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D221,$F221*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E221<>\"\",IFERROR(IF(AND(P$9>=$D221,P$9<=$E221),$F221/($E221+1-$D221),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D221,$F221*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E221<>\"\",IFERROR(IF(AND(Q$9>=$D221,Q$9<=$E221),$F221/($E221+1-$D221),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D221,$F221*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E221<>\"\",IFERROR(IF(AND(R$9>=$D221,R$9<=$E221),$F221/($E221+1-$D221),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D221,$F221*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E221<>\"\",IFERROR(IF(AND(S$9>=$D221,S$9<=$E221),$F221/($E221+1-$D221),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D221,$F221*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":173201.07266958206}]
[null,{"$f":"'Parks - Future Infrastructure'!B222","v":"5861"},{"$f":"'Parks - Future Infrastructure'!G222","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!M222","v":2029},{"$f":"'Parks - Future Infrastructure'!N222","v":2029},{"$f":"'Parks - Future Infrastructure'!Y222","v":132383},0,{"$f":"IF($E222<>\"\",IFERROR(IF(AND(H$9>=$D222,H$9<=$E222),$F222/($E222+1-$D222),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D222,$F222*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E222<>\"\",IFERROR(IF(AND(I$9>=$D222,I$9<=$E222),$F222/($E222+1-$D222),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D222,$F222*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E222<>\"\",IFERROR(IF(AND(J$9>=$D222,J$9<=$E222),$F222/($E222+1-$D222),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D222,$F222*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E222<>\"\",IFERROR(IF(AND(K$9>=$D222,K$9<=$E222),$F222/($E222+1-$D222),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D222,$F222*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E222<>\"\",IFERROR(IF(AND(L$9>=$D222,L$9<=$E222),$F222/($E222+1-$D222),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D222,$F222*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E222<>\"\",IFERROR(IF(AND(M$9>=$D222,M$9<=$E222),$F222/($E222+1-$D222),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D222,$F222*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E222<>\"\",IFERROR(IF(AND(N$9>=$D222,N$9<=$E222),$F222/($E222+1-$D222),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D222,$F222*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E222<>\"\",IFERROR(IF(AND(O$9>=$D222,O$9<=$E222),$F222/($E222+1-$D222),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D222,$F222*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E222<>\"\",IFERROR(IF(AND(P$9>=$D222,P$9<=$E222),$F222/($E222+1-$D222),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D222,$F222*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E222<>\"\",IFERROR(IF(AND(Q$9>=$D222,Q$9<=$E222),$F222/($E222+1-$D222),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D222,$F222*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E222<>\"\",IFERROR(IF(AND(R$9>=$D222,R$9<=$E222),$F222/($E222+1-$D222),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D222,$F222*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E222<>\"\",IFERROR(IF(AND(S$9>=$D222,S$9<=$E222),$F222/($E222+1-$D222),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D222,$F222*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B223","v":"5862"},{"$f":"'Parks - Future Infrastructure'!G223","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!M223","v":2029},{"$f":"'Parks - Future Infrastructure'!N223","v":2029},{"$f":"'Parks - Future Infrastructure'!Y223","v":92031},0,{"$f":"IF($E223<>\"\",IFERROR(IF(AND(H$9>=$D223,H$9<=$E223),$F223/($E223+1-$D223),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D223,$F223*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E223<>\"\",IFERROR(IF(AND(I$9>=$D223,I$9<=$E223),$F223/($E223+1-$D223),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D223,$F223*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E223<>\"\",IFERROR(IF(AND(J$9>=$D223,J$9<=$E223),$F223/($E223+1-$D223),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D223,$F223*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E223<>\"\",IFERROR(IF(AND(K$9>=$D223,K$9<=$E223),$F223/($E223+1-$D223),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D223,$F223*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E223<>\"\",IFERROR(IF(AND(L$9>=$D223,L$9<=$E223),$F223/($E223+1-$D223),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D223,$F223*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E223<>\"\",IFERROR(IF(AND(M$9>=$D223,M$9<=$E223),$F223/($E223+1-$D223),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D223,$F223*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E223<>\"\",IFERROR(IF(AND(N$9>=$D223,N$9<=$E223),$F223/($E223+1-$D223),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D223,$F223*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E223<>\"\",IFERROR(IF(AND(O$9>=$D223,O$9<=$E223),$F223/($E223+1-$D223),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D223,$F223*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E223<>\"\",IFERROR(IF(AND(P$9>=$D223,P$9<=$E223),$F223/($E223+1-$D223),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D223,$F223*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E223<>\"\",IFERROR(IF(AND(Q$9>=$D223,Q$9<=$E223),$F223/($E223+1-$D223),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D223,$F223*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E223<>\"\",IFERROR(IF(AND(R$9>=$D223,R$9<=$E223),$F223/($E223+1-$D223),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D223,$F223*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E223<>\"\",IFERROR(IF(AND(S$9>=$D223,S$9<=$E223),$F223/($E223+1-$D223),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D223,$F223*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B224","v":"5863"},{"$f":"'Parks - Future Infrastructure'!G224","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!M224","v":2029},{"$f":"'Parks - Future Infrastructure'!N224","v":2029},{"$f":"'Parks - Future Infrastructure'!Y224","v":60174},0,{"$f":"IF($E224<>\"\",IFERROR(IF(AND(H$9>=$D224,H$9<=$E224),$F224/($E224+1-$D224),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D224,$F224*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E224<>\"\",IFERROR(IF(AND(I$9>=$D224,I$9<=$E224),$F224/($E224+1-$D224),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D224,$F224*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E224<>\"\",IFERROR(IF(AND(J$9>=$D224,J$9<=$E224),$F224/($E224+1-$D224),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D224,$F224*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E224<>\"\",IFERROR(IF(AND(K$9>=$D224,K$9<=$E224),$F224/($E224+1-$D224),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D224,$F224*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E224<>\"\",IFERROR(IF(AND(L$9>=$D224,L$9<=$E224),$F224/($E224+1-$D224),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D224,$F224*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E224<>\"\",IFERROR(IF(AND(M$9>=$D224,M$9<=$E224),$F224/($E224+1-$D224),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D224,$F224*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E224<>\"\",IFERROR(IF(AND(N$9>=$D224,N$9<=$E224),$F224/($E224+1-$D224),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D224,$F224*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E224<>\"\",IFERROR(IF(AND(O$9>=$D224,O$9<=$E224),$F224/($E224+1-$D224),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D224,$F224*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E224<>\"\",IFERROR(IF(AND(P$9>=$D224,P$9<=$E224),$F224/($E224+1-$D224),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D224,$F224*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E224<>\"\",IFERROR(IF(AND(Q$9>=$D224,Q$9<=$E224),$F224/($E224+1-$D224),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D224,$F224*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E224<>\"\",IFERROR(IF(AND(R$9>=$D224,R$9<=$E224),$F224/($E224+1-$D224),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D224,$F224*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E224<>\"\",IFERROR(IF(AND(S$9>=$D224,S$9<=$E224),$F224/($E224+1-$D224),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D224,$F224*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B225","v":"5864"},{"$f":"'Parks - Future Infrastructure'!G225","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!M225","v":2029},{"$f":"'Parks - Future Infrastructure'!N225","v":2029},{"$f":"'Parks - Future Infrastructure'!Y225","v":44600},0,{"$f":"IF($E225<>\"\",IFERROR(IF(AND(H$9>=$D225,H$9<=$E225),$F225/($E225+1-$D225),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D225,$F225*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E225<>\"\",IFERROR(IF(AND(I$9>=$D225,I$9<=$E225),$F225/($E225+1-$D225),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D225,$F225*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E225<>\"\",IFERROR(IF(AND(J$9>=$D225,J$9<=$E225),$F225/($E225+1-$D225),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D225,$F225*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E225<>\"\",IFERROR(IF(AND(K$9>=$D225,K$9<=$E225),$F225/($E225+1-$D225),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D225,$F225*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E225<>\"\",IFERROR(IF(AND(L$9>=$D225,L$9<=$E225),$F225/($E225+1-$D225),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D225,$F225*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E225<>\"\",IFERROR(IF(AND(M$9>=$D225,M$9<=$E225),$F225/($E225+1-$D225),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D225,$F225*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E225<>\"\",IFERROR(IF(AND(N$9>=$D225,N$9<=$E225),$F225/($E225+1-$D225),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D225,$F225*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E225<>\"\",IFERROR(IF(AND(O$9>=$D225,O$9<=$E225),$F225/($E225+1-$D225),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D225,$F225*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E225<>\"\",IFERROR(IF(AND(P$9>=$D225,P$9<=$E225),$F225/($E225+1-$D225),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D225,$F225*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E225<>\"\",IFERROR(IF(AND(Q$9>=$D225,Q$9<=$E225),$F225/($E225+1-$D225),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D225,$F225*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E225<>\"\",IFERROR(IF(AND(R$9>=$D225,R$9<=$E225),$F225/($E225+1-$D225),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D225,$F225*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E225<>\"\",IFERROR(IF(AND(S$9>=$D225,S$9<=$E225),$F225/($E225+1-$D225),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D225,$F225*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B226","v":"5865"},{"$f":"'Parks - Future Infrastructure'!G226","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!M226","v":2029},{"$f":"'Parks - Future Infrastructure'!N226","v":2029},{"$f":"'Parks - Future Infrastructure'!Y226","v":295915},0,{"$f":"IF($E226<>\"\",IFERROR(IF(AND(H$9>=$D226,H$9<=$E226),$F226/($E226+1-$D226),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D226,$F226*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E226<>\"\",IFERROR(IF(AND(I$9>=$D226,I$9<=$E226),$F226/($E226+1-$D226),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D226,$F226*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E226<>\"\",IFERROR(IF(AND(J$9>=$D226,J$9<=$E226),$F226/($E226+1-$D226),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D226,$F226*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E226<>\"\",IFERROR(IF(AND(K$9>=$D226,K$9<=$E226),$F226/($E226+1-$D226),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D226,$F226*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E226<>\"\",IFERROR(IF(AND(L$9>=$D226,L$9<=$E226),$F226/($E226+1-$D226),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D226,$F226*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E226<>\"\",IFERROR(IF(AND(M$9>=$D226,M$9<=$E226),$F226/($E226+1-$D226),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D226,$F226*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E226<>\"\",IFERROR(IF(AND(N$9>=$D226,N$9<=$E226),$F226/($E226+1-$D226),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D226,$F226*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E226<>\"\",IFERROR(IF(AND(O$9>=$D226,O$9<=$E226),$F226/($E226+1-$D226),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D226,$F226*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E226<>\"\",IFERROR(IF(AND(P$9>=$D226,P$9<=$E226),$F226/($E226+1-$D226),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D226,$F226*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E226<>\"\",IFERROR(IF(AND(Q$9>=$D226,Q$9<=$E226),$F226/($E226+1-$D226),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D226,$F226*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E226<>\"\",IFERROR(IF(AND(R$9>=$D226,R$9<=$E226),$F226/($E226+1-$D226),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D226,$F226*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E226<>\"\",IFERROR(IF(AND(S$9>=$D226,S$9<=$E226),$F226/($E226+1-$D226),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D226,$F226*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B227","v":"5866"},{"$f":"'Parks - Future Infrastructure'!G227","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!M227","v":2029},{"$f":"'Parks - Future Infrastructure'!N227","v":2029},{"$f":"'Parks - Future Infrastructure'!Y227","v":192557},0,{"$f":"IF($E227<>\"\",IFERROR(IF(AND(H$9>=$D227,H$9<=$E227),$F227/($E227+1-$D227),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D227,$F227*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E227<>\"\",IFERROR(IF(AND(I$9>=$D227,I$9<=$E227),$F227/($E227+1-$D227),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D227,$F227*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E227<>\"\",IFERROR(IF(AND(J$9>=$D227,J$9<=$E227),$F227/($E227+1-$D227),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D227,$F227*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E227<>\"\",IFERROR(IF(AND(K$9>=$D227,K$9<=$E227),$F227/($E227+1-$D227),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D227,$F227*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E227<>\"\",IFERROR(IF(AND(L$9>=$D227,L$9<=$E227),$F227/($E227+1-$D227),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D227,$F227*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E227<>\"\",IFERROR(IF(AND(M$9>=$D227,M$9<=$E227),$F227/($E227+1-$D227),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D227,$F227*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E227<>\"\",IFERROR(IF(AND(N$9>=$D227,N$9<=$E227),$F227/($E227+1-$D227),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D227,$F227*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E227<>\"\",IFERROR(IF(AND(O$9>=$D227,O$9<=$E227),$F227/($E227+1-$D227),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D227,$F227*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E227<>\"\",IFERROR(IF(AND(P$9>=$D227,P$9<=$E227),$F227/($E227+1-$D227),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D227,$F227*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E227<>\"\",IFERROR(IF(AND(Q$9>=$D227,Q$9<=$E227),$F227/($E227+1-$D227),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D227,$F227*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E227<>\"\",IFERROR(IF(AND(R$9>=$D227,R$9<=$E227),$F227/($E227+1-$D227),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D227,$F227*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E227<>\"\",IFERROR(IF(AND(S$9>=$D227,S$9<=$E227),$F227/($E227+1-$D227),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D227,$F227*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B228","v":"5867"},{"$f":"'Parks - Future Infrastructure'!G228","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!M228","v":2029},{"$f":"'Parks - Future Infrastructure'!N228","v":2029},{"$f":"'Parks - Future Infrastructure'!Y228","v":146542},0,{"$f":"IF($E228<>\"\",IFERROR(IF(AND(H$9>=$D228,H$9<=$E228),$F228/($E228+1-$D228),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D228,$F228*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E228<>\"\",IFERROR(IF(AND(I$9>=$D228,I$9<=$E228),$F228/($E228+1-$D228),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D228,$F228*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E228<>\"\",IFERROR(IF(AND(J$9>=$D228,J$9<=$E228),$F228/($E228+1-$D228),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D228,$F228*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E228<>\"\",IFERROR(IF(AND(K$9>=$D228,K$9<=$E228),$F228/($E228+1-$D228),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D228,$F228*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E228<>\"\",IFERROR(IF(AND(L$9>=$D228,L$9<=$E228),$F228/($E228+1-$D228),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D228,$F228*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E228<>\"\",IFERROR(IF(AND(M$9>=$D228,M$9<=$E228),$F228/($E228+1-$D228),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D228,$F228*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E228<>\"\",IFERROR(IF(AND(N$9>=$D228,N$9<=$E228),$F228/($E228+1-$D228),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D228,$F228*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E228<>\"\",IFERROR(IF(AND(O$9>=$D228,O$9<=$E228),$F228/($E228+1-$D228),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D228,$F228*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E228<>\"\",IFERROR(IF(AND(P$9>=$D228,P$9<=$E228),$F228/($E228+1-$D228),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D228,$F228*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E228<>\"\",IFERROR(IF(AND(Q$9>=$D228,Q$9<=$E228),$F228/($E228+1-$D228),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D228,$F228*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E228<>\"\",IFERROR(IF(AND(R$9>=$D228,R$9<=$E228),$F228/($E228+1-$D228),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D228,$F228*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E228<>\"\",IFERROR(IF(AND(S$9>=$D228,S$9<=$E228),$F228/($E228+1-$D228),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D228,$F228*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B229","v":"5872"},{"$f":"'Parks - Future Infrastructure'!G229","v":"3-Local"},{"$f":"'Parks - Future Infrastructure'!M229","v":2027},{"$f":"'Parks - Future Infrastructure'!N229","v":2027},{"$f":"'Parks - Future Infrastructure'!Y229","v":44600},25788.494403243843,{"$f":"IF($E229<>\"\",IFERROR(IF(AND(H$9>=$D229,H$9<=$E229),$F229/($E229+1-$D229),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D229,$F229*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E229<>\"\",IFERROR(IF(AND(I$9>=$D229,I$9<=$E229),$F229/($E229+1-$D229),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D229,$F229*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E229<>\"\",IFERROR(IF(AND(J$9>=$D229,J$9<=$E229),$F229/($E229+1-$D229),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D229,$F229*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E229<>\"\",IFERROR(IF(AND(K$9>=$D229,K$9<=$E229),$F229/($E229+1-$D229),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D229,$F229*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E229<>\"\",IFERROR(IF(AND(L$9>=$D229,L$9<=$E229),$F229/($E229+1-$D229),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D229,$F229*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E229<>\"\",IFERROR(IF(AND(M$9>=$D229,M$9<=$E229),$F229/($E229+1-$D229),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D229,$F229*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E229<>\"\",IFERROR(IF(AND(N$9>=$D229,N$9<=$E229),$F229/($E229+1-$D229),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D229,$F229*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E229<>\"\",IFERROR(IF(AND(O$9>=$D229,O$9<=$E229),$F229/($E229+1-$D229),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D229,$F229*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E229<>\"\",IFERROR(IF(AND(P$9>=$D229,P$9<=$E229),$F229/($E229+1-$D229),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D229,$F229*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E229<>\"\",IFERROR(IF(AND(Q$9>=$D229,Q$9<=$E229),$F229/($E229+1-$D229),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D229,$F229*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E229<>\"\",IFERROR(IF(AND(R$9>=$D229,R$9<=$E229),$F229/($E229+1-$D229),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D229,$F229*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E229<>\"\",IFERROR(IF(AND(S$9>=$D229,S$9<=$E229),$F229/($E229+1-$D229),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D229,$F229*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":57430.229215307452}]
[null,{"$f":"'Parks - Future Infrastructure'!B230","v":"5878"},{"$f":"'Parks - Future Infrastructure'!G230","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!M230","v":2029},{"$f":"'Parks - Future Infrastructure'!N230","v":2029},{"$f":"'Parks - Future Infrastructure'!Y230","v":353966},0,{"$f":"IF($E230<>\"\",IFERROR(IF(AND(H$9>=$D230,H$9<=$E230),$F230/($E230+1-$D230),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D230,$F230*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E230<>\"\",IFERROR(IF(AND(I$9>=$D230,I$9<=$E230),$F230/($E230+1-$D230),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D230,$F230*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E230<>\"\",IFERROR(IF(AND(J$9>=$D230,J$9<=$E230),$F230/($E230+1-$D230),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D230,$F230*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E230<>\"\",IFERROR(IF(AND(K$9>=$D230,K$9<=$E230),$F230/($E230+1-$D230),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D230,$F230*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E230<>\"\",IFERROR(IF(AND(L$9>=$D230,L$9<=$E230),$F230/($E230+1-$D230),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D230,$F230*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E230<>\"\",IFERROR(IF(AND(M$9>=$D230,M$9<=$E230),$F230/($E230+1-$D230),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D230,$F230*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E230<>\"\",IFERROR(IF(AND(N$9>=$D230,N$9<=$E230),$F230/($E230+1-$D230),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D230,$F230*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E230<>\"\",IFERROR(IF(AND(O$9>=$D230,O$9<=$E230),$F230/($E230+1-$D230),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D230,$F230*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E230<>\"\",IFERROR(IF(AND(P$9>=$D230,P$9<=$E230),$F230/($E230+1-$D230),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D230,$F230*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E230<>\"\",IFERROR(IF(AND(Q$9>=$D230,Q$9<=$E230),$F230/($E230+1-$D230),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D230,$F230*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E230<>\"\",IFERROR(IF(AND(R$9>=$D230,R$9<=$E230),$F230/($E230+1-$D230),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D230,$F230*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E230<>\"\",IFERROR(IF(AND(S$9>=$D230,S$9<=$E230),$F230/($E230+1-$D230),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D230,$F230*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B231","v":"5899"},{"$f":"'Parks - Future Infrastructure'!G231","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M231","v":2022},{"$f":"'Parks - Future Infrastructure'!N231","v":2022},{"$f":"'Parks - Future Infrastructure'!Y231","v":14159},10501.808789336457,{"$f":"IF($E231<>\"\",IFERROR(IF(AND(H$9>=$D231,H$9<=$E231),$F231/($E231+1-$D231),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D231,$F231*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E231<>\"\",IFERROR(IF(AND(I$9>=$D231,I$9<=$E231),$F231/($E231+1-$D231),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D231,$F231*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E231<>\"\",IFERROR(IF(AND(J$9>=$D231,J$9<=$E231),$F231/($E231+1-$D231),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D231,$F231*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E231<>\"\",IFERROR(IF(AND(K$9>=$D231,K$9<=$E231),$F231/($E231+1-$D231),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D231,$F231*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E231<>\"\",IFERROR(IF(AND(L$9>=$D231,L$9<=$E231),$F231/($E231+1-$D231),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D231,$F231*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E231<>\"\",IFERROR(IF(AND(M$9>=$D231,M$9<=$E231),$F231/($E231+1-$D231),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D231,$F231*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E231<>\"\",IFERROR(IF(AND(N$9>=$D231,N$9<=$E231),$F231/($E231+1-$D231),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D231,$F231*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":16252.74026631814},{"$f":"IF($E231<>\"\",IFERROR(IF(AND(O$9>=$D231,O$9<=$E231),$F231/($E231+1-$D231),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D231,$F231*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E231<>\"\",IFERROR(IF(AND(P$9>=$D231,P$9<=$E231),$F231/($E231+1-$D231),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D231,$F231*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E231<>\"\",IFERROR(IF(AND(Q$9>=$D231,Q$9<=$E231),$F231/($E231+1-$D231),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D231,$F231*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E231<>\"\",IFERROR(IF(AND(R$9>=$D231,R$9<=$E231),$F231/($E231+1-$D231),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D231,$F231*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E231<>\"\",IFERROR(IF(AND(S$9>=$D231,S$9<=$E231),$F231/($E231+1-$D231),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D231,$F231*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B232","v":"5905"},{"$f":"'Parks - Future Infrastructure'!G232","v":"1-District"},{"$f":"'Parks - Future Infrastructure'!M232","v":2027},{"$f":"'Parks - Future Infrastructure'!N232","v":2027},{"$f":"'Parks - Future Infrastructure'!Y232","v":2125918},1229242.7005550528,{"$f":"IF($E232<>\"\",IFERROR(IF(AND(H$9>=$D232,H$9<=$E232),$F232/($E232+1-$D232),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D232,$F232*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E232<>\"\",IFERROR(IF(AND(I$9>=$D232,I$9<=$E232),$F232/($E232+1-$D232),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D232,$F232*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E232<>\"\",IFERROR(IF(AND(J$9>=$D232,J$9<=$E232),$F232/($E232+1-$D232),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D232,$F232*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E232<>\"\",IFERROR(IF(AND(K$9>=$D232,K$9<=$E232),$F232/($E232+1-$D232),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D232,$F232*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E232<>\"\",IFERROR(IF(AND(L$9>=$D232,L$9<=$E232),$F232/($E232+1-$D232),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D232,$F232*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E232<>\"\",IFERROR(IF(AND(M$9>=$D232,M$9<=$E232),$F232/($E232+1-$D232),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D232,$F232*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E232<>\"\",IFERROR(IF(AND(N$9>=$D232,N$9<=$E232),$F232/($E232+1-$D232),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D232,$F232*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E232<>\"\",IFERROR(IF(AND(O$9>=$D232,O$9<=$E232),$F232/($E232+1-$D232),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D232,$F232*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E232<>\"\",IFERROR(IF(AND(P$9>=$D232,P$9<=$E232),$F232/($E232+1-$D232),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D232,$F232*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E232<>\"\",IFERROR(IF(AND(Q$9>=$D232,Q$9<=$E232),$F232/($E232+1-$D232),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D232,$F232*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E232<>\"\",IFERROR(IF(AND(R$9>=$D232,R$9<=$E232),$F232/($E232+1-$D232),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D232,$F232*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E232<>\"\",IFERROR(IF(AND(S$9>=$D232,S$9<=$E232),$F232/($E232+1-$D232),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D232,$F232*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":2737487.8482723767}]
[null,{"$f":"'Parks - Future Infrastructure'!B233","v":"5906"},{"$f":"'Parks - Future Infrastructure'!G233","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M233","v":2026},{"$f":"'Parks - Future Infrastructure'!N233","v":2026},{"$f":"'Parks - Future Infrastructure'!Y233","v":134507},81745.545180702495,{"$f":"IF($E233<>\"\",IFERROR(IF(AND(H$9>=$D233,H$9<=$E233),$F233/($E233+1-$D233),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D233,$F233*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E233<>\"\",IFERROR(IF(AND(I$9>=$D233,I$9<=$E233),$F233/($E233+1-$D233),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D233,$F233*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E233<>\"\",IFERROR(IF(AND(J$9>=$D233,J$9<=$E233),$F233/($E233+1-$D233),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D233,$F233*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E233<>\"\",IFERROR(IF(AND(K$9>=$D233,K$9<=$E233),$F233/($E233+1-$D233),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D233,$F233*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E233<>\"\",IFERROR(IF(AND(L$9>=$D233,L$9<=$E233),$F233/($E233+1-$D233),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D233,$F233*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E233<>\"\",IFERROR(IF(AND(M$9>=$D233,M$9<=$E233),$F233/($E233+1-$D233),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D233,$F233*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E233<>\"\",IFERROR(IF(AND(N$9>=$D233,N$9<=$E233),$F233/($E233+1-$D233),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D233,$F233*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E233<>\"\",IFERROR(IF(AND(O$9>=$D233,O$9<=$E233),$F233/($E233+1-$D233),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D233,$F233*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E233<>\"\",IFERROR(IF(AND(P$9>=$D233,P$9<=$E233),$F233/($E233+1-$D233),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D233,$F233*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E233<>\"\",IFERROR(IF(AND(Q$9>=$D233,Q$9<=$E233),$F233/($E233+1-$D233),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D233,$F233*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E233<>\"\",IFERROR(IF(AND(R$9>=$D233,R$9<=$E233),$F233/($E233+1-$D233),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D233,$F233*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":169265.41947115396},{"$f":"IF($E233<>\"\",IFERROR(IF(AND(S$9>=$D233,S$9<=$E233),$F233/($E233+1-$D233),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D233,$F233*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B234","v":"5908"},{"$f":"'Parks - Future Infrastructure'!G234","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M234","v":2022},{"$f":"'Parks - Future Infrastructure'!N234","v":2022},{"$f":"'Parks - Future Infrastructure'!Y234","v":241405},179051.42671020323,{"$f":"IF($E234<>\"\",IFERROR(IF(AND(H$9>=$D234,H$9<=$E234),$F234/($E234+1-$D234),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D234,$F234*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E234<>\"\",IFERROR(IF(AND(I$9>=$D234,I$9<=$E234),$F234/($E234+1-$D234),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D234,$F234*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E234<>\"\",IFERROR(IF(AND(J$9>=$D234,J$9<=$E234),$F234/($E234+1-$D234),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D234,$F234*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E234<>\"\",IFERROR(IF(AND(K$9>=$D234,K$9<=$E234),$F234/($E234+1-$D234),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D234,$F234*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E234<>\"\",IFERROR(IF(AND(L$9>=$D234,L$9<=$E234),$F234/($E234+1-$D234),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D234,$F234*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E234<>\"\",IFERROR(IF(AND(M$9>=$D234,M$9<=$E234),$F234/($E234+1-$D234),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D234,$F234*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E234<>\"\",IFERROR(IF(AND(N$9>=$D234,N$9<=$E234),$F234/($E234+1-$D234),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D234,$F234*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":277102.39169365988},{"$f":"IF($E234<>\"\",IFERROR(IF(AND(O$9>=$D234,O$9<=$E234),$F234/($E234+1-$D234),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D234,$F234*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E234<>\"\",IFERROR(IF(AND(P$9>=$D234,P$9<=$E234),$F234/($E234+1-$D234),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D234,$F234*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E234<>\"\",IFERROR(IF(AND(Q$9>=$D234,Q$9<=$E234),$F234/($E234+1-$D234),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D234,$F234*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E234<>\"\",IFERROR(IF(AND(R$9>=$D234,R$9<=$E234),$F234/($E234+1-$D234),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D234,$F234*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E234<>\"\",IFERROR(IF(AND(S$9>=$D234,S$9<=$E234),$F234/($E234+1-$D234),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D234,$F234*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B235","v":"5913"},{"$f":"'Parks - Future Infrastructure'!G235","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!M235","v":2018},{"$f":"'Parks - Future Infrastructure'!N235","v":2018},{"$f":"'Parks - Future Infrastructure'!Y235","v":4374348},3959653.3940904276,{"$f":"IF($E235<>\"\",IFERROR(IF(AND(H$9>=$D235,H$9<=$E235),$F235/($E235+1-$D235),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D235,$F235*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E235<>\"\",IFERROR(IF(AND(I$9>=$D235,I$9<=$E235),$F235/($E235+1-$D235),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D235,$F235*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E235<>\"\",IFERROR(IF(AND(J$9>=$D235,J$9<=$E235),$F235/($E235+1-$D235),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D235,$F235*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":4580132.0708577456},{"$f":"IF($E235<>\"\",IFERROR(IF(AND(K$9>=$D235,K$9<=$E235),$F235/($E235+1-$D235),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D235,$F235*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E235<>\"\",IFERROR(IF(AND(L$9>=$D235,L$9<=$E235),$F235/($E235+1-$D235),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D235,$F235*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E235<>\"\",IFERROR(IF(AND(M$9>=$D235,M$9<=$E235),$F235/($E235+1-$D235),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D235,$F235*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E235<>\"\",IFERROR(IF(AND(N$9>=$D235,N$9<=$E235),$F235/($E235+1-$D235),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D235,$F235*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E235<>\"\",IFERROR(IF(AND(O$9>=$D235,O$9<=$E235),$F235/($E235+1-$D235),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D235,$F235*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E235<>\"\",IFERROR(IF(AND(P$9>=$D235,P$9<=$E235),$F235/($E235+1-$D235),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D235,$F235*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E235<>\"\",IFERROR(IF(AND(Q$9>=$D235,Q$9<=$E235),$F235/($E235+1-$D235),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D235,$F235*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E235<>\"\",IFERROR(IF(AND(R$9>=$D235,R$9<=$E235),$F235/($E235+1-$D235),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D235,$F235*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E235<>\"\",IFERROR(IF(AND(S$9>=$D235,S$9<=$E235),$F235/($E235+1-$D235),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D235,$F235*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B236","v":"5914"},{"$f":"'Parks - Future Infrastructure'!G236","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!M236","v":2029},{"$f":"'Parks - Future Infrastructure'!N236","v":2029},{"$f":"'Parks - Future Infrastructure'!Y236","v":4344576},0,{"$f":"IF($E236<>\"\",IFERROR(IF(AND(H$9>=$D236,H$9<=$E236),$F236/($E236+1-$D236),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D236,$F236*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E236<>\"\",IFERROR(IF(AND(I$9>=$D236,I$9<=$E236),$F236/($E236+1-$D236),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D236,$F236*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E236<>\"\",IFERROR(IF(AND(J$9>=$D236,J$9<=$E236),$F236/($E236+1-$D236),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D236,$F236*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E236<>\"\",IFERROR(IF(AND(K$9>=$D236,K$9<=$E236),$F236/($E236+1-$D236),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D236,$F236*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E236<>\"\",IFERROR(IF(AND(L$9>=$D236,L$9<=$E236),$F236/($E236+1-$D236),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D236,$F236*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E236<>\"\",IFERROR(IF(AND(M$9>=$D236,M$9<=$E236),$F236/($E236+1-$D236),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D236,$F236*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E236<>\"\",IFERROR(IF(AND(N$9>=$D236,N$9<=$E236),$F236/($E236+1-$D236),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D236,$F236*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E236<>\"\",IFERROR(IF(AND(O$9>=$D236,O$9<=$E236),$F236/($E236+1-$D236),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D236,$F236*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E236<>\"\",IFERROR(IF(AND(P$9>=$D236,P$9<=$E236),$F236/($E236+1-$D236),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D236,$F236*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E236<>\"\",IFERROR(IF(AND(Q$9>=$D236,Q$9<=$E236),$F236/($E236+1-$D236),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D236,$F236*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E236<>\"\",IFERROR(IF(AND(R$9>=$D236,R$9<=$E236),$F236/($E236+1-$D236),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D236,$F236*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E236<>\"\",IFERROR(IF(AND(S$9>=$D236,S$9<=$E236),$F236/($E236+1-$D236),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D236,$F236*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B237","v":"5924"},{"$f":"'Parks - Future Infrastructure'!G237","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!M237","v":2026},{"$f":"'Parks - Future Infrastructure'!N237","v":2026},{"$f":"'Parks - Future Infrastructure'!Y237","v":249192},151444.42961830695,{"$f":"IF($E237<>\"\",IFERROR(IF(AND(H$9>=$D237,H$9<=$E237),$F237/($E237+1-$D237),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D237,$F237*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E237<>\"\",IFERROR(IF(AND(I$9>=$D237,I$9<=$E237),$F237/($E237+1-$D237),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D237,$F237*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E237<>\"\",IFERROR(IF(AND(J$9>=$D237,J$9<=$E237),$F237/($E237+1-$D237),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D237,$F237*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E237<>\"\",IFERROR(IF(AND(K$9>=$D237,K$9<=$E237),$F237/($E237+1-$D237),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D237,$F237*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E237<>\"\",IFERROR(IF(AND(L$9>=$D237,L$9<=$E237),$F237/($E237+1-$D237),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D237,$F237*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E237<>\"\",IFERROR(IF(AND(M$9>=$D237,M$9<=$E237),$F237/($E237+1-$D237),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D237,$F237*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E237<>\"\",IFERROR(IF(AND(N$9>=$D237,N$9<=$E237),$F237/($E237+1-$D237),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D237,$F237*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E237<>\"\",IFERROR(IF(AND(O$9>=$D237,O$9<=$E237),$F237/($E237+1-$D237),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D237,$F237*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E237<>\"\",IFERROR(IF(AND(P$9>=$D237,P$9<=$E237),$F237/($E237+1-$D237),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D237,$F237*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E237<>\"\",IFERROR(IF(AND(Q$9>=$D237,Q$9<=$E237),$F237/($E237+1-$D237),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D237,$F237*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E237<>\"\",IFERROR(IF(AND(R$9>=$D237,R$9<=$E237),$F237/($E237+1-$D237),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D237,$F237*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":313586.56730769249},{"$f":"IF($E237<>\"\",IFERROR(IF(AND(S$9>=$D237,S$9<=$E237),$F237/($E237+1-$D237),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D237,$F237*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B238","v":"5930"},{"$f":"'Parks - Future Infrastructure'!G238","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!M238","v":2026},{"$f":"'Parks - Future Infrastructure'!N238","v":2026},{"$f":"'Parks - Future Infrastructure'!Y238","v":70793},43023.87518848441,{"$f":"IF($E238<>\"\",IFERROR(IF(AND(H$9>=$D238,H$9<=$E238),$F238/($E238+1-$D238),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D238,$F238*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E238<>\"\",IFERROR(IF(AND(I$9>=$D238,I$9<=$E238),$F238/($E238+1-$D238),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D238,$F238*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E238<>\"\",IFERROR(IF(AND(J$9>=$D238,J$9<=$E238),$F238/($E238+1-$D238),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D238,$F238*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E238<>\"\",IFERROR(IF(AND(K$9>=$D238,K$9<=$E238),$F238/($E238+1-$D238),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D238,$F238*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E238<>\"\",IFERROR(IF(AND(L$9>=$D238,L$9<=$E238),$F238/($E238+1-$D238),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D238,$F238*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E238<>\"\",IFERROR(IF(AND(M$9>=$D238,M$9<=$E238),$F238/($E238+1-$D238),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D238,$F238*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E238<>\"\",IFERROR(IF(AND(N$9>=$D238,N$9<=$E238),$F238/($E238+1-$D238),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D238,$F238*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E238<>\"\",IFERROR(IF(AND(O$9>=$D238,O$9<=$E238),$F238/($E238+1-$D238),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D238,$F238*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E238<>\"\",IFERROR(IF(AND(P$9>=$D238,P$9<=$E238),$F238/($E238+1-$D238),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D238,$F238*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E238<>\"\",IFERROR(IF(AND(Q$9>=$D238,Q$9<=$E238),$F238/($E238+1-$D238),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D238,$F238*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E238<>\"\",IFERROR(IF(AND(R$9>=$D238,R$9<=$E238),$F238/($E238+1-$D238),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D238,$F238*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":89086.86418269237},{"$f":"IF($E238<>\"\",IFERROR(IF(AND(S$9>=$D238,S$9<=$E238),$F238/($E238+1-$D238),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D238,$F238*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B239","v":"5934"},{"$f":"'Parks - Future Infrastructure'!G239","v":"5-Local"},{"$f":"'Parks - Future Infrastructure'!M239","v":2026},{"$f":"'Parks - Future Infrastructure'!N239","v":2026},{"$f":"'Parks - Future Infrastructure'!Y239","v":193265},117455.24611617585,{"$f":"IF($E239<>\"\",IFERROR(IF(AND(H$9>=$D239,H$9<=$E239),$F239/($E239+1-$D239),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D239,$F239*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E239<>\"\",IFERROR(IF(AND(I$9>=$D239,I$9<=$E239),$F239/($E239+1-$D239),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D239,$F239*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E239<>\"\",IFERROR(IF(AND(J$9>=$D239,J$9<=$E239),$F239/($E239+1-$D239),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D239,$F239*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E239<>\"\",IFERROR(IF(AND(K$9>=$D239,K$9<=$E239),$F239/($E239+1-$D239),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D239,$F239*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E239<>\"\",IFERROR(IF(AND(L$9>=$D239,L$9<=$E239),$F239/($E239+1-$D239),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D239,$F239*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E239<>\"\",IFERROR(IF(AND(M$9>=$D239,M$9<=$E239),$F239/($E239+1-$D239),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D239,$F239*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E239<>\"\",IFERROR(IF(AND(N$9>=$D239,N$9<=$E239),$F239/($E239+1-$D239),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D239,$F239*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E239<>\"\",IFERROR(IF(AND(O$9>=$D239,O$9<=$E239),$F239/($E239+1-$D239),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D239,$F239*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E239<>\"\",IFERROR(IF(AND(P$9>=$D239,P$9<=$E239),$F239/($E239+1-$D239),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D239,$F239*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E239<>\"\",IFERROR(IF(AND(Q$9>=$D239,Q$9<=$E239),$F239/($E239+1-$D239),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D239,$F239*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E239<>\"\",IFERROR(IF(AND(R$9>=$D239,R$9<=$E239),$F239/($E239+1-$D239),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D239,$F239*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":243207.27764423093},{"$f":"IF($E239<>\"\",IFERROR(IF(AND(S$9>=$D239,S$9<=$E239),$F239/($E239+1-$D239),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D239,$F239*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B240","v":"5942"},{"$f":"'Parks - Future Infrastructure'!G240","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M240","v":2026},{"$f":"'Parks - Future Infrastructure'!N240","v":2026},{"$f":"'Parks - Future Infrastructure'!Y240","v":281049},170805.26461441602,{"$f":"IF($E240<>\"\",IFERROR(IF(AND(H$9>=$D240,H$9<=$E240),$F240/($E240+1-$D240),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D240,$F240*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E240<>\"\",IFERROR(IF(AND(I$9>=$D240,I$9<=$E240),$F240/($E240+1-$D240),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D240,$F240*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E240<>\"\",IFERROR(IF(AND(J$9>=$D240,J$9<=$E240),$F240/($E240+1-$D240),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D240,$F240*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E240<>\"\",IFERROR(IF(AND(K$9>=$D240,K$9<=$E240),$F240/($E240+1-$D240),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D240,$F240*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E240<>\"\",IFERROR(IF(AND(L$9>=$D240,L$9<=$E240),$F240/($E240+1-$D240),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D240,$F240*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E240<>\"\",IFERROR(IF(AND(M$9>=$D240,M$9<=$E240),$F240/($E240+1-$D240),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D240,$F240*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E240<>\"\",IFERROR(IF(AND(N$9>=$D240,N$9<=$E240),$F240/($E240+1-$D240),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D240,$F240*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E240<>\"\",IFERROR(IF(AND(O$9>=$D240,O$9<=$E240),$F240/($E240+1-$D240),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D240,$F240*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E240<>\"\",IFERROR(IF(AND(P$9>=$D240,P$9<=$E240),$F240/($E240+1-$D240),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D240,$F240*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E240<>\"\",IFERROR(IF(AND(Q$9>=$D240,Q$9<=$E240),$F240/($E240+1-$D240),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D240,$F240*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E240<>\"\",IFERROR(IF(AND(R$9>=$D240,R$9<=$E240),$F240/($E240+1-$D240),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D240,$F240*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":353675.8449519233},{"$f":"IF($E240<>\"\",IFERROR(IF(AND(S$9>=$D240,S$9<=$E240),$F240/($E240+1-$D240),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D240,$F240*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B241","v":"5945"},{"$f":"'Parks - Future Infrastructure'!G241","v":"4-District"},{"$f":"'Parks - Future Infrastructure'!M241","v":2017},{"$f":"'Parks - Future Infrastructure'!N241","v":2017},{"$f":"'Parks - Future Infrastructure'!Y241","v":2342546},2228743.2896038271,{"$f":"IF($E241<>\"\",IFERROR(IF(AND(H$9>=$D241,H$9<=$E241),$F241/($E241+1-$D241),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D241,$F241*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E241<>\"\",IFERROR(IF(AND(I$9>=$D241,I$9<=$E241),$F241/($E241+1-$D241),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D241,$F241*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":2397013.4079689155},{"$f":"IF($E241<>\"\",IFERROR(IF(AND(J$9>=$D241,J$9<=$E241),$F241/($E241+1-$D241),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D241,$F241*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E241<>\"\",IFERROR(IF(AND(K$9>=$D241,K$9<=$E241),$F241/($E241+1-$D241),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D241,$F241*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E241<>\"\",IFERROR(IF(AND(L$9>=$D241,L$9<=$E241),$F241/($E241+1-$D241),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D241,$F241*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E241<>\"\",IFERROR(IF(AND(M$9>=$D241,M$9<=$E241),$F241/($E241+1-$D241),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D241,$F241*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E241<>\"\",IFERROR(IF(AND(N$9>=$D241,N$9<=$E241),$F241/($E241+1-$D241),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D241,$F241*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E241<>\"\",IFERROR(IF(AND(O$9>=$D241,O$9<=$E241),$F241/($E241+1-$D241),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D241,$F241*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E241<>\"\",IFERROR(IF(AND(P$9>=$D241,P$9<=$E241),$F241/($E241+1-$D241),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D241,$F241*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E241<>\"\",IFERROR(IF(AND(Q$9>=$D241,Q$9<=$E241),$F241/($E241+1-$D241),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D241,$F241*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E241<>\"\",IFERROR(IF(AND(R$9>=$D241,R$9<=$E241),$F241/($E241+1-$D241),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D241,$F241*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E241<>\"\",IFERROR(IF(AND(S$9>=$D241,S$9<=$E241),$F241/($E241+1-$D241),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D241,$F241*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B242","v":"5947"},{"$f":"'Parks - Future Infrastructure'!G242","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!M242","v":2026},{"$f":"'Parks - Future Infrastructure'!N242","v":2026},{"$f":"'Parks - Future Infrastructure'!Y242","v":60174},36570.263523114721,{"$f":"IF($E242<>\"\",IFERROR(IF(AND(H$9>=$D242,H$9<=$E242),$F242/($E242+1-$D242),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D242,$F242*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E242<>\"\",IFERROR(IF(AND(I$9>=$D242,I$9<=$E242),$F242/($E242+1-$D242),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D242,$F242*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E242<>\"\",IFERROR(IF(AND(J$9>=$D242,J$9<=$E242),$F242/($E242+1-$D242),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D242,$F242*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E242<>\"\",IFERROR(IF(AND(K$9>=$D242,K$9<=$E242),$F242/($E242+1-$D242),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D242,$F242*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E242<>\"\",IFERROR(IF(AND(L$9>=$D242,L$9<=$E242),$F242/($E242+1-$D242),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D242,$F242*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E242<>\"\",IFERROR(IF(AND(M$9>=$D242,M$9<=$E242),$F242/($E242+1-$D242),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D242,$F242*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E242<>\"\",IFERROR(IF(AND(N$9>=$D242,N$9<=$E242),$F242/($E242+1-$D242),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D242,$F242*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E242<>\"\",IFERROR(IF(AND(O$9>=$D242,O$9<=$E242),$F242/($E242+1-$D242),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D242,$F242*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E242<>\"\",IFERROR(IF(AND(P$9>=$D242,P$9<=$E242),$F242/($E242+1-$D242),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D242,$F242*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E242<>\"\",IFERROR(IF(AND(Q$9>=$D242,Q$9<=$E242),$F242/($E242+1-$D242),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D242,$F242*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E242<>\"\",IFERROR(IF(AND(R$9>=$D242,R$9<=$E242),$F242/($E242+1-$D242),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D242,$F242*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":75723.771634615434},{"$f":"IF($E242<>\"\",IFERROR(IF(AND(S$9>=$D242,S$9<=$E242),$F242/($E242+1-$D242),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D242,$F242*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B243","v":"5948"},{"$f":"'Parks - Future Infrastructure'!G243","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!M243","v":2026},{"$f":"'Parks - Future Infrastructure'!N243","v":2026},{"$f":"'Parks - Future Infrastructure'!Y243","v":192557},117024.96482235519,{"$f":"IF($E243<>\"\",IFERROR(IF(AND(H$9>=$D243,H$9<=$E243),$F243/($E243+1-$D243),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D243,$F243*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E243<>\"\",IFERROR(IF(AND(I$9>=$D243,I$9<=$E243),$F243/($E243+1-$D243),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D243,$F243*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E243<>\"\",IFERROR(IF(AND(J$9>=$D243,J$9<=$E243),$F243/($E243+1-$D243),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D243,$F243*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E243<>\"\",IFERROR(IF(AND(K$9>=$D243,K$9<=$E243),$F243/($E243+1-$D243),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D243,$F243*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E243<>\"\",IFERROR(IF(AND(L$9>=$D243,L$9<=$E243),$F243/($E243+1-$D243),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D243,$F243*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E243<>\"\",IFERROR(IF(AND(M$9>=$D243,M$9<=$E243),$F243/($E243+1-$D243),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D243,$F243*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E243<>\"\",IFERROR(IF(AND(N$9>=$D243,N$9<=$E243),$F243/($E243+1-$D243),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D243,$F243*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E243<>\"\",IFERROR(IF(AND(O$9>=$D243,O$9<=$E243),$F243/($E243+1-$D243),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D243,$F243*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E243<>\"\",IFERROR(IF(AND(P$9>=$D243,P$9<=$E243),$F243/($E243+1-$D243),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D243,$F243*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E243<>\"\",IFERROR(IF(AND(Q$9>=$D243,Q$9<=$E243),$F243/($E243+1-$D243),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D243,$F243*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E243<>\"\",IFERROR(IF(AND(R$9>=$D243,R$9<=$E243),$F243/($E243+1-$D243),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D243,$F243*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":242316.32091346171},{"$f":"IF($E243<>\"\",IFERROR(IF(AND(S$9>=$D243,S$9<=$E243),$F243/($E243+1-$D243),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D243,$F243*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B244","v":"5949"},{"$f":"'Parks - Future Infrastructure'!G244","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!M244","v":2026},{"$f":"'Parks - Future Infrastructure'!N244","v":2026},{"$f":"'Parks - Future Infrastructure'!Y244","v":132383},80454.701299240478,{"$f":"IF($E244<>\"\",IFERROR(IF(AND(H$9>=$D244,H$9<=$E244),$F244/($E244+1-$D244),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D244,$F244*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E244<>\"\",IFERROR(IF(AND(I$9>=$D244,I$9<=$E244),$F244/($E244+1-$D244),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D244,$F244*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E244<>\"\",IFERROR(IF(AND(J$9>=$D244,J$9<=$E244),$F244/($E244+1-$D244),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D244,$F244*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E244<>\"\",IFERROR(IF(AND(K$9>=$D244,K$9<=$E244),$F244/($E244+1-$D244),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D244,$F244*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E244<>\"\",IFERROR(IF(AND(L$9>=$D244,L$9<=$E244),$F244/($E244+1-$D244),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D244,$F244*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E244<>\"\",IFERROR(IF(AND(M$9>=$D244,M$9<=$E244),$F244/($E244+1-$D244),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D244,$F244*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E244<>\"\",IFERROR(IF(AND(N$9>=$D244,N$9<=$E244),$F244/($E244+1-$D244),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D244,$F244*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E244<>\"\",IFERROR(IF(AND(O$9>=$D244,O$9<=$E244),$F244/($E244+1-$D244),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D244,$F244*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E244<>\"\",IFERROR(IF(AND(P$9>=$D244,P$9<=$E244),$F244/($E244+1-$D244),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D244,$F244*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E244<>\"\",IFERROR(IF(AND(Q$9>=$D244,Q$9<=$E244),$F244/($E244+1-$D244),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D244,$F244*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E244<>\"\",IFERROR(IF(AND(R$9>=$D244,R$9<=$E244),$F244/($E244+1-$D244),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D244,$F244*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":166592.54927884627},{"$f":"IF($E244<>\"\",IFERROR(IF(AND(S$9>=$D244,S$9<=$E244),$F244/($E244+1-$D244),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D244,$F244*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B245","v":"5950"},{"$f":"'Parks - Future Infrastructure'!G245","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!M245","v":2026},{"$f":"'Parks - Future Infrastructure'!N245","v":2026},{"$f":"'Parks - Future Infrastructure'!Y245","v":192557},117024.96482235519,{"$f":"IF($E245<>\"\",IFERROR(IF(AND(H$9>=$D245,H$9<=$E245),$F245/($E245+1-$D245),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D245,$F245*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E245<>\"\",IFERROR(IF(AND(I$9>=$D245,I$9<=$E245),$F245/($E245+1-$D245),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D245,$F245*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E245<>\"\",IFERROR(IF(AND(J$9>=$D245,J$9<=$E245),$F245/($E245+1-$D245),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D245,$F245*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E245<>\"\",IFERROR(IF(AND(K$9>=$D245,K$9<=$E245),$F245/($E245+1-$D245),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D245,$F245*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E245<>\"\",IFERROR(IF(AND(L$9>=$D245,L$9<=$E245),$F245/($E245+1-$D245),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D245,$F245*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E245<>\"\",IFERROR(IF(AND(M$9>=$D245,M$9<=$E245),$F245/($E245+1-$D245),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D245,$F245*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E245<>\"\",IFERROR(IF(AND(N$9>=$D245,N$9<=$E245),$F245/($E245+1-$D245),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D245,$F245*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E245<>\"\",IFERROR(IF(AND(O$9>=$D245,O$9<=$E245),$F245/($E245+1-$D245),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D245,$F245*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E245<>\"\",IFERROR(IF(AND(P$9>=$D245,P$9<=$E245),$F245/($E245+1-$D245),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D245,$F245*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E245<>\"\",IFERROR(IF(AND(Q$9>=$D245,Q$9<=$E245),$F245/($E245+1-$D245),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D245,$F245*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E245<>\"\",IFERROR(IF(AND(R$9>=$D245,R$9<=$E245),$F245/($E245+1-$D245),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D245,$F245*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":242316.32091346171},{"$f":"IF($E245<>\"\",IFERROR(IF(AND(S$9>=$D245,S$9<=$E245),$F245/($E245+1-$D245),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D245,$F245*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B246","v":"5951"},{"$f":"'Parks - Future Infrastructure'!G246","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!M246","v":2026},{"$f":"'Parks - Future Infrastructure'!N246","v":2026},{"$f":"'Parks - Future Infrastructure'!Y246","v":336975},204793.84037460669,{"$f":"IF($E246<>\"\",IFERROR(IF(AND(H$9>=$D246,H$9<=$E246),$F246/($E246+1-$D246),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D246,$F246*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E246<>\"\",IFERROR(IF(AND(I$9>=$D246,I$9<=$E246),$F246/($E246+1-$D246),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D246,$F246*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E246<>\"\",IFERROR(IF(AND(J$9>=$D246,J$9<=$E246),$F246/($E246+1-$D246),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D246,$F246*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E246<>\"\",IFERROR(IF(AND(K$9>=$D246,K$9<=$E246),$F246/($E246+1-$D246),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D246,$F246*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E246<>\"\",IFERROR(IF(AND(L$9>=$D246,L$9<=$E246),$F246/($E246+1-$D246),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D246,$F246*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E246<>\"\",IFERROR(IF(AND(M$9>=$D246,M$9<=$E246),$F246/($E246+1-$D246),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D246,$F246*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E246<>\"\",IFERROR(IF(AND(N$9>=$D246,N$9<=$E246),$F246/($E246+1-$D246),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D246,$F246*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E246<>\"\",IFERROR(IF(AND(O$9>=$D246,O$9<=$E246),$F246/($E246+1-$D246),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D246,$F246*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E246<>\"\",IFERROR(IF(AND(P$9>=$D246,P$9<=$E246),$F246/($E246+1-$D246),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D246,$F246*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E246<>\"\",IFERROR(IF(AND(Q$9>=$D246,Q$9<=$E246),$F246/($E246+1-$D246),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D246,$F246*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E246<>\"\",IFERROR(IF(AND(R$9>=$D246,R$9<=$E246),$F246/($E246+1-$D246),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D246,$F246*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":424053.87620192335},{"$f":"IF($E246<>\"\",IFERROR(IF(AND(S$9>=$D246,S$9<=$E246),$F246/($E246+1-$D246),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D246,$F246*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B247","v":"5952"},{"$f":"'Parks - Future Infrastructure'!G247","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!M247","v":2026},{"$f":"'Parks - Future Infrastructure'!N247","v":2026},{"$f":"'Parks - Future Infrastructure'!Y247","v":87784},53350.018498240148,{"$f":"IF($E247<>\"\",IFERROR(IF(AND(H$9>=$D247,H$9<=$E247),$F247/($E247+1-$D247),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D247,$F247*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E247<>\"\",IFERROR(IF(AND(I$9>=$D247,I$9<=$E247),$F247/($E247+1-$D247),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D247,$F247*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E247<>\"\",IFERROR(IF(AND(J$9>=$D247,J$9<=$E247),$F247/($E247+1-$D247),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D247,$F247*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E247<>\"\",IFERROR(IF(AND(K$9>=$D247,K$9<=$E247),$F247/($E247+1-$D247),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D247,$F247*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E247<>\"\",IFERROR(IF(AND(L$9>=$D247,L$9<=$E247),$F247/($E247+1-$D247),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D247,$F247*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E247<>\"\",IFERROR(IF(AND(M$9>=$D247,M$9<=$E247),$F247/($E247+1-$D247),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D247,$F247*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E247<>\"\",IFERROR(IF(AND(N$9>=$D247,N$9<=$E247),$F247/($E247+1-$D247),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D247,$F247*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E247<>\"\",IFERROR(IF(AND(O$9>=$D247,O$9<=$E247),$F247/($E247+1-$D247),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D247,$F247*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E247<>\"\",IFERROR(IF(AND(P$9>=$D247,P$9<=$E247),$F247/($E247+1-$D247),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D247,$F247*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E247<>\"\",IFERROR(IF(AND(Q$9>=$D247,Q$9<=$E247),$F247/($E247+1-$D247),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D247,$F247*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E247<>\"\",IFERROR(IF(AND(R$9>=$D247,R$9<=$E247),$F247/($E247+1-$D247),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D247,$F247*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":110468.56730769238},{"$f":"IF($E247<>\"\",IFERROR(IF(AND(S$9>=$D247,S$9<=$E247),$F247/($E247+1-$D247),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D247,$F247*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B248","v":"5953"},{"$f":"'Parks - Future Infrastructure'!G248","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!M248","v":2026},{"$f":"'Parks - Future Infrastructure'!N248","v":2026},{"$f":"'Parks - Future Infrastructure'!Y248","v":266890},162200.24647994296,{"$f":"IF($E248<>\"\",IFERROR(IF(AND(H$9>=$D248,H$9<=$E248),$F248/($E248+1-$D248),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D248,$F248*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E248<>\"\",IFERROR(IF(AND(I$9>=$D248,I$9<=$E248),$F248/($E248+1-$D248),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D248,$F248*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E248<>\"\",IFERROR(IF(AND(J$9>=$D248,J$9<=$E248),$F248/($E248+1-$D248),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D248,$F248*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E248<>\"\",IFERROR(IF(AND(K$9>=$D248,K$9<=$E248),$F248/($E248+1-$D248),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D248,$F248*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E248<>\"\",IFERROR(IF(AND(L$9>=$D248,L$9<=$E248),$F248/($E248+1-$D248),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D248,$F248*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E248<>\"\",IFERROR(IF(AND(M$9>=$D248,M$9<=$E248),$F248/($E248+1-$D248),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D248,$F248*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E248<>\"\",IFERROR(IF(AND(N$9>=$D248,N$9<=$E248),$F248/($E248+1-$D248),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D248,$F248*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E248<>\"\",IFERROR(IF(AND(O$9>=$D248,O$9<=$E248),$F248/($E248+1-$D248),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D248,$F248*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E248<>\"\",IFERROR(IF(AND(P$9>=$D248,P$9<=$E248),$F248/($E248+1-$D248),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D248,$F248*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E248<>\"\",IFERROR(IF(AND(Q$9>=$D248,Q$9<=$E248),$F248/($E248+1-$D248),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D248,$F248*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E248<>\"\",IFERROR(IF(AND(R$9>=$D248,R$9<=$E248),$F248/($E248+1-$D248),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D248,$F248*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":335857.96875000023},{"$f":"IF($E248<>\"\",IFERROR(IF(AND(S$9>=$D248,S$9<=$E248),$F248/($E248+1-$D248),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D248,$F248*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B249","v":"5954"},{"$f":"'Parks - Future Infrastructure'!G249","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!M249","v":2026},{"$f":"'Parks - Future Infrastructure'!N249","v":2026},{"$f":"'Parks - Future Infrastructure'!Y249","v":282465},171665.82720205738,{"$f":"IF($E249<>\"\",IFERROR(IF(AND(H$9>=$D249,H$9<=$E249),$F249/($E249+1-$D249),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D249,$F249*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E249<>\"\",IFERROR(IF(AND(I$9>=$D249,I$9<=$E249),$F249/($E249+1-$D249),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D249,$F249*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E249<>\"\",IFERROR(IF(AND(J$9>=$D249,J$9<=$E249),$F249/($E249+1-$D249),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D249,$F249*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E249<>\"\",IFERROR(IF(AND(K$9>=$D249,K$9<=$E249),$F249/($E249+1-$D249),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D249,$F249*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E249<>\"\",IFERROR(IF(AND(L$9>=$D249,L$9<=$E249),$F249/($E249+1-$D249),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D249,$F249*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E249<>\"\",IFERROR(IF(AND(M$9>=$D249,M$9<=$E249),$F249/($E249+1-$D249),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D249,$F249*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E249<>\"\",IFERROR(IF(AND(N$9>=$D249,N$9<=$E249),$F249/($E249+1-$D249),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D249,$F249*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E249<>\"\",IFERROR(IF(AND(O$9>=$D249,O$9<=$E249),$F249/($E249+1-$D249),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D249,$F249*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E249<>\"\",IFERROR(IF(AND(P$9>=$D249,P$9<=$E249),$F249/($E249+1-$D249),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D249,$F249*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E249<>\"\",IFERROR(IF(AND(Q$9>=$D249,Q$9<=$E249),$F249/($E249+1-$D249),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D249,$F249*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E249<>\"\",IFERROR(IF(AND(R$9>=$D249,R$9<=$E249),$F249/($E249+1-$D249),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D249,$F249*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":355457.75841346179},{"$f":"IF($E249<>\"\",IFERROR(IF(AND(S$9>=$D249,S$9<=$E249),$F249/($E249+1-$D249),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D249,$F249*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B250","v":"5955"},{"$f":"'Parks - Future Infrastructure'!G250","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!M250","v":2026},{"$f":"'Parks - Future Infrastructure'!N250","v":2026},{"$f":"'Parks - Future Infrastructure'!Y250","v":266890},162200.24647994296,{"$f":"IF($E250<>\"\",IFERROR(IF(AND(H$9>=$D250,H$9<=$E250),$F250/($E250+1-$D250),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D250,$F250*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E250<>\"\",IFERROR(IF(AND(I$9>=$D250,I$9<=$E250),$F250/($E250+1-$D250),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D250,$F250*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E250<>\"\",IFERROR(IF(AND(J$9>=$D250,J$9<=$E250),$F250/($E250+1-$D250),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D250,$F250*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E250<>\"\",IFERROR(IF(AND(K$9>=$D250,K$9<=$E250),$F250/($E250+1-$D250),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D250,$F250*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E250<>\"\",IFERROR(IF(AND(L$9>=$D250,L$9<=$E250),$F250/($E250+1-$D250),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D250,$F250*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E250<>\"\",IFERROR(IF(AND(M$9>=$D250,M$9<=$E250),$F250/($E250+1-$D250),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D250,$F250*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E250<>\"\",IFERROR(IF(AND(N$9>=$D250,N$9<=$E250),$F250/($E250+1-$D250),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D250,$F250*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E250<>\"\",IFERROR(IF(AND(O$9>=$D250,O$9<=$E250),$F250/($E250+1-$D250),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D250,$F250*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E250<>\"\",IFERROR(IF(AND(P$9>=$D250,P$9<=$E250),$F250/($E250+1-$D250),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D250,$F250*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E250<>\"\",IFERROR(IF(AND(Q$9>=$D250,Q$9<=$E250),$F250/($E250+1-$D250),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D250,$F250*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E250<>\"\",IFERROR(IF(AND(R$9>=$D250,R$9<=$E250),$F250/($E250+1-$D250),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D250,$F250*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":335857.96875000023},{"$f":"IF($E250<>\"\",IFERROR(IF(AND(S$9>=$D250,S$9<=$E250),$F250/($E250+1-$D250),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D250,$F250*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B251","v":"5956"},{"$f":"'Parks - Future Infrastructure'!G251","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!M251","v":2026},{"$f":"'Parks - Future Infrastructure'!N251","v":2026},{"$f":"'Parks - Future Infrastructure'!Y251","v":824740},501229.08794585097,{"$f":"IF($E251<>\"\",IFERROR(IF(AND(H$9>=$D251,H$9<=$E251),$F251/($E251+1-$D251),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D251,$F251*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E251<>\"\",IFERROR(IF(AND(I$9>=$D251,I$9<=$E251),$F251/($E251+1-$D251),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D251,$F251*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E251<>\"\",IFERROR(IF(AND(J$9>=$D251,J$9<=$E251),$F251/($E251+1-$D251),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D251,$F251*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E251<>\"\",IFERROR(IF(AND(K$9>=$D251,K$9<=$E251),$F251/($E251+1-$D251),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D251,$F251*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E251<>\"\",IFERROR(IF(AND(L$9>=$D251,L$9<=$E251),$F251/($E251+1-$D251),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D251,$F251*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E251<>\"\",IFERROR(IF(AND(M$9>=$D251,M$9<=$E251),$F251/($E251+1-$D251),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D251,$F251*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E251<>\"\",IFERROR(IF(AND(N$9>=$D251,N$9<=$E251),$F251/($E251+1-$D251),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D251,$F251*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E251<>\"\",IFERROR(IF(AND(O$9>=$D251,O$9<=$E251),$F251/($E251+1-$D251),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D251,$F251*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E251<>\"\",IFERROR(IF(AND(P$9>=$D251,P$9<=$E251),$F251/($E251+1-$D251),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D251,$F251*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E251<>\"\",IFERROR(IF(AND(Q$9>=$D251,Q$9<=$E251),$F251/($E251+1-$D251),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D251,$F251*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E251<>\"\",IFERROR(IF(AND(R$9>=$D251,R$9<=$E251),$F251/($E251+1-$D251),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D251,$F251*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":1037863.9182692314},{"$f":"IF($E251<>\"\",IFERROR(IF(AND(S$9>=$D251,S$9<=$E251),$F251/($E251+1-$D251),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D251,$F251*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B252","v":"5957"},{"$f":"'Parks - Future Infrastructure'!G252","v":"3-Local"},{"$f":"'Parks - Future Infrastructure'!M252","v":2026},{"$f":"'Parks - Future Infrastructure'!N252","v":2026},{"$f":"'Parks - Future Infrastructure'!Y252","v":130967},79594.138711599124,{"$f":"IF($E252<>\"\",IFERROR(IF(AND(H$9>=$D252,H$9<=$E252),$F252/($E252+1-$D252),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D252,$F252*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E252<>\"\",IFERROR(IF(AND(I$9>=$D252,I$9<=$E252),$F252/($E252+1-$D252),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D252,$F252*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E252<>\"\",IFERROR(IF(AND(J$9>=$D252,J$9<=$E252),$F252/($E252+1-$D252),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D252,$F252*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E252<>\"\",IFERROR(IF(AND(K$9>=$D252,K$9<=$E252),$F252/($E252+1-$D252),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D252,$F252*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E252<>\"\",IFERROR(IF(AND(L$9>=$D252,L$9<=$E252),$F252/($E252+1-$D252),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D252,$F252*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E252<>\"\",IFERROR(IF(AND(M$9>=$D252,M$9<=$E252),$F252/($E252+1-$D252),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D252,$F252*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E252<>\"\",IFERROR(IF(AND(N$9>=$D252,N$9<=$E252),$F252/($E252+1-$D252),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D252,$F252*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E252<>\"\",IFERROR(IF(AND(O$9>=$D252,O$9<=$E252),$F252/($E252+1-$D252),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D252,$F252*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E252<>\"\",IFERROR(IF(AND(P$9>=$D252,P$9<=$E252),$F252/($E252+1-$D252),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D252,$F252*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E252<>\"\",IFERROR(IF(AND(Q$9>=$D252,Q$9<=$E252),$F252/($E252+1-$D252),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D252,$F252*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E252<>\"\",IFERROR(IF(AND(R$9>=$D252,R$9<=$E252),$F252/($E252+1-$D252),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D252,$F252*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":164810.6358173078},{"$f":"IF($E252<>\"\",IFERROR(IF(AND(S$9>=$D252,S$9<=$E252),$F252/($E252+1-$D252),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D252,$F252*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B253","v":"5958"},{"$f":"'Parks - Future Infrastructure'!G253","v":"1-Local"},{"$f":"'Parks - Future Infrastructure'!M253","v":2026},{"$f":"'Parks - Future Infrastructure'!N253","v":2026},{"$f":"'Parks - Future Infrastructure'!Y253","v":60174},36570.263523114721,{"$f":"IF($E253<>\"\",IFERROR(IF(AND(H$9>=$D253,H$9<=$E253),$F253/($E253+1-$D253),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D253,$F253*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E253<>\"\",IFERROR(IF(AND(I$9>=$D253,I$9<=$E253),$F253/($E253+1-$D253),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D253,$F253*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E253<>\"\",IFERROR(IF(AND(J$9>=$D253,J$9<=$E253),$F253/($E253+1-$D253),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D253,$F253*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E253<>\"\",IFERROR(IF(AND(K$9>=$D253,K$9<=$E253),$F253/($E253+1-$D253),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D253,$F253*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E253<>\"\",IFERROR(IF(AND(L$9>=$D253,L$9<=$E253),$F253/($E253+1-$D253),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D253,$F253*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E253<>\"\",IFERROR(IF(AND(M$9>=$D253,M$9<=$E253),$F253/($E253+1-$D253),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D253,$F253*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E253<>\"\",IFERROR(IF(AND(N$9>=$D253,N$9<=$E253),$F253/($E253+1-$D253),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D253,$F253*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E253<>\"\",IFERROR(IF(AND(O$9>=$D253,O$9<=$E253),$F253/($E253+1-$D253),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D253,$F253*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E253<>\"\",IFERROR(IF(AND(P$9>=$D253,P$9<=$E253),$F253/($E253+1-$D253),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D253,$F253*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E253<>\"\",IFERROR(IF(AND(Q$9>=$D253,Q$9<=$E253),$F253/($E253+1-$D253),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D253,$F253*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E253<>\"\",IFERROR(IF(AND(R$9>=$D253,R$9<=$E253),$F253/($E253+1-$D253),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D253,$F253*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":75723.771634615434},{"$f":"IF($E253<>\"\",IFERROR(IF(AND(S$9>=$D253,S$9<=$E253),$F253/($E253+1-$D253),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D253,$F253*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B254","v":"5959"},{"$f":"'Parks - Future Infrastructure'!G254","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M254","v":2026},{"$f":"'Parks - Future Infrastructure'!N254","v":2026},{"$f":"'Parks - Future Infrastructure'!Y254","v":263351},160049.44775278002,{"$f":"IF($E254<>\"\",IFERROR(IF(AND(H$9>=$D254,H$9<=$E254),$F254/($E254+1-$D254),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D254,$F254*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E254<>\"\",IFERROR(IF(AND(I$9>=$D254,I$9<=$E254),$F254/($E254+1-$D254),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D254,$F254*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E254<>\"\",IFERROR(IF(AND(J$9>=$D254,J$9<=$E254),$F254/($E254+1-$D254),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D254,$F254*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E254<>\"\",IFERROR(IF(AND(K$9>=$D254,K$9<=$E254),$F254/($E254+1-$D254),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D254,$F254*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E254<>\"\",IFERROR(IF(AND(L$9>=$D254,L$9<=$E254),$F254/($E254+1-$D254),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D254,$F254*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E254<>\"\",IFERROR(IF(AND(M$9>=$D254,M$9<=$E254),$F254/($E254+1-$D254),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D254,$F254*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E254<>\"\",IFERROR(IF(AND(N$9>=$D254,N$9<=$E254),$F254/($E254+1-$D254),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D254,$F254*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E254<>\"\",IFERROR(IF(AND(O$9>=$D254,O$9<=$E254),$F254/($E254+1-$D254),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D254,$F254*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E254<>\"\",IFERROR(IF(AND(P$9>=$D254,P$9<=$E254),$F254/($E254+1-$D254),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D254,$F254*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E254<>\"\",IFERROR(IF(AND(Q$9>=$D254,Q$9<=$E254),$F254/($E254+1-$D254),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D254,$F254*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E254<>\"\",IFERROR(IF(AND(R$9>=$D254,R$9<=$E254),$F254/($E254+1-$D254),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D254,$F254*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":331404.44350961561},{"$f":"IF($E254<>\"\",IFERROR(IF(AND(S$9>=$D254,S$9<=$E254),$F254/($E254+1-$D254),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D254,$F254*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B255","v":"5960"},{"$f":"'Parks - Future Infrastructure'!G255","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M255","v":2026},{"$f":"'Parks - Future Infrastructure'!N255","v":2026},{"$f":"'Parks - Future Infrastructure'!Y255","v":60174},36570.263523114721,{"$f":"IF($E255<>\"\",IFERROR(IF(AND(H$9>=$D255,H$9<=$E255),$F255/($E255+1-$D255),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D255,$F255*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E255<>\"\",IFERROR(IF(AND(I$9>=$D255,I$9<=$E255),$F255/($E255+1-$D255),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D255,$F255*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E255<>\"\",IFERROR(IF(AND(J$9>=$D255,J$9<=$E255),$F255/($E255+1-$D255),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D255,$F255*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E255<>\"\",IFERROR(IF(AND(K$9>=$D255,K$9<=$E255),$F255/($E255+1-$D255),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D255,$F255*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E255<>\"\",IFERROR(IF(AND(L$9>=$D255,L$9<=$E255),$F255/($E255+1-$D255),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D255,$F255*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E255<>\"\",IFERROR(IF(AND(M$9>=$D255,M$9<=$E255),$F255/($E255+1-$D255),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D255,$F255*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E255<>\"\",IFERROR(IF(AND(N$9>=$D255,N$9<=$E255),$F255/($E255+1-$D255),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D255,$F255*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E255<>\"\",IFERROR(IF(AND(O$9>=$D255,O$9<=$E255),$F255/($E255+1-$D255),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D255,$F255*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E255<>\"\",IFERROR(IF(AND(P$9>=$D255,P$9<=$E255),$F255/($E255+1-$D255),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D255,$F255*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E255<>\"\",IFERROR(IF(AND(Q$9>=$D255,Q$9<=$E255),$F255/($E255+1-$D255),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D255,$F255*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E255<>\"\",IFERROR(IF(AND(R$9>=$D255,R$9<=$E255),$F255/($E255+1-$D255),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D255,$F255*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":75723.771634615434},{"$f":"IF($E255<>\"\",IFERROR(IF(AND(S$9>=$D255,S$9<=$E255),$F255/($E255+1-$D255),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D255,$F255*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B256","v":"5961"},{"$f":"'Parks - Future Infrastructure'!G256","v":"3-Local"},{"$f":"'Parks - Future Infrastructure'!M256","v":2026},{"$f":"'Parks - Future Infrastructure'!N256","v":2026},{"$f":"'Parks - Future Infrastructure'!Y256","v":14159},8605.0181344730499,{"$f":"IF($E256<>\"\",IFERROR(IF(AND(H$9>=$D256,H$9<=$E256),$F256/($E256+1-$D256),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D256,$F256*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E256<>\"\",IFERROR(IF(AND(I$9>=$D256,I$9<=$E256),$F256/($E256+1-$D256),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D256,$F256*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E256<>\"\",IFERROR(IF(AND(J$9>=$D256,J$9<=$E256),$F256/($E256+1-$D256),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D256,$F256*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E256<>\"\",IFERROR(IF(AND(K$9>=$D256,K$9<=$E256),$F256/($E256+1-$D256),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D256,$F256*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E256<>\"\",IFERROR(IF(AND(L$9>=$D256,L$9<=$E256),$F256/($E256+1-$D256),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D256,$F256*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E256<>\"\",IFERROR(IF(AND(M$9>=$D256,M$9<=$E256),$F256/($E256+1-$D256),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D256,$F256*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E256<>\"\",IFERROR(IF(AND(N$9>=$D256,N$9<=$E256),$F256/($E256+1-$D256),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D256,$F256*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E256<>\"\",IFERROR(IF(AND(O$9>=$D256,O$9<=$E256),$F256/($E256+1-$D256),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D256,$F256*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E256<>\"\",IFERROR(IF(AND(P$9>=$D256,P$9<=$E256),$F256/($E256+1-$D256),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D256,$F256*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E256<>\"\",IFERROR(IF(AND(Q$9>=$D256,Q$9<=$E256),$F256/($E256+1-$D256),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D256,$F256*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E256<>\"\",IFERROR(IF(AND(R$9>=$D256,R$9<=$E256),$F256/($E256+1-$D256),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D256,$F256*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":17817.876201923089},{"$f":"IF($E256<>\"\",IFERROR(IF(AND(S$9>=$D256,S$9<=$E256),$F256/($E256+1-$D256),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D256,$F256*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B257","v":"5962"},{"$f":"'Parks - Future Infrastructure'!G257","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M257","v":2026},{"$f":"'Parks - Future Infrastructure'!N257","v":2026},{"$f":"'Parks - Future Infrastructure'!Y257","v":58758},35709.700935473375,{"$f":"IF($E257<>\"\",IFERROR(IF(AND(H$9>=$D257,H$9<=$E257),$F257/($E257+1-$D257),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D257,$F257*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E257<>\"\",IFERROR(IF(AND(I$9>=$D257,I$9<=$E257),$F257/($E257+1-$D257),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D257,$F257*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E257<>\"\",IFERROR(IF(AND(J$9>=$D257,J$9<=$E257),$F257/($E257+1-$D257),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D257,$F257*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E257<>\"\",IFERROR(IF(AND(K$9>=$D257,K$9<=$E257),$F257/($E257+1-$D257),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D257,$F257*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E257<>\"\",IFERROR(IF(AND(L$9>=$D257,L$9<=$E257),$F257/($E257+1-$D257),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D257,$F257*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E257<>\"\",IFERROR(IF(AND(M$9>=$D257,M$9<=$E257),$F257/($E257+1-$D257),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D257,$F257*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E257<>\"\",IFERROR(IF(AND(N$9>=$D257,N$9<=$E257),$F257/($E257+1-$D257),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D257,$F257*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E257<>\"\",IFERROR(IF(AND(O$9>=$D257,O$9<=$E257),$F257/($E257+1-$D257),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D257,$F257*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E257<>\"\",IFERROR(IF(AND(P$9>=$D257,P$9<=$E257),$F257/($E257+1-$D257),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D257,$F257*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E257<>\"\",IFERROR(IF(AND(Q$9>=$D257,Q$9<=$E257),$F257/($E257+1-$D257),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D257,$F257*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E257<>\"\",IFERROR(IF(AND(R$9>=$D257,R$9<=$E257),$F257/($E257+1-$D257),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D257,$F257*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":73941.858173076966},{"$f":"IF($E257<>\"\",IFERROR(IF(AND(S$9>=$D257,S$9<=$E257),$F257/($E257+1-$D257),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D257,$F257*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B258","v":"C4N0"},{"$f":"'Parks - Future Infrastructure'!G258","v":"Citywide"},{"$f":"'Parks - Future Infrastructure'!M258","v":2022},{"$f":"'Parks - Future Infrastructure'!N258","v":2032},{"$f":"'Parks - Future Infrastructure'!Y258","v":32823247},11767141.839192113,{"$f":"IF($E258<>\"\",IFERROR(IF(AND(H$9>=$D258,H$9<=$E258),$F258/($E258+1-$D258),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D258,$F258*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E258<>\"\",IFERROR(IF(AND(I$9>=$D258,I$9<=$E258),$F258/($E258+1-$D258),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D258,$F258*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E258<>\"\",IFERROR(IF(AND(J$9>=$D258,J$9<=$E258),$F258/($E258+1-$D258),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D258,$F258*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E258<>\"\",IFERROR(IF(AND(K$9>=$D258,K$9<=$E258),$F258/($E258+1-$D258),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D258,$F258*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E258<>\"\",IFERROR(IF(AND(L$9>=$D258,L$9<=$E258),$F258/($E258+1-$D258),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D258,$F258*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E258<>\"\",IFERROR(IF(AND(M$9>=$D258,M$9<=$E258),$F258/($E258+1-$D258),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D258,$F258*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E258<>\"\",IFERROR(IF(AND(N$9>=$D258,N$9<=$E258),$F258/($E258+1-$D258),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D258,$F258*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":3425175.8161413944},{"$f":"IF($E258<>\"\",IFERROR(IF(AND(O$9>=$D258,O$9<=$E258),$F258/($E258+1-$D258),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D258,$F258*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":3504815.8524706853},{"$f":"IF($E258<>\"\",IFERROR(IF(AND(P$9>=$D258,P$9<=$E258),$F258/($E258+1-$D258),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D258,$F258*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":3586307.6288936217},{"$f":"IF($E258<>\"\",IFERROR(IF(AND(Q$9>=$D258,Q$9<=$E258),$F258/($E258+1-$D258),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D258,$F258*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":3669694.2009075684},{"$f":"IF($E258<>\"\",IFERROR(IF(AND(R$9>=$D258,R$9<=$E258),$F258/($E258+1-$D258),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D258,$F258*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":3755019.6251092679},{"$f":"IF($E258<>\"\",IFERROR(IF(AND(S$9>=$D258,S$9<=$E258),$F258/($E258+1-$D258),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D258,$F258*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":3842328.9824717748}]
[null,{"$f":"'Parks - Future Infrastructure'!B259","v":"C4N29"},{"$f":"'Parks - Future Infrastructure'!G259","v":"4-District"},{"$f":"'Parks - Future Infrastructure'!M259","v":2025},{"$f":"'Parks - Future Infrastructure'!N259","v":2025},{"$f":"'Parks - Future Infrastructure'!Y259","v":337683},215703.1487477159,{"$f":"IF($E259<>\"\",IFERROR(IF(AND(H$9>=$D259,H$9<=$E259),$F259/($E259+1-$D259),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D259,$F259*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E259<>\"\",IFERROR(IF(AND(I$9>=$D259,I$9<=$E259),$F259/($E259+1-$D259),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D259,$F259*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E259<>\"\",IFERROR(IF(AND(J$9>=$D259,J$9<=$E259),$F259/($E259+1-$D259),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D259,$F259*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E259<>\"\",IFERROR(IF(AND(K$9>=$D259,K$9<=$E259),$F259/($E259+1-$D259),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D259,$F259*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E259<>\"\",IFERROR(IF(AND(L$9>=$D259,L$9<=$E259),$F259/($E259+1-$D259),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D259,$F259*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E259<>\"\",IFERROR(IF(AND(M$9>=$D259,M$9<=$E259),$F259/($E259+1-$D259),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D259,$F259*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E259<>\"\",IFERROR(IF(AND(N$9>=$D259,N$9<=$E259),$F259/($E259+1-$D259),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D259,$F259*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E259<>\"\",IFERROR(IF(AND(O$9>=$D259,O$9<=$E259),$F259/($E259+1-$D259),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D259,$F259*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E259<>\"\",IFERROR(IF(AND(P$9>=$D259,P$9<=$E259),$F259/($E259+1-$D259),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D259,$F259*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E259<>\"\",IFERROR(IF(AND(Q$9>=$D259,Q$9<=$E259),$F259/($E259+1-$D259),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D259,$F259*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":415288.79867661401},{"$f":"IF($E259<>\"\",IFERROR(IF(AND(R$9>=$D259,R$9<=$E259),$F259/($E259+1-$D259),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D259,$F259*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E259<>\"\",IFERROR(IF(AND(S$9>=$D259,S$9<=$E259),$F259/($E259+1-$D259),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D259,$F259*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B260","v":"C4N29-1"},{"$f":"'Parks - Future Infrastructure'!G260","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M260","v":2025},{"$f":"'Parks - Future Infrastructure'!N260","v":2025},{"$f":"'Parks - Future Infrastructure'!Y260","v":281049},179526.81731800776,{"$f":"IF($E260<>\"\",IFERROR(IF(AND(H$9>=$D260,H$9<=$E260),$F260/($E260+1-$D260),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D260,$F260*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E260<>\"\",IFERROR(IF(AND(I$9>=$D260,I$9<=$E260),$F260/($E260+1-$D260),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D260,$F260*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E260<>\"\",IFERROR(IF(AND(J$9>=$D260,J$9<=$E260),$F260/($E260+1-$D260),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D260,$F260*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E260<>\"\",IFERROR(IF(AND(K$9>=$D260,K$9<=$E260),$F260/($E260+1-$D260),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D260,$F260*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E260<>\"\",IFERROR(IF(AND(L$9>=$D260,L$9<=$E260),$F260/($E260+1-$D260),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D260,$F260*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E260<>\"\",IFERROR(IF(AND(M$9>=$D260,M$9<=$E260),$F260/($E260+1-$D260),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D260,$F260*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E260<>\"\",IFERROR(IF(AND(N$9>=$D260,N$9<=$E260),$F260/($E260+1-$D260),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D260,$F260*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E260<>\"\",IFERROR(IF(AND(O$9>=$D260,O$9<=$E260),$F260/($E260+1-$D260),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D260,$F260*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E260<>\"\",IFERROR(IF(AND(P$9>=$D260,P$9<=$E260),$F260/($E260+1-$D260),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D260,$F260*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E260<>\"\",IFERROR(IF(AND(Q$9>=$D260,Q$9<=$E260),$F260/($E260+1-$D260),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D260,$F260*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":345639.25805937429},{"$f":"IF($E260<>\"\",IFERROR(IF(AND(R$9>=$D260,R$9<=$E260),$F260/($E260+1-$D260),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D260,$F260*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E260<>\"\",IFERROR(IF(AND(S$9>=$D260,S$9<=$E260),$F260/($E260+1-$D260),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D260,$F260*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B261","v":"C4N29-2"},{"$f":"'Parks - Future Infrastructure'!G261","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M261","v":2025},{"$f":"'Parks - Future Infrastructure'!N261","v":2025},{"$f":"'Parks - Future Infrastructure'!Y261","v":281049},179526.81731800776,{"$f":"IF($E261<>\"\",IFERROR(IF(AND(H$9>=$D261,H$9<=$E261),$F261/($E261+1-$D261),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D261,$F261*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E261<>\"\",IFERROR(IF(AND(I$9>=$D261,I$9<=$E261),$F261/($E261+1-$D261),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D261,$F261*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E261<>\"\",IFERROR(IF(AND(J$9>=$D261,J$9<=$E261),$F261/($E261+1-$D261),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D261,$F261*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E261<>\"\",IFERROR(IF(AND(K$9>=$D261,K$9<=$E261),$F261/($E261+1-$D261),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D261,$F261*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E261<>\"\",IFERROR(IF(AND(L$9>=$D261,L$9<=$E261),$F261/($E261+1-$D261),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D261,$F261*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E261<>\"\",IFERROR(IF(AND(M$9>=$D261,M$9<=$E261),$F261/($E261+1-$D261),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D261,$F261*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E261<>\"\",IFERROR(IF(AND(N$9>=$D261,N$9<=$E261),$F261/($E261+1-$D261),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D261,$F261*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E261<>\"\",IFERROR(IF(AND(O$9>=$D261,O$9<=$E261),$F261/($E261+1-$D261),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D261,$F261*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E261<>\"\",IFERROR(IF(AND(P$9>=$D261,P$9<=$E261),$F261/($E261+1-$D261),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D261,$F261*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E261<>\"\",IFERROR(IF(AND(Q$9>=$D261,Q$9<=$E261),$F261/($E261+1-$D261),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D261,$F261*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":345639.25805937429},{"$f":"IF($E261<>\"\",IFERROR(IF(AND(R$9>=$D261,R$9<=$E261),$F261/($E261+1-$D261),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D261,$F261*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E261<>\"\",IFERROR(IF(AND(S$9>=$D261,S$9<=$E261),$F261/($E261+1-$D261),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D261,$F261*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B262","v":"C4N29-3"},{"$f":"'Parks - Future Infrastructure'!G262","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M262","v":2025},{"$f":"'Parks - Future Infrastructure'!N262","v":2025},{"$f":"'Parks - Future Infrastructure'!Y262","v":281049},179526.81731800776,{"$f":"IF($E262<>\"\",IFERROR(IF(AND(H$9>=$D262,H$9<=$E262),$F262/($E262+1-$D262),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D262,$F262*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E262<>\"\",IFERROR(IF(AND(I$9>=$D262,I$9<=$E262),$F262/($E262+1-$D262),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D262,$F262*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E262<>\"\",IFERROR(IF(AND(J$9>=$D262,J$9<=$E262),$F262/($E262+1-$D262),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D262,$F262*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E262<>\"\",IFERROR(IF(AND(K$9>=$D262,K$9<=$E262),$F262/($E262+1-$D262),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D262,$F262*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E262<>\"\",IFERROR(IF(AND(L$9>=$D262,L$9<=$E262),$F262/($E262+1-$D262),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D262,$F262*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E262<>\"\",IFERROR(IF(AND(M$9>=$D262,M$9<=$E262),$F262/($E262+1-$D262),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D262,$F262*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E262<>\"\",IFERROR(IF(AND(N$9>=$D262,N$9<=$E262),$F262/($E262+1-$D262),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D262,$F262*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E262<>\"\",IFERROR(IF(AND(O$9>=$D262,O$9<=$E262),$F262/($E262+1-$D262),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D262,$F262*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E262<>\"\",IFERROR(IF(AND(P$9>=$D262,P$9<=$E262),$F262/($E262+1-$D262),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D262,$F262*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E262<>\"\",IFERROR(IF(AND(Q$9>=$D262,Q$9<=$E262),$F262/($E262+1-$D262),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D262,$F262*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":345639.25805937429},{"$f":"IF($E262<>\"\",IFERROR(IF(AND(R$9>=$D262,R$9<=$E262),$F262/($E262+1-$D262),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D262,$F262*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E262<>\"\",IFERROR(IF(AND(S$9>=$D262,S$9<=$E262),$F262/($E262+1-$D262),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D262,$F262*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B263","v":"C4N32-1"},{"$f":"'Parks - Future Infrastructure'!G263","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M263","v":2025},{"$f":"'Parks - Future Infrastructure'!N263","v":2025},{"$f":"'Parks - Future Infrastructure'!Y263","v":281049},179526.81731800776,{"$f":"IF($E263<>\"\",IFERROR(IF(AND(H$9>=$D263,H$9<=$E263),$F263/($E263+1-$D263),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D263,$F263*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E263<>\"\",IFERROR(IF(AND(I$9>=$D263,I$9<=$E263),$F263/($E263+1-$D263),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D263,$F263*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E263<>\"\",IFERROR(IF(AND(J$9>=$D263,J$9<=$E263),$F263/($E263+1-$D263),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D263,$F263*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E263<>\"\",IFERROR(IF(AND(K$9>=$D263,K$9<=$E263),$F263/($E263+1-$D263),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D263,$F263*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E263<>\"\",IFERROR(IF(AND(L$9>=$D263,L$9<=$E263),$F263/($E263+1-$D263),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D263,$F263*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E263<>\"\",IFERROR(IF(AND(M$9>=$D263,M$9<=$E263),$F263/($E263+1-$D263),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D263,$F263*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E263<>\"\",IFERROR(IF(AND(N$9>=$D263,N$9<=$E263),$F263/($E263+1-$D263),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D263,$F263*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E263<>\"\",IFERROR(IF(AND(O$9>=$D263,O$9<=$E263),$F263/($E263+1-$D263),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D263,$F263*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E263<>\"\",IFERROR(IF(AND(P$9>=$D263,P$9<=$E263),$F263/($E263+1-$D263),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D263,$F263*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E263<>\"\",IFERROR(IF(AND(Q$9>=$D263,Q$9<=$E263),$F263/($E263+1-$D263),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D263,$F263*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":345639.25805937429},{"$f":"IF($E263<>\"\",IFERROR(IF(AND(R$9>=$D263,R$9<=$E263),$F263/($E263+1-$D263),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D263,$F263*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E263<>\"\",IFERROR(IF(AND(S$9>=$D263,S$9<=$E263),$F263/($E263+1-$D263),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D263,$F263*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B264","v":"C4N35-2"},{"$f":"'Parks - Future Infrastructure'!G264","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M264","v":2025},{"$f":"'Parks - Future Infrastructure'!N264","v":2025},{"$f":"'Parks - Future Infrastructure'!Y264","v":281049},179526.81731800776,{"$f":"IF($E264<>\"\",IFERROR(IF(AND(H$9>=$D264,H$9<=$E264),$F264/($E264+1-$D264),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D264,$F264*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E264<>\"\",IFERROR(IF(AND(I$9>=$D264,I$9<=$E264),$F264/($E264+1-$D264),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D264,$F264*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E264<>\"\",IFERROR(IF(AND(J$9>=$D264,J$9<=$E264),$F264/($E264+1-$D264),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D264,$F264*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E264<>\"\",IFERROR(IF(AND(K$9>=$D264,K$9<=$E264),$F264/($E264+1-$D264),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D264,$F264*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E264<>\"\",IFERROR(IF(AND(L$9>=$D264,L$9<=$E264),$F264/($E264+1-$D264),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D264,$F264*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E264<>\"\",IFERROR(IF(AND(M$9>=$D264,M$9<=$E264),$F264/($E264+1-$D264),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D264,$F264*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E264<>\"\",IFERROR(IF(AND(N$9>=$D264,N$9<=$E264),$F264/($E264+1-$D264),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D264,$F264*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E264<>\"\",IFERROR(IF(AND(O$9>=$D264,O$9<=$E264),$F264/($E264+1-$D264),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D264,$F264*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E264<>\"\",IFERROR(IF(AND(P$9>=$D264,P$9<=$E264),$F264/($E264+1-$D264),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D264,$F264*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E264<>\"\",IFERROR(IF(AND(Q$9>=$D264,Q$9<=$E264),$F264/($E264+1-$D264),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D264,$F264*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":345639.25805937429},{"$f":"IF($E264<>\"\",IFERROR(IF(AND(R$9>=$D264,R$9<=$E264),$F264/($E264+1-$D264),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D264,$F264*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E264<>\"\",IFERROR(IF(AND(S$9>=$D264,S$9<=$E264),$F264/($E264+1-$D264),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D264,$F264*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B265","v":"C4N38-1"},{"$f":"'Parks - Future Infrastructure'!G265","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M265","v":""},{"$f":"'Parks - Future Infrastructure'!N265","v":""},{"$f":"'Parks - Future Infrastructure'!Y265","v":0},0,{"$f":"IF($E265<>\"\",IFERROR(IF(AND(H$9>=$D265,H$9<=$E265),$F265/($E265+1-$D265),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D265,$F265*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E265<>\"\",IFERROR(IF(AND(I$9>=$D265,I$9<=$E265),$F265/($E265+1-$D265),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D265,$F265*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E265<>\"\",IFERROR(IF(AND(J$9>=$D265,J$9<=$E265),$F265/($E265+1-$D265),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D265,$F265*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E265<>\"\",IFERROR(IF(AND(K$9>=$D265,K$9<=$E265),$F265/($E265+1-$D265),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D265,$F265*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E265<>\"\",IFERROR(IF(AND(L$9>=$D265,L$9<=$E265),$F265/($E265+1-$D265),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D265,$F265*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E265<>\"\",IFERROR(IF(AND(M$9>=$D265,M$9<=$E265),$F265/($E265+1-$D265),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D265,$F265*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E265<>\"\",IFERROR(IF(AND(N$9>=$D265,N$9<=$E265),$F265/($E265+1-$D265),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D265,$F265*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E265<>\"\",IFERROR(IF(AND(O$9>=$D265,O$9<=$E265),$F265/($E265+1-$D265),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D265,$F265*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E265<>\"\",IFERROR(IF(AND(P$9>=$D265,P$9<=$E265),$F265/($E265+1-$D265),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D265,$F265*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E265<>\"\",IFERROR(IF(AND(Q$9>=$D265,Q$9<=$E265),$F265/($E265+1-$D265),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D265,$F265*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E265<>\"\",IFERROR(IF(AND(R$9>=$D265,R$9<=$E265),$F265/($E265+1-$D265),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D265,$F265*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E265<>\"\",IFERROR(IF(AND(S$9>=$D265,S$9<=$E265),$F265/($E265+1-$D265),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D265,$F265*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B266","v":"C4N38-2"},{"$f":"'Parks - Future Infrastructure'!G266","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M266","v":""},{"$f":"'Parks - Future Infrastructure'!N266","v":""},{"$f":"'Parks - Future Infrastructure'!Y266","v":0},{"$f":"NPV(Park_ADR,I266:VR266)+H266","v":0},{"$f":"IF($E266<>\"\",IFERROR(IF(AND(H$9>=$D266,H$9<=$E266),$F266/($E266+1-$D266),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D266,$F266*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E266<>\"\",IFERROR(IF(AND(I$9>=$D266,I$9<=$E266),$F266/($E266+1-$D266),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D266,$F266*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E266<>\"\",IFERROR(IF(AND(J$9>=$D266,J$9<=$E266),$F266/($E266+1-$D266),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D266,$F266*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E266<>\"\",IFERROR(IF(AND(K$9>=$D266,K$9<=$E266),$F266/($E266+1-$D266),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D266,$F266*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E266<>\"\",IFERROR(IF(AND(L$9>=$D266,L$9<=$E266),$F266/($E266+1-$D266),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D266,$F266*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E266<>\"\",IFERROR(IF(AND(M$9>=$D266,M$9<=$E266),$F266/($E266+1-$D266),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D266,$F266*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E266<>\"\",IFERROR(IF(AND(N$9>=$D266,N$9<=$E266),$F266/($E266+1-$D266),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D266,$F266*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E266<>\"\",IFERROR(IF(AND(O$9>=$D266,O$9<=$E266),$F266/($E266+1-$D266),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D266,$F266*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E266<>\"\",IFERROR(IF(AND(P$9>=$D266,P$9<=$E266),$F266/($E266+1-$D266),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D266,$F266*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E266<>\"\",IFERROR(IF(AND(Q$9>=$D266,Q$9<=$E266),$F266/($E266+1-$D266),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D266,$F266*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E266<>\"\",IFERROR(IF(AND(R$9>=$D266,R$9<=$E266),$F266/($E266+1-$D266),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D266,$F266*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E266<>\"\",IFERROR(IF(AND(S$9>=$D266,S$9<=$E266),$F266/($E266+1-$D266),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D266,$F266*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B267","v":"C4N43"},{"$f":"'Parks - Future Infrastructure'!G267","v":"4-Local"},{"$f":"'Parks - Future Infrastructure'!M267","v":2017},{"$f":"'Parks - Future Infrastructure'!N267","v":2017},{"$f":"'Parks - Future Infrastructure'!Y267","v":222998},212164.58336146834,{"$f":"IF($E267<>\"\",IFERROR(IF(AND(H$9>=$D267,H$9<=$E267),$F267/($E267+1-$D267),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D267,$F267*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E267<>\"\",IFERROR(IF(AND(I$9>=$D267,I$9<=$E267),$F267/($E267+1-$D267),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D267,$F267*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":228183.00940525916},{"$f":"IF($E267<>\"\",IFERROR(IF(AND(J$9>=$D267,J$9<=$E267),$F267/($E267+1-$D267),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D267,$F267*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E267<>\"\",IFERROR(IF(AND(K$9>=$D267,K$9<=$E267),$F267/($E267+1-$D267),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D267,$F267*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E267<>\"\",IFERROR(IF(AND(L$9>=$D267,L$9<=$E267),$F267/($E267+1-$D267),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D267,$F267*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E267<>\"\",IFERROR(IF(AND(M$9>=$D267,M$9<=$E267),$F267/($E267+1-$D267),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D267,$F267*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E267<>\"\",IFERROR(IF(AND(N$9>=$D267,N$9<=$E267),$F267/($E267+1-$D267),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D267,$F267*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E267<>\"\",IFERROR(IF(AND(O$9>=$D267,O$9<=$E267),$F267/($E267+1-$D267),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D267,$F267*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E267<>\"\",IFERROR(IF(AND(P$9>=$D267,P$9<=$E267),$F267/($E267+1-$D267),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D267,$F267*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E267<>\"\",IFERROR(IF(AND(Q$9>=$D267,Q$9<=$E267),$F267/($E267+1-$D267),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D267,$F267*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E267<>\"\",IFERROR(IF(AND(R$9>=$D267,R$9<=$E267),$F267/($E267+1-$D267),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D267,$F267*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E267<>\"\",IFERROR(IF(AND(S$9>=$D267,S$9<=$E267),$F267/($E267+1-$D267),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D267,$F267*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B268","v":"C4N45"},{"$f":"'Parks - Future Infrastructure'!G268","v":"4-District"},{"$f":"'Parks - Future Infrastructure'!M268","v":""},{"$f":"'Parks - Future Infrastructure'!N268","v":""},{"$f":"'Parks - Future Infrastructure'!Y268","v":0},0,{"$f":"IF($E268<>\"\",IFERROR(IF(AND(H$9>=$D268,H$9<=$E268),$F268/($E268+1-$D268),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D268,$F268*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E268<>\"\",IFERROR(IF(AND(I$9>=$D268,I$9<=$E268),$F268/($E268+1-$D268),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D268,$F268*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E268<>\"\",IFERROR(IF(AND(J$9>=$D268,J$9<=$E268),$F268/($E268+1-$D268),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D268,$F268*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E268<>\"\",IFERROR(IF(AND(K$9>=$D268,K$9<=$E268),$F268/($E268+1-$D268),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D268,$F268*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E268<>\"\",IFERROR(IF(AND(L$9>=$D268,L$9<=$E268),$F268/($E268+1-$D268),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D268,$F268*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E268<>\"\",IFERROR(IF(AND(M$9>=$D268,M$9<=$E268),$F268/($E268+1-$D268),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D268,$F268*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E268<>\"\",IFERROR(IF(AND(N$9>=$D268,N$9<=$E268),$F268/($E268+1-$D268),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D268,$F268*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E268<>\"\",IFERROR(IF(AND(O$9>=$D268,O$9<=$E268),$F268/($E268+1-$D268),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D268,$F268*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E268<>\"\",IFERROR(IF(AND(P$9>=$D268,P$9<=$E268),$F268/($E268+1-$D268),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D268,$F268*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E268<>\"\",IFERROR(IF(AND(Q$9>=$D268,Q$9<=$E268),$F268/($E268+1-$D268),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D268,$F268*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E268<>\"\",IFERROR(IF(AND(R$9>=$D268,R$9<=$E268),$F268/($E268+1-$D268),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D268,$F268*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E268<>\"\",IFERROR(IF(AND(S$9>=$D268,S$9<=$E268),$F268/($E268+1-$D268),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D268,$F268*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B269","v":"C4N46"},{"$f":"'Parks - Future Infrastructure'!G269","v":"4-District"},{"$f":"'Parks - Future Infrastructure'!M269","v":""},{"$f":"'Parks - Future Infrastructure'!N269","v":""},{"$f":"'Parks - Future Infrastructure'!Y269","v":0},0,{"$f":"IF($E269<>\"\",IFERROR(IF(AND(H$9>=$D269,H$9<=$E269),$F269/($E269+1-$D269),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D269,$F269*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E269<>\"\",IFERROR(IF(AND(I$9>=$D269,I$9<=$E269),$F269/($E269+1-$D269),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D269,$F269*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E269<>\"\",IFERROR(IF(AND(J$9>=$D269,J$9<=$E269),$F269/($E269+1-$D269),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D269,$F269*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E269<>\"\",IFERROR(IF(AND(K$9>=$D269,K$9<=$E269),$F269/($E269+1-$D269),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D269,$F269*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E269<>\"\",IFERROR(IF(AND(L$9>=$D269,L$9<=$E269),$F269/($E269+1-$D269),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D269,$F269*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E269<>\"\",IFERROR(IF(AND(M$9>=$D269,M$9<=$E269),$F269/($E269+1-$D269),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D269,$F269*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E269<>\"\",IFERROR(IF(AND(N$9>=$D269,N$9<=$E269),$F269/($E269+1-$D269),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D269,$F269*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E269<>\"\",IFERROR(IF(AND(O$9>=$D269,O$9<=$E269),$F269/($E269+1-$D269),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D269,$F269*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E269<>\"\",IFERROR(IF(AND(P$9>=$D269,P$9<=$E269),$F269/($E269+1-$D269),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D269,$F269*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E269<>\"\",IFERROR(IF(AND(Q$9>=$D269,Q$9<=$E269),$F269/($E269+1-$D269),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D269,$F269*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E269<>\"\",IFERROR(IF(AND(R$9>=$D269,R$9<=$E269),$F269/($E269+1-$D269),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D269,$F269*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E269<>\"\",IFERROR(IF(AND(S$9>=$D269,S$9<=$E269),$F269/($E269+1-$D269),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D269,$F269*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B270","v":"C4N46-1"},{"$f":"'Parks - Future Infrastructure'!G270","v":"4-District"},{"$f":"'Parks - Future Infrastructure'!M270","v":""},{"$f":"'Parks - Future Infrastructure'!N270","v":""},{"$f":"'Parks - Future Infrastructure'!Y270","v":0},0,{"$f":"IF($E270<>\"\",IFERROR(IF(AND(H$9>=$D270,H$9<=$E270),$F270/($E270+1-$D270),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D270,$F270*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E270<>\"\",IFERROR(IF(AND(I$9>=$D270,I$9<=$E270),$F270/($E270+1-$D270),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D270,$F270*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E270<>\"\",IFERROR(IF(AND(J$9>=$D270,J$9<=$E270),$F270/($E270+1-$D270),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D270,$F270*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E270<>\"\",IFERROR(IF(AND(K$9>=$D270,K$9<=$E270),$F270/($E270+1-$D270),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D270,$F270*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E270<>\"\",IFERROR(IF(AND(L$9>=$D270,L$9<=$E270),$F270/($E270+1-$D270),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D270,$F270*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E270<>\"\",IFERROR(IF(AND(M$9>=$D270,M$9<=$E270),$F270/($E270+1-$D270),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D270,$F270*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E270<>\"\",IFERROR(IF(AND(N$9>=$D270,N$9<=$E270),$F270/($E270+1-$D270),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D270,$F270*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E270<>\"\",IFERROR(IF(AND(O$9>=$D270,O$9<=$E270),$F270/($E270+1-$D270),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D270,$F270*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E270<>\"\",IFERROR(IF(AND(P$9>=$D270,P$9<=$E270),$F270/($E270+1-$D270),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D270,$F270*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E270<>\"\",IFERROR(IF(AND(Q$9>=$D270,Q$9<=$E270),$F270/($E270+1-$D270),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D270,$F270*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E270<>\"\",IFERROR(IF(AND(R$9>=$D270,R$9<=$E270),$F270/($E270+1-$D270),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D270,$F270*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E270<>\"\",IFERROR(IF(AND(S$9>=$D270,S$9<=$E270),$F270/($E270+1-$D270),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D270,$F270*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B271","v":"C4N46-2"},{"$f":"'Parks - Future Infrastructure'!G271","v":"4-District"},{"$f":"'Parks - Future Infrastructure'!M271","v":""},{"$f":"'Parks - Future Infrastructure'!N271","v":""},{"$f":"'Parks - Future Infrastructure'!Y271","v":0},0,{"$f":"IF($E271<>\"\",IFERROR(IF(AND(H$9>=$D271,H$9<=$E271),$F271/($E271+1-$D271),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D271,$F271*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E271<>\"\",IFERROR(IF(AND(I$9>=$D271,I$9<=$E271),$F271/($E271+1-$D271),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D271,$F271*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E271<>\"\",IFERROR(IF(AND(J$9>=$D271,J$9<=$E271),$F271/($E271+1-$D271),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D271,$F271*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E271<>\"\",IFERROR(IF(AND(K$9>=$D271,K$9<=$E271),$F271/($E271+1-$D271),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D271,$F271*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E271<>\"\",IFERROR(IF(AND(L$9>=$D271,L$9<=$E271),$F271/($E271+1-$D271),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D271,$F271*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E271<>\"\",IFERROR(IF(AND(M$9>=$D271,M$9<=$E271),$F271/($E271+1-$D271),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D271,$F271*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E271<>\"\",IFERROR(IF(AND(N$9>=$D271,N$9<=$E271),$F271/($E271+1-$D271),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D271,$F271*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E271<>\"\",IFERROR(IF(AND(O$9>=$D271,O$9<=$E271),$F271/($E271+1-$D271),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D271,$F271*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E271<>\"\",IFERROR(IF(AND(P$9>=$D271,P$9<=$E271),$F271/($E271+1-$D271),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D271,$F271*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E271<>\"\",IFERROR(IF(AND(Q$9>=$D271,Q$9<=$E271),$F271/($E271+1-$D271),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D271,$F271*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E271<>\"\",IFERROR(IF(AND(R$9>=$D271,R$9<=$E271),$F271/($E271+1-$D271),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D271,$F271*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E271<>\"\",IFERROR(IF(AND(S$9>=$D271,S$9<=$E271),$F271/($E271+1-$D271),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D271,$F271*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B272","v":"C6N54-5"},{"$f":"'Parks - Future Infrastructure'!G272","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!M272","v":2024},{"$f":"'Parks - Future Infrastructure'!N272","v":2024},{"$f":"'Parks - Future Infrastructure'!Y272","v":443873},298012.23529944115,{"$f":"IF($E272<>\"\",IFERROR(IF(AND(H$9>=$D272,H$9<=$E272),$F272/($E272+1-$D272),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D272,$F272*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E272<>\"\",IFERROR(IF(AND(I$9>=$D272,I$9<=$E272),$F272/($E272+1-$D272),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D272,$F272*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E272<>\"\",IFERROR(IF(AND(J$9>=$D272,J$9<=$E272),$F272/($E272+1-$D272),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D272,$F272*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E272<>\"\",IFERROR(IF(AND(K$9>=$D272,K$9<=$E272),$F272/($E272+1-$D272),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D272,$F272*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E272<>\"\",IFERROR(IF(AND(L$9>=$D272,L$9<=$E272),$F272/($E272+1-$D272),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D272,$F272*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E272<>\"\",IFERROR(IF(AND(M$9>=$D272,M$9<=$E272),$F272/($E272+1-$D272),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D272,$F272*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E272<>\"\",IFERROR(IF(AND(N$9>=$D272,N$9<=$E272),$F272/($E272+1-$D272),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D272,$F272*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E272<>\"\",IFERROR(IF(AND(O$9>=$D272,O$9<=$E272),$F272/($E272+1-$D272),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D272,$F272*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E272<>\"\",IFERROR(IF(AND(P$9>=$D272,P$9<=$E272),$F272/($E272+1-$D272),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D272,$F272*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":533479.10362917127},{"$f":"IF($E272<>\"\",IFERROR(IF(AND(Q$9>=$D272,Q$9<=$E272),$F272/($E272+1-$D272),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D272,$F272*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E272<>\"\",IFERROR(IF(AND(R$9>=$D272,R$9<=$E272),$F272/($E272+1-$D272),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D272,$F272*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E272<>\"\",IFERROR(IF(AND(S$9>=$D272,S$9<=$E272),$F272/($E272+1-$D272),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D272,$F272*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B273","v":"C6N56"},{"$f":"'Parks - Future Infrastructure'!G273","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!M273","v":2023},{"$f":"'Parks - Future Infrastructure'!N273","v":2023},{"$f":"'Parks - Future Infrastructure'!Y273","v":305826},215813.1233917698,{"$f":"IF($E273<>\"\",IFERROR(IF(AND(H$9>=$D273,H$9<=$E273),$F273/($E273+1-$D273),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D273,$F273*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E273<>\"\",IFERROR(IF(AND(I$9>=$D273,I$9<=$E273),$F273/($E273+1-$D273),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D273,$F273*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E273<>\"\",IFERROR(IF(AND(J$9>=$D273,J$9<=$E273),$F273/($E273+1-$D273),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D273,$F273*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E273<>\"\",IFERROR(IF(AND(K$9>=$D273,K$9<=$E273),$F273/($E273+1-$D273),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D273,$F273*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E273<>\"\",IFERROR(IF(AND(L$9>=$D273,L$9<=$E273),$F273/($E273+1-$D273),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D273,$F273*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E273<>\"\",IFERROR(IF(AND(M$9>=$D273,M$9<=$E273),$F273/($E273+1-$D273),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D273,$F273*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E273<>\"\",IFERROR(IF(AND(N$9>=$D273,N$9<=$E273),$F273/($E273+1-$D273),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D273,$F273*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E273<>\"\",IFERROR(IF(AND(O$9>=$D273,O$9<=$E273),$F273/($E273+1-$D273),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D273,$F273*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":359211.93116192002},{"$f":"IF($E273<>\"\",IFERROR(IF(AND(P$9>=$D273,P$9<=$E273),$F273/($E273+1-$D273),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D273,$F273*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E273<>\"\",IFERROR(IF(AND(Q$9>=$D273,Q$9<=$E273),$F273/($E273+1-$D273),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D273,$F273*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E273<>\"\",IFERROR(IF(AND(R$9>=$D273,R$9<=$E273),$F273/($E273+1-$D273),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D273,$F273*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E273<>\"\",IFERROR(IF(AND(S$9>=$D273,S$9<=$E273),$F273/($E273+1-$D273),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D273,$F273*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B274","v":"C6N57-9"},{"$f":"'Parks - Future Infrastructure'!G274","v":"6-Local"},{"$f":"'Parks - Future Infrastructure'!M274","v":2024},{"$f":"'Parks - Future Infrastructure'!N274","v":2024},{"$f":"'Parks - Future Infrastructure'!Y274","v":44600},29944.028346745741,{"$f":"IF($E274<>\"\",IFERROR(IF(AND(H$9>=$D274,H$9<=$E274),$F274/($E274+1-$D274),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D274,$F274*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E274<>\"\",IFERROR(IF(AND(I$9>=$D274,I$9<=$E274),$F274/($E274+1-$D274),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D274,$F274*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E274<>\"\",IFERROR(IF(AND(J$9>=$D274,J$9<=$E274),$F274/($E274+1-$D274),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D274,$F274*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E274<>\"\",IFERROR(IF(AND(K$9>=$D274,K$9<=$E274),$F274/($E274+1-$D274),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D274,$F274*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E274<>\"\",IFERROR(IF(AND(L$9>=$D274,L$9<=$E274),$F274/($E274+1-$D274),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D274,$F274*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E274<>\"\",IFERROR(IF(AND(M$9>=$D274,M$9<=$E274),$F274/($E274+1-$D274),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D274,$F274*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E274<>\"\",IFERROR(IF(AND(N$9>=$D274,N$9<=$E274),$F274/($E274+1-$D274),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D274,$F274*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E274<>\"\",IFERROR(IF(AND(O$9>=$D274,O$9<=$E274),$F274/($E274+1-$D274),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D274,$F274*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E274<>\"\",IFERROR(IF(AND(P$9>=$D274,P$9<=$E274),$F274/($E274+1-$D274),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D274,$F274*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":53603.548812072455},{"$f":"IF($E274<>\"\",IFERROR(IF(AND(Q$9>=$D274,Q$9<=$E274),$F274/($E274+1-$D274),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D274,$F274*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E274<>\"\",IFERROR(IF(AND(R$9>=$D274,R$9<=$E274),$F274/($E274+1-$D274),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D274,$F274*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E274<>\"\",IFERROR(IF(AND(S$9>=$D274,S$9<=$E274),$F274/($E274+1-$D274),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D274,$F274*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B275","v":"NDCF1"},{"$f":"'Parks - Future Infrastructure'!G275","v":"3-District"},{"$f":"'Parks - Future Infrastructure'!M275","v":2022},{"$f":"'Parks - Future Infrastructure'!N275","v":2022},{"$f":"'Parks - Future Infrastructure'!Y275","v":153762},114046.12776791811,{"$f":"IF($E275<>\"\",IFERROR(IF(AND(H$9>=$D275,H$9<=$E275),$F275/($E275+1-$D275),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D275,$F275*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E275<>\"\",IFERROR(IF(AND(I$9>=$D275,I$9<=$E275),$F275/($E275+1-$D275),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D275,$F275*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E275<>\"\",IFERROR(IF(AND(J$9>=$D275,J$9<=$E275),$F275/($E275+1-$D275),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D275,$F275*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E275<>\"\",IFERROR(IF(AND(K$9>=$D275,K$9<=$E275),$F275/($E275+1-$D275),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D275,$F275*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E275<>\"\",IFERROR(IF(AND(L$9>=$D275,L$9<=$E275),$F275/($E275+1-$D275),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D275,$F275*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E275<>\"\",IFERROR(IF(AND(M$9>=$D275,M$9<=$E275),$F275/($E275+1-$D275),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D275,$F275*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E275<>\"\",IFERROR(IF(AND(N$9>=$D275,N$9<=$E275),$F275/($E275+1-$D275),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D275,$F275*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":176499.31837203261},{"$f":"IF($E275<>\"\",IFERROR(IF(AND(O$9>=$D275,O$9<=$E275),$F275/($E275+1-$D275),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D275,$F275*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E275<>\"\",IFERROR(IF(AND(P$9>=$D275,P$9<=$E275),$F275/($E275+1-$D275),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D275,$F275*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E275<>\"\",IFERROR(IF(AND(Q$9>=$D275,Q$9<=$E275),$F275/($E275+1-$D275),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D275,$F275*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E275<>\"\",IFERROR(IF(AND(R$9>=$D275,R$9<=$E275),$F275/($E275+1-$D275),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D275,$F275*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E275<>\"\",IFERROR(IF(AND(S$9>=$D275,S$9<=$E275),$F275/($E275+1-$D275),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D275,$F275*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B276","v":"RBCF5"},{"$f":"'Parks - Future Infrastructure'!G276","v":"4-District"},{"$f":"'Parks - Future Infrastructure'!M276","v":2033},{"$f":"'Parks - Future Infrastructure'!N276","v":2033},{"$f":"'Parks - Future Infrastructure'!Y276","v":203509},0,{"$f":"IF($E276<>\"\",IFERROR(IF(AND(H$9>=$D276,H$9<=$E276),$F276/($E276+1-$D276),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D276,$F276*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E276<>\"\",IFERROR(IF(AND(I$9>=$D276,I$9<=$E276),$F276/($E276+1-$D276),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D276,$F276*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E276<>\"\",IFERROR(IF(AND(J$9>=$D276,J$9<=$E276),$F276/($E276+1-$D276),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D276,$F276*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E276<>\"\",IFERROR(IF(AND(K$9>=$D276,K$9<=$E276),$F276/($E276+1-$D276),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D276,$F276*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E276<>\"\",IFERROR(IF(AND(L$9>=$D276,L$9<=$E276),$F276/($E276+1-$D276),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D276,$F276*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E276<>\"\",IFERROR(IF(AND(M$9>=$D276,M$9<=$E276),$F276/($E276+1-$D276),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D276,$F276*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E276<>\"\",IFERROR(IF(AND(N$9>=$D276,N$9<=$E276),$F276/($E276+1-$D276),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D276,$F276*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E276<>\"\",IFERROR(IF(AND(O$9>=$D276,O$9<=$E276),$F276/($E276+1-$D276),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D276,$F276*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E276<>\"\",IFERROR(IF(AND(P$9>=$D276,P$9<=$E276),$F276/($E276+1-$D276),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D276,$F276*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E276<>\"\",IFERROR(IF(AND(Q$9>=$D276,Q$9<=$E276),$F276/($E276+1-$D276),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D276,$F276*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E276<>\"\",IFERROR(IF(AND(R$9>=$D276,R$9<=$E276),$F276/($E276+1-$D276),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D276,$F276*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E276<>\"\",IFERROR(IF(AND(S$9>=$D276,S$9<=$E276),$F276/($E276+1-$D276),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D276,$F276*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B277","v":"SDCF3"},{"$f":"'Parks - Future Infrastructure'!G277","v":"4-District"},{"$f":"'Parks - Future Infrastructure'!M277","v":2030},{"$f":"'Parks - Future Infrastructure'!N277","v":2030},{"$f":"'Parks - Future Infrastructure'!Y277","v":153762},0,{"$f":"IF($E277<>\"\",IFERROR(IF(AND(H$9>=$D277,H$9<=$E277),$F277/($E277+1-$D277),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D277,$F277*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E277<>\"\",IFERROR(IF(AND(I$9>=$D277,I$9<=$E277),$F277/($E277+1-$D277),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D277,$F277*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E277<>\"\",IFERROR(IF(AND(J$9>=$D277,J$9<=$E277),$F277/($E277+1-$D277),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D277,$F277*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E277<>\"\",IFERROR(IF(AND(K$9>=$D277,K$9<=$E277),$F277/($E277+1-$D277),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D277,$F277*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E277<>\"\",IFERROR(IF(AND(L$9>=$D277,L$9<=$E277),$F277/($E277+1-$D277),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D277,$F277*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E277<>\"\",IFERROR(IF(AND(M$9>=$D277,M$9<=$E277),$F277/($E277+1-$D277),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D277,$F277*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E277<>\"\",IFERROR(IF(AND(N$9>=$D277,N$9<=$E277),$F277/($E277+1-$D277),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D277,$F277*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E277<>\"\",IFERROR(IF(AND(O$9>=$D277,O$9<=$E277),$F277/($E277+1-$D277),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D277,$F277*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E277<>\"\",IFERROR(IF(AND(P$9>=$D277,P$9<=$E277),$F277/($E277+1-$D277),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D277,$F277*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E277<>\"\",IFERROR(IF(AND(Q$9>=$D277,Q$9<=$E277),$F277/($E277+1-$D277),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D277,$F277*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E277<>\"\",IFERROR(IF(AND(R$9>=$D277,R$9<=$E277),$F277/($E277+1-$D277),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D277,$F277*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E277<>\"\",IFERROR(IF(AND(S$9>=$D277,S$9<=$E277),$F277/($E277+1-$D277),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D277,$F277*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B278","v":"SDCF4"},{"$f":"'Parks - Future Infrastructure'!G278","v":"4-District"},{"$f":"'Parks - Future Infrastructure'!M278","v":2026},{"$f":"'Parks - Future Infrastructure'!N278","v":2026},{"$f":"'Parks - Future Infrastructure'!Y278","v":289435},175901.78852681737,{"$f":"IF($E278<>\"\",IFERROR(IF(AND(H$9>=$D278,H$9<=$E278),$F278/($E278+1-$D278),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D278,$F278*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E278<>\"\",IFERROR(IF(AND(I$9>=$D278,I$9<=$E278),$F278/($E278+1-$D278),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D278,$F278*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E278<>\"\",IFERROR(IF(AND(J$9>=$D278,J$9<=$E278),$F278/($E278+1-$D278),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D278,$F278*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E278<>\"\",IFERROR(IF(AND(K$9>=$D278,K$9<=$E278),$F278/($E278+1-$D278),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D278,$F278*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E278<>\"\",IFERROR(IF(AND(L$9>=$D278,L$9<=$E278),$F278/($E278+1-$D278),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D278,$F278*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E278<>\"\",IFERROR(IF(AND(M$9>=$D278,M$9<=$E278),$F278/($E278+1-$D278),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D278,$F278*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E278<>\"\",IFERROR(IF(AND(N$9>=$D278,N$9<=$E278),$F278/($E278+1-$D278),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D278,$F278*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E278<>\"\",IFERROR(IF(AND(O$9>=$D278,O$9<=$E278),$F278/($E278+1-$D278),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D278,$F278*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E278<>\"\",IFERROR(IF(AND(P$9>=$D278,P$9<=$E278),$F278/($E278+1-$D278),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D278,$F278*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E278<>\"\",IFERROR(IF(AND(Q$9>=$D278,Q$9<=$E278),$F278/($E278+1-$D278),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D278,$F278*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E278<>\"\",IFERROR(IF(AND(R$9>=$D278,R$9<=$E278),$F278/($E278+1-$D278),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D278,$F278*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":364228.90024038486},{"$f":"IF($E278<>\"\",IFERROR(IF(AND(S$9>=$D278,S$9<=$E278),$F278/($E278+1-$D278),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D278,$F278*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B279","v":"SDCFs"},{"$f":"'Parks - Future Infrastructure'!G279","v":"4-District"},{"$f":"'Parks - Future Infrastructure'!M279","v":2032},{"$f":"'Parks - Future Infrastructure'!N279","v":2032},{"$f":"'Parks - Future Infrastructure'!Y279","v":135673},0,{"$f":"IF($E279<>\"\",IFERROR(IF(AND(H$9>=$D279,H$9<=$E279),$F279/($E279+1-$D279),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D279,$F279*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E279<>\"\",IFERROR(IF(AND(I$9>=$D279,I$9<=$E279),$F279/($E279+1-$D279),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D279,$F279*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E279<>\"\",IFERROR(IF(AND(J$9>=$D279,J$9<=$E279),$F279/($E279+1-$D279),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D279,$F279*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E279<>\"\",IFERROR(IF(AND(K$9>=$D279,K$9<=$E279),$F279/($E279+1-$D279),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D279,$F279*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E279<>\"\",IFERROR(IF(AND(L$9>=$D279,L$9<=$E279),$F279/($E279+1-$D279),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D279,$F279*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E279<>\"\",IFERROR(IF(AND(M$9>=$D279,M$9<=$E279),$F279/($E279+1-$D279),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D279,$F279*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E279<>\"\",IFERROR(IF(AND(N$9>=$D279,N$9<=$E279),$F279/($E279+1-$D279),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D279,$F279*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E279<>\"\",IFERROR(IF(AND(O$9>=$D279,O$9<=$E279),$F279/($E279+1-$D279),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D279,$F279*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E279<>\"\",IFERROR(IF(AND(P$9>=$D279,P$9<=$E279),$F279/($E279+1-$D279),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D279,$F279*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E279<>\"\",IFERROR(IF(AND(Q$9>=$D279,Q$9<=$E279),$F279/($E279+1-$D279),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D279,$F279*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E279<>\"\",IFERROR(IF(AND(R$9>=$D279,R$9<=$E279),$F279/($E279+1-$D279),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D279,$F279*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E279<>\"\",IFERROR(IF(AND(S$9>=$D279,S$9<=$E279),$F279/($E279+1-$D279),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D279,$F279*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B280","v":"5655"},{"$f":"'Parks - Future Infrastructure'!G280","v":"Citywide"},{"$f":"'Parks - Future Infrastructure'!M280","v":2025},{"$f":"'Parks - Future Infrastructure'!N280","v":2025},{"$f":"'Parks - Future Infrastructure'!Y280","v":1254455},801313.34257962636,{"$f":"IF($E280<>\"\",IFERROR(IF(AND(H$9>=$D280,H$9<=$E280),$F280/($E280+1-$D280),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D280,$F280*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E280<>\"\",IFERROR(IF(AND(I$9>=$D280,I$9<=$E280),$F280/($E280+1-$D280),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D280,$F280*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E280<>\"\",IFERROR(IF(AND(J$9>=$D280,J$9<=$E280),$F280/($E280+1-$D280),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D280,$F280*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E280<>\"\",IFERROR(IF(AND(K$9>=$D280,K$9<=$E280),$F280/($E280+1-$D280),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D280,$F280*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E280<>\"\",IFERROR(IF(AND(L$9>=$D280,L$9<=$E280),$F280/($E280+1-$D280),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D280,$F280*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E280<>\"\",IFERROR(IF(AND(M$9>=$D280,M$9<=$E280),$F280/($E280+1-$D280),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D280,$F280*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E280<>\"\",IFERROR(IF(AND(N$9>=$D280,N$9<=$E280),$F280/($E280+1-$D280),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D280,$F280*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E280<>\"\",IFERROR(IF(AND(O$9>=$D280,O$9<=$E280),$F280/($E280+1-$D280),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D280,$F280*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E280<>\"\",IFERROR(IF(AND(P$9>=$D280,P$9<=$E280),$F280/($E280+1-$D280),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D280,$F280*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E280<>\"\",IFERROR(IF(AND(Q$9>=$D280,Q$9<=$E280),$F280/($E280+1-$D280),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D280,$F280*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":1542751.9595119441},{"$f":"IF($E280<>\"\",IFERROR(IF(AND(R$9>=$D280,R$9<=$E280),$F280/($E280+1-$D280),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D280,$F280*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E280<>\"\",IFERROR(IF(AND(S$9>=$D280,S$9<=$E280),$F280/($E280+1-$D280),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D280,$F280*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B281","v":"5028"},{"$f":"'Parks - Future Infrastructure'!G281","v":"Citywide"},{"$f":"'Parks - Future Infrastructure'!M281","v":2019},{"$f":"'Parks - Future Infrastructure'!N281","v":2019},{"$f":"'Parks - Future Infrastructure'!Y281","v":118225},101818.12264931435,{"$f":"IF($E281<>\"\",IFERROR(IF(AND(H$9>=$D281,H$9<=$E281),$F281/($E281+1-$D281),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D281,$F281*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E281<>\"\",IFERROR(IF(AND(I$9>=$D281,I$9<=$E281),$F281/($E281+1-$D281),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D281,$F281*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E281<>\"\",IFERROR(IF(AND(J$9>=$D281,J$9<=$E281),$F281/($E281+1-$D281),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D281,$F281*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E281<>\"\",IFERROR(IF(AND(K$9>=$D281,K$9<=$E281),$F281/($E281+1-$D281),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D281,$F281*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":126664.91304117849},{"$f":"IF($E281<>\"\",IFERROR(IF(AND(L$9>=$D281,L$9<=$E281),$F281/($E281+1-$D281),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D281,$F281*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E281<>\"\",IFERROR(IF(AND(M$9>=$D281,M$9<=$E281),$F281/($E281+1-$D281),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D281,$F281*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E281<>\"\",IFERROR(IF(AND(N$9>=$D281,N$9<=$E281),$F281/($E281+1-$D281),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D281,$F281*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E281<>\"\",IFERROR(IF(AND(O$9>=$D281,O$9<=$E281),$F281/($E281+1-$D281),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D281,$F281*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E281<>\"\",IFERROR(IF(AND(P$9>=$D281,P$9<=$E281),$F281/($E281+1-$D281),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D281,$F281*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E281<>\"\",IFERROR(IF(AND(Q$9>=$D281,Q$9<=$E281),$F281/($E281+1-$D281),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D281,$F281*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E281<>\"\",IFERROR(IF(AND(R$9>=$D281,R$9<=$E281),$F281/($E281+1-$D281),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D281,$F281*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E281<>\"\",IFERROR(IF(AND(S$9>=$D281,S$9<=$E281),$F281/($E281+1-$D281),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D281,$F281*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B282","v":"5915"},{"$f":"'Parks - Future Infrastructure'!G282","v":"Citywide"},{"$f":"'Parks - Future Infrastructure'!M282","v":2021},{"$f":"'Parks - Future Infrastructure'!N282","v":2021},{"$f":"'Parks - Future Infrastructure'!Y282","v":4091844},3189911.7779266099,{"$f":"IF($E282<>\"\",IFERROR(IF(AND(H$9>=$D282,H$9<=$E282),$F282/($E282+1-$D282),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D282,$F282*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E282<>\"\",IFERROR(IF(AND(I$9>=$D282,I$9<=$E282),$F282/($E282+1-$D282),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D282,$F282*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E282<>\"\",IFERROR(IF(AND(J$9>=$D282,J$9<=$E282),$F282/($E282+1-$D282),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D282,$F282*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E282<>\"\",IFERROR(IF(AND(K$9>=$D282,K$9<=$E282),$F282/($E282+1-$D282),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D282,$F282*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E282<>\"\",IFERROR(IF(AND(L$9>=$D282,L$9<=$E282),$F282/($E282+1-$D282),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D282,$F282*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E282<>\"\",IFERROR(IF(AND(M$9>=$D282,M$9<=$E282),$F282/($E282+1-$D282),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D282,$F282*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":4590190.8797969297},{"$f":"IF($E282<>\"\",IFERROR(IF(AND(N$9>=$D282,N$9<=$E282),$F282/($E282+1-$D282),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D282,$F282*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E282<>\"\",IFERROR(IF(AND(O$9>=$D282,O$9<=$E282),$F282/($E282+1-$D282),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D282,$F282*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E282<>\"\",IFERROR(IF(AND(P$9>=$D282,P$9<=$E282),$F282/($E282+1-$D282),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D282,$F282*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E282<>\"\",IFERROR(IF(AND(Q$9>=$D282,Q$9<=$E282),$F282/($E282+1-$D282),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D282,$F282*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E282<>\"\",IFERROR(IF(AND(R$9>=$D282,R$9<=$E282),$F282/($E282+1-$D282),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D282,$F282*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E282<>\"\",IFERROR(IF(AND(S$9>=$D282,S$9<=$E282),$F282/($E282+1-$D282),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D282,$F282*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B283","v":"5578"},{"$f":"'Parks - Future Infrastructure'!G283","v":"Citywide"},{"$f":"'Parks - Future Infrastructure'!M283","v":2022},{"$f":"'Parks - Future Infrastructure'!N283","v":2022},{"$f":"'Parks - Future Infrastructure'!Y283","v":2693002},1997414.5118511659,{"$f":"IF($E283<>\"\",IFERROR(IF(AND(H$9>=$D283,H$9<=$E283),$F283/($E283+1-$D283),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D283,$F283*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E283<>\"\",IFERROR(IF(AND(I$9>=$D283,I$9<=$E283),$F283/($E283+1-$D283),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D283,$F283*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E283<>\"\",IFERROR(IF(AND(J$9>=$D283,J$9<=$E283),$F283/($E283+1-$D283),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D283,$F283*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E283<>\"\",IFERROR(IF(AND(K$9>=$D283,K$9<=$E283),$F283/($E283+1-$D283),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D283,$F283*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E283<>\"\",IFERROR(IF(AND(L$9>=$D283,L$9<=$E283),$F283/($E283+1-$D283),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D283,$F283*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E283<>\"\",IFERROR(IF(AND(M$9>=$D283,M$9<=$E283),$F283/($E283+1-$D283),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D283,$F283*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E283<>\"\",IFERROR(IF(AND(N$9>=$D283,N$9<=$E283),$F283/($E283+1-$D283),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D283,$F283*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":3091225.5132901534},{"$f":"IF($E283<>\"\",IFERROR(IF(AND(O$9>=$D283,O$9<=$E283),$F283/($E283+1-$D283),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D283,$F283*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E283<>\"\",IFERROR(IF(AND(P$9>=$D283,P$9<=$E283),$F283/($E283+1-$D283),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D283,$F283*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E283<>\"\",IFERROR(IF(AND(Q$9>=$D283,Q$9<=$E283),$F283/($E283+1-$D283),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D283,$F283*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E283<>\"\",IFERROR(IF(AND(R$9>=$D283,R$9<=$E283),$F283/($E283+1-$D283),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D283,$F283*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E283<>\"\",IFERROR(IF(AND(S$9>=$D283,S$9<=$E283),$F283/($E283+1-$D283),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D283,$F283*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B284","v":"5150"},{"$f":"'Parks - Future Infrastructure'!G284","v":"Citywide"},{"$f":"'Parks - Future Infrastructure'!M284","v":2024},{"$f":"'Parks - Future Infrastructure'!N284","v":2024},{"$f":"'Parks - Future Infrastructure'!Y284","v":2401304},1612213.3418195951,{"$f":"IF($E284<>\"\",IFERROR(IF(AND(H$9>=$D284,H$9<=$E284),$F284/($E284+1-$D284),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D284,$F284*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E284<>\"\",IFERROR(IF(AND(I$9>=$D284,I$9<=$E284),$F284/($E284+1-$D284),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D284,$F284*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E284<>\"\",IFERROR(IF(AND(J$9>=$D284,J$9<=$E284),$F284/($E284+1-$D284),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D284,$F284*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E284<>\"\",IFERROR(IF(AND(K$9>=$D284,K$9<=$E284),$F284/($E284+1-$D284),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D284,$F284*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E284<>\"\",IFERROR(IF(AND(L$9>=$D284,L$9<=$E284),$F284/($E284+1-$D284),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D284,$F284*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E284<>\"\",IFERROR(IF(AND(M$9>=$D284,M$9<=$E284),$F284/($E284+1-$D284),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D284,$F284*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E284<>\"\",IFERROR(IF(AND(N$9>=$D284,N$9<=$E284),$F284/($E284+1-$D284),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D284,$F284*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E284<>\"\",IFERROR(IF(AND(O$9>=$D284,O$9<=$E284),$F284/($E284+1-$D284),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D284,$F284*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E284<>\"\",IFERROR(IF(AND(P$9>=$D284,P$9<=$E284),$F284/($E284+1-$D284),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D284,$F284*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":2886063.1429736512},{"$f":"IF($E284<>\"\",IFERROR(IF(AND(Q$9>=$D284,Q$9<=$E284),$F284/($E284+1-$D284),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D284,$F284*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E284<>\"\",IFERROR(IF(AND(R$9>=$D284,R$9<=$E284),$F284/($E284+1-$D284),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D284,$F284*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E284<>\"\",IFERROR(IF(AND(S$9>=$D284,S$9<=$E284),$F284/($E284+1-$D284),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D284,$F284*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B285","v":"5400"},{"$f":"'Parks - Future Infrastructure'!G285","v":"Citywide"},{"$f":"'Parks - Future Infrastructure'!M285","v":2025},{"$f":"'Parks - Future Infrastructure'!N285","v":2025},{"$f":"'Parks - Future Infrastructure'!Y285","v":1211979},774180.77462030353,{"$f":"IF($E285<>\"\",IFERROR(IF(AND(H$9>=$D285,H$9<=$E285),$F285/($E285+1-$D285),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D285,$F285*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E285<>\"\",IFERROR(IF(AND(I$9>=$D285,I$9<=$E285),$F285/($E285+1-$D285),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D285,$F285*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E285<>\"\",IFERROR(IF(AND(J$9>=$D285,J$9<=$E285),$F285/($E285+1-$D285),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D285,$F285*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E285<>\"\",IFERROR(IF(AND(K$9>=$D285,K$9<=$E285),$F285/($E285+1-$D285),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D285,$F285*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E285<>\"\",IFERROR(IF(AND(L$9>=$D285,L$9<=$E285),$F285/($E285+1-$D285),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D285,$F285*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E285<>\"\",IFERROR(IF(AND(M$9>=$D285,M$9<=$E285),$F285/($E285+1-$D285),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D285,$F285*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E285<>\"\",IFERROR(IF(AND(N$9>=$D285,N$9<=$E285),$F285/($E285+1-$D285),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D285,$F285*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E285<>\"\",IFERROR(IF(AND(O$9>=$D285,O$9<=$E285),$F285/($E285+1-$D285),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D285,$F285*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E285<>\"\",IFERROR(IF(AND(P$9>=$D285,P$9<=$E285),$F285/($E285+1-$D285),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D285,$F285*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E285<>\"\",IFERROR(IF(AND(Q$9>=$D285,Q$9<=$E285),$F285/($E285+1-$D285),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D285,$F285*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":1490514.1891397671},{"$f":"IF($E285<>\"\",IFERROR(IF(AND(R$9>=$D285,R$9<=$E285),$F285/($E285+1-$D285),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D285,$F285*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E285<>\"\",IFERROR(IF(AND(S$9>=$D285,S$9<=$E285),$F285/($E285+1-$D285),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D285,$F285*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B286","v":"5334"},{"$f":"'Parks - Future Infrastructure'!G286","v":"Citywide"},{"$f":"'Parks - Future Infrastructure'!M286","v":2026},{"$f":"'Parks - Future Infrastructure'!N286","v":2026},{"$f":"'Parks - Future Infrastructure'!Y286","v":716427},435402.73515263252,{"$f":"IF($E286<>\"\",IFERROR(IF(AND(H$9>=$D286,H$9<=$E286),$F286/($E286+1-$D286),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D286,$F286*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E286<>\"\",IFERROR(IF(AND(I$9>=$D286,I$9<=$E286),$F286/($E286+1-$D286),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D286,$F286*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E286<>\"\",IFERROR(IF(AND(J$9>=$D286,J$9<=$E286),$F286/($E286+1-$D286),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D286,$F286*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E286<>\"\",IFERROR(IF(AND(K$9>=$D286,K$9<=$E286),$F286/($E286+1-$D286),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D286,$F286*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E286<>\"\",IFERROR(IF(AND(L$9>=$D286,L$9<=$E286),$F286/($E286+1-$D286),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D286,$F286*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E286<>\"\",IFERROR(IF(AND(M$9>=$D286,M$9<=$E286),$F286/($E286+1-$D286),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D286,$F286*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E286<>\"\",IFERROR(IF(AND(N$9>=$D286,N$9<=$E286),$F286/($E286+1-$D286),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D286,$F286*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E286<>\"\",IFERROR(IF(AND(O$9>=$D286,O$9<=$E286),$F286/($E286+1-$D286),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D286,$F286*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E286<>\"\",IFERROR(IF(AND(P$9>=$D286,P$9<=$E286),$F286/($E286+1-$D286),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D286,$F286*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E286<>\"\",IFERROR(IF(AND(Q$9>=$D286,Q$9<=$E286),$F286/($E286+1-$D286),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D286,$F286*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E286<>\"\",IFERROR(IF(AND(R$9>=$D286,R$9<=$E286),$F286/($E286+1-$D286),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D286,$F286*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":901561.38100961596},{"$f":"IF($E286<>\"\",IFERROR(IF(AND(S$9>=$D286,S$9<=$E286),$F286/($E286+1-$D286),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D286,$F286*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0}]
[null,{"$f":"'Parks - Future Infrastructure'!B287","v":"5627"},{"$f":"'Parks - Future Infrastructure'!G287","v":"Citywide"},{"$f":"'Parks - Future Infrastructure'!M287","v":2027},{"$f":"'Parks - Future Infrastructure'!N287","v":2027},{"$f":"'Parks - Future Infrastructure'!Y287","v":1267277},732761.5655125482,{"$f":"IF($E287<>\"\",IFERROR(IF(AND(H$9>=$D287,H$9<=$E287),$F287/($E287+1-$D287),0)*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(H$9=$D287,$F287*(1+((VLOOKUP(H$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E287<>\"\",IFERROR(IF(AND(I$9>=$D287,I$9<=$E287),$F287/($E287+1-$D287),0)*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(I$9=$D287,$F287*(1+((VLOOKUP(I$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E287<>\"\",IFERROR(IF(AND(J$9>=$D287,J$9<=$E287),$F287/($E287+1-$D287),0)*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(J$9=$D287,$F287*(1+((VLOOKUP(J$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E287<>\"\",IFERROR(IF(AND(K$9>=$D287,K$9<=$E287),$F287/($E287+1-$D287),0)*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(K$9=$D287,$F287*(1+((VLOOKUP(K$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E287<>\"\",IFERROR(IF(AND(L$9>=$D287,L$9<=$E287),$F287/($E287+1-$D287),0)*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(L$9=$D287,$F287*(1+((VLOOKUP(L$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E287<>\"\",IFERROR(IF(AND(M$9>=$D287,M$9<=$E287),$F287/($E287+1-$D287),0)*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(M$9=$D287,$F287*(1+((VLOOKUP(M$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E287<>\"\",IFERROR(IF(AND(N$9>=$D287,N$9<=$E287),$F287/($E287+1-$D287),0)*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(N$9=$D287,$F287*(1+((VLOOKUP(N$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E287<>\"\",IFERROR(IF(AND(O$9>=$D287,O$9<=$E287),$F287/($E287+1-$D287),0)*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(O$9=$D287,$F287*(1+((VLOOKUP(O$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E287<>\"\",IFERROR(IF(AND(P$9>=$D287,P$9<=$E287),$F287/($E287+1-$D287),0)*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(P$9=$D287,$F287*(1+((VLOOKUP(P$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E287<>\"\",IFERROR(IF(AND(Q$9>=$D287,Q$9<=$E287),$F287/($E287+1-$D287),0)*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(Q$9=$D287,$F287*(1+((VLOOKUP(Q$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E287<>\"\",IFERROR(IF(AND(R$9>=$D287,R$9<=$E287),$F287/($E287+1-$D287),0)*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(R$9=$D287,$F287*(1+((VLOOKUP(R$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":0},{"$f":"IF($E287<>\"\",IFERROR(IF(AND(S$9>=$D287,S$9<=$E287),$F287/($E287+1-$D287),0)*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0),IF(S$9=$D287,$F287*(1+((VLOOKUP(S$9,'Escalation Indices'!$C$11:$AO$70,37,FALSE)-VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))/VLOOKUP(Park_MSY,'Escalation Indices'!$C$11:$AO$70,37,FALSE))),0))","v":1631838.7576073359}]

{"sheet":"Parks Servicing Cost","index":74,"n_rows":28,"n_cols":26,"rows_kept":28,"cut":false,"hidden":true,"merged":[[6,2,6,3],[6,24,6,25]]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Parks Servicing Cost"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,null,"Servicing Cost Analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Servicing Cost Analysis"]
[null,null,"Average Servicing Cost","Future Servicing Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Servicing Cost","Future Servicing Cost"]
[{"$f":"IF(B9=\"N/A\",\"\",\"Show\")","v":"Show"},{"$f":"'Service Areas'!B102","v":"1"},{"$f":"IFERROR(Y9/'Annualised Parks Demand'!C9,0)","v":177.21970598503924},{"$f":"IFERROR(Z9/'Annualised Parks Demand'!D9,0)","v":1147.6879783042127},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B102","v":"1"},{"$f":"SUMPRODUCT('Parks - Future Infrastructure'!AM:AM,'Parks - Future Infrastructure'!AP:AP)+SUMPRODUCT('Parks - Existing Infrastructure'!U:U,'Parks - Existing Infrastructure'!W:W)","v":5967087.3828602321},{"$f":"SUMPRODUCT('Parks - Future Infrastructure'!AN:AN,'Parks - Future Infrastructure'!AP:AP)","v":2430302.2955479082}]
["Show",{"$f":"'Service Areas'!B103","v":"2"},{"$f":"IFERROR(Y10/'Annualised Parks Demand'!C10,0)","v":83.136427354467003},{"$f":"IFERROR(Z10/'Annualised Parks Demand'!D10,0)","v":471.58941884782547},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B103","v":"2"},{"$f":"SUMPRODUCT('Parks - Future Infrastructure'!AM:AM,'Parks - Future Infrastructure'!AQ:AQ)+SUMPRODUCT('Parks - Existing Infrastructure'!U:U,'Parks - Existing Infrastructure'!X:X)","v":3128568.0031570494},{"$f":"SUMPRODUCT('Parks - Future Infrastructure'!AN:AN,'Parks - Future Infrastructure'!AQ:AQ)","v":1002474.1338814145}]
["Show",{"$f":"'Service Areas'!B104","v":"3"},{"$f":"IFERROR(Y11/'Annualised Parks Demand'!C11,0)","v":261.32774806213638},{"$f":"IFERROR(Z11/'Annualised Parks Demand'!D11,0)","v":724.99269179891462},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B104","v":"3"},{"$f":"SUMPRODUCT('Parks - Future Infrastructure'!AM:AM,'Parks - Future Infrastructure'!AR:AR)+SUMPRODUCT('Parks - Existing Infrastructure'!U:U,'Parks - Existing Infrastructure'!Y:Y)","v":6546805.6434647785},{"$f":"SUMPRODUCT('Parks - Future Infrastructure'!AN:AN,'Parks - Future Infrastructure'!AR:AR)","v":2097467.3853255501}]
["Show",{"$f":"'Service Areas'!B105","v":"4"},{"$f":"IFERROR(Y12/'Annualised Parks Demand'!C12,0)","v":250.64209954634183},{"$f":"IFERROR(Z12/'Annualised Parks Demand'!D12,0)","v":1414.9154373386543},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B105","v":"4"},{"$f":"SUMPRODUCT('Parks - Future Infrastructure'!AM:AM,'Parks - Future Infrastructure'!AS:AS)+SUMPRODUCT('Parks - Existing Infrastructure'!U:U,'Parks - Existing Infrastructure'!Z:Z)","v":13566218.510916166},{"$f":"SUMPRODUCT('Parks - Future Infrastructure'!AN:AN,'Parks - Future Infrastructure'!AS:AS)","v":10419235.358007416}]
["Show",{"$f":"'Service Areas'!B106","v":"5"},{"$f":"IFERROR(Y13/'Annualised Parks Demand'!C13,0)","v":45.404993915212195},{"$f":"IFERROR(Z13/'Annualised Parks Demand'!D13,0)","v":191.40036034199829},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B106","v":"5"},{"$f":"SUMPRODUCT('Parks - Future Infrastructure'!AM:AM,'Parks - Future Infrastructure'!AT:AT)+SUMPRODUCT('Parks - Existing Infrastructure'!U:U,'Parks - Existing Infrastructure'!AA:AA)","v":398512.64063196856},{"$f":"SUMPRODUCT('Parks - Future Infrastructure'!AN:AN,'Parks - Future Infrastructure'!AT:AT)","v":162086.63548615482}]
["Show",{"$f":"'Service Areas'!B107","v":"6"},{"$f":"IFERROR(Y14/'Annualised Parks Demand'!C14,0)","v":899.54992790329447},{"$f":"IFERROR(Z14/'Annualised Parks Demand'!D14,0)","v":6963.0373939817136},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B107","v":"6"},{"$f":"SUMPRODUCT('Parks - Future Infrastructure'!AM:AM,'Parks - Future Infrastructure'!AU:AU)+SUMPRODUCT('Parks - Existing Infrastructure'!U:U,'Parks - Existing Infrastructure'!AB:AB)","v":9852220.2485510558},{"$f":"SUMPRODUCT('Parks - Future Infrastructure'!AN:AN,'Parks - Future Infrastructure'!AU:AU)","v":8358349.726459804}]
["Show",{"$f":"'Service Areas'!B108","v":"Citywide"},{"$f":"IFERROR(Y15/'Annualised Parks Demand'!C15,0)","v":398.84897510879233},{"$f":"IFERROR(Z15/'Annualised Parks Demand'!D15,0)","v":2769.4992825325762},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B108","v":"Citywide"},{"$f":"SUMPRODUCT('Parks - Future Infrastructure'!AM:AM,'Parks - Future Infrastructure'!AV:AV)+SUMPRODUCT('Parks - Existing Infrastructure'!U:U,'Parks - Existing Infrastructure'!AC:AC)","v":67878180.587823436},{"$f":"SUMPRODUCT('Parks - Future Infrastructure'!AN:AN,'Parks - Future Infrastructure'!AV:AV)","v":45760907.14497301}]
["",{"$f":"'Service Areas'!B109","v":"N/A"},{"$f":"IFERROR(Y16/'Annualised Parks Demand'!C16,0)","v":0},{"$f":"IFERROR(Z16/'Annualised Parks Demand'!D16,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B109","v":"N/A"},{"$f":"SUMPRODUCT('Parks - Future Infrastructure'!AM:AM,'Parks - Future Infrastructure'!AW:AW)+SUMPRODUCT('Parks - Existing Infrastructure'!U:U,'Parks - Existing Infrastructure'!AD:AD)","v":0},{"$f":"SUMPRODUCT('Parks - Future Infrastructure'!AN:AN,'Parks - Future Infrastructure'!AW:AW)","v":0}]
["",{"$f":"'Service Areas'!B110","v":"N/A"},{"$f":"IFERROR(Y17/'Annualised Parks Demand'!C17,0)","v":0},{"$f":"IFERROR(Z17/'Annualised Parks Demand'!D17,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B110","v":"N/A"},{"$f":"SUMPRODUCT('Parks - Future Infrastructure'!AM:AM,'Parks - Future Infrastructure'!AX:AX)+SUMPRODUCT('Parks - Existing Infrastructure'!U:U,'Parks - Existing Infrastructure'!AE:AE)","v":0},{"$f":"SUMPRODUCT('Parks - Future Infrastructure'!AN:AN,'Parks - Future Infrastructure'!AX:AX)","v":0}]
["",{"$f":"'Service Areas'!B111","v":"N/A"},{"$f":"IFERROR(Y18/'Annualised Parks Demand'!C18,0)","v":0},{"$f":"IFERROR(Z18/'Annualised Parks Demand'!D18,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B111","v":"N/A"},{"$f":"SUMPRODUCT('Parks - Future Infrastructure'!AM:AM,'Parks - Future Infrastructure'!AY:AY)+SUMPRODUCT('Parks - Existing Infrastructure'!U:U,'Parks - Existing Infrastructure'!AF:AF)","v":0},{"$f":"SUMPRODUCT('Parks - Future Infrastructure'!AN:AN,'Parks - Future Infrastructure'!AY:AY)","v":0}]
["",{"$f":"'Service Areas'!B112","v":"N/A"},{"$f":"IFERROR(Y19/'Annualised Parks Demand'!C19,0)","v":0},{"$f":"IFERROR(Z19/'Annualised Parks Demand'!D19,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B112","v":"N/A"},{"$f":"SUMPRODUCT('Parks - Future Infrastructure'!AM:AM,'Parks - Future Infrastructure'!AZ:AZ)+SUMPRODUCT('Parks - Existing Infrastructure'!U:U,'Parks - Existing Infrastructure'!AG:AG)","v":0},{"$f":"SUMPRODUCT('Parks - Future Infrastructure'!AN:AN,'Parks - Future Infrastructure'!AZ:AZ)","v":0}]
["",{"$f":"'Service Areas'!B113","v":"N/A"},{"$f":"IFERROR(Y20/'Annualised Parks Demand'!C20,0)","v":0},{"$f":"IFERROR(Z20/'Annualised Parks Demand'!D20,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B113","v":"N/A"},{"$f":"SUMPRODUCT('Parks - Future Infrastructure'!AM:AM,'Parks - Future Infrastructure'!BA:BA)+SUMPRODUCT('Parks - Existing Infrastructure'!U:U,'Parks - Existing Infrastructure'!AH:AH)","v":0},{"$f":"SUMPRODUCT('Parks - Future Infrastructure'!AN:AN,'Parks - Future Infrastructure'!BA:BA)","v":0}]
["",{"$f":"'Service Areas'!B114","v":"N/A"},{"$f":"IFERROR(Y21/'Annualised Parks Demand'!C21,0)","v":0},{"$f":"IFERROR(Z21/'Annualised Parks Demand'!D21,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B114","v":"N/A"},{"$f":"SUMPRODUCT('Parks - Future Infrastructure'!AM:AM,'Parks - Future Infrastructure'!BB:BB)+SUMPRODUCT('Parks - Existing Infrastructure'!U:U,'Parks - Existing Infrastructure'!AI:AI)","v":0},{"$f":"SUMPRODUCT('Parks - Future Infrastructure'!AN:AN,'Parks - Future Infrastructure'!BB:BB)","v":0}]
["",{"$f":"'Service Areas'!B115","v":"N/A"},{"$f":"IFERROR(Y22/'Annualised Parks Demand'!C22,0)","v":0},{"$f":"IFERROR(Z22/'Annualised Parks Demand'!D22,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B115","v":"N/A"},{"$f":"SUMPRODUCT('Parks - Future Infrastructure'!AM:AM,'Parks - Future Infrastructure'!BC:BC)+SUMPRODUCT('Parks - Existing Infrastructure'!U:U,'Parks - Existing Infrastructure'!AJ:AJ)","v":0},{"$f":"SUMPRODUCT('Parks - Future Infrastructure'!AN:AN,'Parks - Future Infrastructure'!BC:BC)","v":0}]
["",{"$f":"'Service Areas'!B116","v":"N/A"},{"$f":"IFERROR(Y23/'Annualised Parks Demand'!C23,0)","v":0},{"$f":"IFERROR(Z23/'Annualised Parks Demand'!D23,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B116","v":"N/A"},{"$f":"SUMPRODUCT('Parks - Future Infrastructure'!AM:AM,'Parks - Future Infrastructure'!BD:BD)+SUMPRODUCT('Parks - Existing Infrastructure'!U:U,'Parks - Existing Infrastructure'!AK:AK)","v":0},{"$f":"SUMPRODUCT('Parks - Future Infrastructure'!AN:AN,'Parks - Future Infrastructure'!BD:BD)","v":0}]
["",{"$f":"'Service Areas'!B117","v":"N/A"},{"$f":"IFERROR(Y24/'Annualised Parks Demand'!C24,0)","v":0},{"$f":"IFERROR(Z24/'Annualised Parks Demand'!D24,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B117","v":"N/A"},{"$f":"SUMPRODUCT('Parks - Future Infrastructure'!AM:AM,'Parks - Future Infrastructure'!BE:BE)+SUMPRODUCT('Parks - Existing Infrastructure'!U:U,'Parks - Existing Infrastructure'!AL:AL)","v":0},{"$f":"SUMPRODUCT('Parks - Future Infrastructure'!AN:AN,'Parks - Future Infrastructure'!BE:BE)","v":0}]
["",{"$f":"'Service Areas'!B118","v":"N/A"},{"$f":"IFERROR(Y25/'Annualised Parks Demand'!C25,0)","v":0},{"$f":"IFERROR(Z25/'Annualised Parks Demand'!D25,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B118","v":"N/A"},{"$f":"SUMPRODUCT('Parks - Future Infrastructure'!AM:AM,'Parks - Future Infrastructure'!BF:BF)+SUMPRODUCT('Parks - Existing Infrastructure'!U:U,'Parks - Existing Infrastructure'!AM:AM)","v":0},{"$f":"SUMPRODUCT('Parks - Future Infrastructure'!AN:AN,'Parks - Future Infrastructure'!BF:BF)","v":0}]
["",{"$f":"'Service Areas'!B119","v":"N/A"},{"$f":"IFERROR(Y26/'Annualised Parks Demand'!C26,0)","v":0},{"$f":"IFERROR(Z26/'Annualised Parks Demand'!D26,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B119","v":"N/A"},{"$f":"SUMPRODUCT('Parks - Future Infrastructure'!AM:AM,'Parks - Future Infrastructure'!BG:BG)+SUMPRODUCT('Parks - Existing Infrastructure'!U:U,'Parks - Existing Infrastructure'!AN:AN)","v":0},{"$f":"SUMPRODUCT('Parks - Future Infrastructure'!AN:AN,'Parks - Future Infrastructure'!BG:BG)","v":0}]
["",{"$f":"'Service Areas'!B120","v":"N/A"},{"$f":"IFERROR(Y27/'Annualised Parks Demand'!C27,0)","v":0},{"$f":"IFERROR(Z27/'Annualised Parks Demand'!D27,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B120","v":"N/A"},{"$f":"SUMPRODUCT('Parks - Future Infrastructure'!AM:AM,'Parks - Future Infrastructure'!BH:BH)+SUMPRODUCT('Parks - Existing Infrastructure'!U:U,'Parks - Existing Infrastructure'!AO:AO)","v":0},{"$f":"SUMPRODUCT('Parks - Future Infrastructure'!AN:AN,'Parks - Future Infrastructure'!BH:BH)","v":0}]
["",{"$f":"'Service Areas'!B121","v":"N/A"},{"$f":"IFERROR(Y28/'Annualised Parks Demand'!C28,0)","v":0},{"$f":"IFERROR(Z28/'Annualised Parks Demand'!D28,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service Areas'!B121","v":"N/A"},{"$f":"SUMPRODUCT('Parks - Future Infrastructure'!AM:AM,'Parks - Future Infrastructure'!BI:BI)+SUMPRODUCT('Parks - Existing Infrastructure'!U:U,'Parks - Existing Infrastructure'!AP:AP)","v":0},{"$f":"SUMPRODUCT('Parks - Future Infrastructure'!AN:AN,'Parks - Future Infrastructure'!BI:BI)","v":0}]

{"sheet":"Parks Summary Expenditure","index":75,"n_rows":16,"n_cols":15,"rows_kept":16,"cut":false,"hidden":true,"merged":[[7,2,8,2]]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Parks Summary Expenditure"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"All values as at Construction or Revenue Year"]
[null,"Year","NPV",{"$f":"Park_MSY","v":2016},{"$f":"D8+1","v":2017},{"$f":"E8+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027]
[null,"Period",null,{"$f":"D8-Park_MSY","v":0},1,2,3,4,5,6,7,8,9,10,11]
[null,{"$f":"'Service Areas'!B102","v":"1"},{"$f":"NPV(Park_ADR,E10:WF10)+D10","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B10,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!D$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B10,'Parks Cons Cost NPV Calcs'!H:H)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B10,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!D$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B10,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!E$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B10,'Parks Cons Cost NPV Calcs'!I:I)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B10,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!E$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B10,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!F$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B10,'Parks Cons Cost NPV Calcs'!J:J)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B10,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!F$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B10,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!G$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B10,'Parks Cons Cost NPV Calcs'!K:K)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B10,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!G$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B10,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!H$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B10,'Parks Cons Cost NPV Calcs'!L:L)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B10,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!H$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B10,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!I$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B10,'Parks Cons Cost NPV Calcs'!M:M)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B10,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!I$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B10,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!J$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B10,'Parks Cons Cost NPV Calcs'!N:N)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B10,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!J$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B10,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!K$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B10,'Parks Cons Cost NPV Calcs'!O:O)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B10,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!K$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B10,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!L$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B10,'Parks Cons Cost NPV Calcs'!P:P)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B10,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!L$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B10,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!M$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B10,'Parks Cons Cost NPV Calcs'!Q:Q)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B10,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!M$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B10,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!N$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B10,'Parks Cons Cost NPV Calcs'!R:R)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B10,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!N$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B10,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!O$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B10,'Parks Cons Cost NPV Calcs'!S:S)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B10,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!O$8)","v":0}]
[null,{"$f":"'Service Areas'!B103","v":"2"},0,{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B11,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!D$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B11,'Parks Cons Cost NPV Calcs'!H:H)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B11,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!D$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B11,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!E$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B11,'Parks Cons Cost NPV Calcs'!I:I)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B11,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!E$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B11,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!F$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B11,'Parks Cons Cost NPV Calcs'!J:J)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B11,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!F$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B11,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!G$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B11,'Parks Cons Cost NPV Calcs'!K:K)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B11,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!G$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B11,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!H$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B11,'Parks Cons Cost NPV Calcs'!L:L)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B11,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!H$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B11,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!I$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B11,'Parks Cons Cost NPV Calcs'!M:M)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B11,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!I$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B11,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!J$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B11,'Parks Cons Cost NPV Calcs'!N:N)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B11,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!J$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B11,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!K$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B11,'Parks Cons Cost NPV Calcs'!O:O)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B11,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!K$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B11,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!L$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B11,'Parks Cons Cost NPV Calcs'!P:P)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B11,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!L$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B11,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!M$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B11,'Parks Cons Cost NPV Calcs'!Q:Q)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B11,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!M$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B11,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!N$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B11,'Parks Cons Cost NPV Calcs'!R:R)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B11,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!N$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B11,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!O$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B11,'Parks Cons Cost NPV Calcs'!S:S)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B11,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!O$8)","v":0}]
[null,{"$f":"'Service Areas'!B104","v":"3"},0,{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B12,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!D$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B12,'Parks Cons Cost NPV Calcs'!H:H)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B12,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!D$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B12,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!E$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B12,'Parks Cons Cost NPV Calcs'!I:I)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B12,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!E$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B12,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!F$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B12,'Parks Cons Cost NPV Calcs'!J:J)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B12,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!F$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B12,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!G$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B12,'Parks Cons Cost NPV Calcs'!K:K)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B12,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!G$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B12,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!H$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B12,'Parks Cons Cost NPV Calcs'!L:L)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B12,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!H$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B12,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!I$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B12,'Parks Cons Cost NPV Calcs'!M:M)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B12,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!I$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B12,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!J$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B12,'Parks Cons Cost NPV Calcs'!N:N)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B12,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!J$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B12,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!K$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B12,'Parks Cons Cost NPV Calcs'!O:O)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B12,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!K$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B12,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!L$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B12,'Parks Cons Cost NPV Calcs'!P:P)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B12,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!L$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B12,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!M$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B12,'Parks Cons Cost NPV Calcs'!Q:Q)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B12,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!M$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B12,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!N$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B12,'Parks Cons Cost NPV Calcs'!R:R)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B12,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!N$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B12,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!O$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B12,'Parks Cons Cost NPV Calcs'!S:S)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B12,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!O$8)","v":0}]
[null,{"$f":"'Service Areas'!B105","v":"4"},0,{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B13,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!D$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B13,'Parks Cons Cost NPV Calcs'!H:H)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B13,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!D$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B13,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!E$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B13,'Parks Cons Cost NPV Calcs'!I:I)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B13,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!E$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B13,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!F$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B13,'Parks Cons Cost NPV Calcs'!J:J)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B13,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!F$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B13,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!G$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B13,'Parks Cons Cost NPV Calcs'!K:K)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B13,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!G$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B13,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!H$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B13,'Parks Cons Cost NPV Calcs'!L:L)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B13,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!H$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B13,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!I$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B13,'Parks Cons Cost NPV Calcs'!M:M)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B13,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!I$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B13,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!J$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B13,'Parks Cons Cost NPV Calcs'!N:N)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B13,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!J$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B13,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!K$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B13,'Parks Cons Cost NPV Calcs'!O:O)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B13,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!K$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B13,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!L$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B13,'Parks Cons Cost NPV Calcs'!P:P)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B13,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!L$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B13,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!M$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B13,'Parks Cons Cost NPV Calcs'!Q:Q)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B13,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!M$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B13,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!N$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B13,'Parks Cons Cost NPV Calcs'!R:R)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B13,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!N$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B13,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!O$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B13,'Parks Cons Cost NPV Calcs'!S:S)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B13,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!O$8)","v":0}]
[null,{"$f":"'Service Areas'!B106","v":"5"},0,{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B14,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!D$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B14,'Parks Cons Cost NPV Calcs'!H:H)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B14,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!D$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B14,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!E$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B14,'Parks Cons Cost NPV Calcs'!I:I)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B14,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!E$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B14,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!F$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B14,'Parks Cons Cost NPV Calcs'!J:J)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B14,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!F$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B14,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!G$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B14,'Parks Cons Cost NPV Calcs'!K:K)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B14,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!G$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B14,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!H$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B14,'Parks Cons Cost NPV Calcs'!L:L)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B14,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!H$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B14,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!I$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B14,'Parks Cons Cost NPV Calcs'!M:M)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B14,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!I$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B14,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!J$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B14,'Parks Cons Cost NPV Calcs'!N:N)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B14,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!J$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B14,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!K$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B14,'Parks Cons Cost NPV Calcs'!O:O)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B14,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!K$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B14,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!L$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B14,'Parks Cons Cost NPV Calcs'!P:P)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B14,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!L$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B14,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!M$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B14,'Parks Cons Cost NPV Calcs'!Q:Q)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B14,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!M$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B14,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!N$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B14,'Parks Cons Cost NPV Calcs'!R:R)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B14,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!N$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B14,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!O$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B14,'Parks Cons Cost NPV Calcs'!S:S)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B14,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!O$8)","v":0}]
[null,{"$f":"'Service Areas'!B107","v":"6"},0,{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B15,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!D$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B15,'Parks Cons Cost NPV Calcs'!H:H)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B15,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!D$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B15,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!E$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B15,'Parks Cons Cost NPV Calcs'!I:I)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B15,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!E$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B15,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!F$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B15,'Parks Cons Cost NPV Calcs'!J:J)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B15,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!F$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B15,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!G$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B15,'Parks Cons Cost NPV Calcs'!K:K)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B15,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!G$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B15,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!H$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B15,'Parks Cons Cost NPV Calcs'!L:L)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B15,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!H$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B15,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!I$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B15,'Parks Cons Cost NPV Calcs'!M:M)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B15,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!I$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B15,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!J$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B15,'Parks Cons Cost NPV Calcs'!N:N)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B15,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!J$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B15,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!K$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B15,'Parks Cons Cost NPV Calcs'!O:O)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B15,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!K$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B15,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!L$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B15,'Parks Cons Cost NPV Calcs'!P:P)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B15,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!L$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B15,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!M$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B15,'Parks Cons Cost NPV Calcs'!Q:Q)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B15,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!M$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B15,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!N$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B15,'Parks Cons Cost NPV Calcs'!R:R)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B15,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!N$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B15,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!O$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B15,'Parks Cons Cost NPV Calcs'!S:S)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B15,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!O$8)","v":0}]
[null,{"$f":"'Service Areas'!B108","v":"Citywide"},34275483.963643029,{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B16,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!D$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B16,'Parks Cons Cost NPV Calcs'!H:H)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B16,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!D$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B16,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!E$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B16,'Parks Cons Cost NPV Calcs'!I:I)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B16,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!E$8)","v":0},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B16,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!F$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B16,'Parks Cons Cost NPV Calcs'!J:J)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B16,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!F$8)","v":32614.353927750588},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B16,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!G$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B16,'Parks Cons Cost NPV Calcs'!K:K)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B16,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!G$8)","v":383027.84014971077},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B16,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!H$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B16,'Parks Cons Cost NPV Calcs'!L:L)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B16,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!H$8)","v":1217672.2675577155},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B16,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!I$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B16,'Parks Cons Cost NPV Calcs'!M:M)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B16,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!I$8)","v":14087332.56443394},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B16,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!J$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B16,'Parks Cons Cost NPV Calcs'!N:N)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B16,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!J$8)","v":11425914.799602447},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B16,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!K$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B16,'Parks Cons Cost NPV Calcs'!O:O)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B16,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!K$8)","v":3504815.8524706853},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B16,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!L$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B16,'Parks Cons Cost NPV Calcs'!P:P)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B16,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!L$8)","v":6472370.7718672734},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B16,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!M$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B16,'Parks Cons Cost NPV Calcs'!Q:Q)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B16,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!M$8)","v":6702960.3495592792},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B16,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!N$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B16,'Parks Cons Cost NPV Calcs'!R:R)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B16,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!N$8)","v":4656581.0061188843},{"$f":"SUMIFS('Parks - Future Infrastructure'!$AC:$AC,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B16,'Parks - Future Infrastructure'!$L:$L,'Parks Summary Expenditure'!O$8)+SUMIF('Parks Cons Cost NPV Calcs'!$C:$C,'Parks Summary Expenditure'!$B16,'Parks Cons Cost NPV Calcs'!S:S)-SUMIFS('Parks - Future Infrastructure'!$AF:$AF,'Parks - Future Infrastructure'!$G:$G,'Parks Summary Expenditure'!$B16,'Parks - Future Infrastructure'!$O:$O,'Parks Summary Expenditure'!O$8)","v":9809391.6062606573}]

{"sheet":"Parks Rev - Average","index":76,"n_rows":16,"n_cols":15,"rows_kept":16,"cut":false,"hidden":true,"merged":[[7,2,8,2]]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Parks Rev - Average"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"All values as at Construction or Revenue Year"]
[null,"Year","NPV",{"$f":"Park_MSY","v":2016},{"$f":"D8+1","v":2017},{"$f":"E8+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027]
[null,"Period",null,{"$f":"D8-Park_MSY","v":0},1,2,3,4,5,6,7,8,9,10,11]
[null,{"$f":"'Service Areas'!B102","v":"1"},{"$f":"NPV(Park_ADR,E10:WF10)","v":375273.99991428951},{"$f":"'Annualised Parks Demand'!E9*('Parks Servicing Cost'!$C9*((1+Park_CE)^'Parks Summary Expenditure'!D$9))","v":5591813.3829459436},{"$f":"'Annualised Parks Demand'!F9*('Parks Servicing Cost'!$C9*((1+Park_CE)^'Parks Summary Expenditure'!E$9))","v":45064.681553394417},{"$f":"'Annualised Parks Demand'!G9*('Parks Servicing Cost'!$C9*((1+Park_CE)^'Parks Summary Expenditure'!F$9))","v":46132.714506209195},{"$f":"'Annualised Parks Demand'!H9*('Parks Servicing Cost'!$C9*((1+Park_CE)^'Parks Summary Expenditure'!G$9))","v":47226.059840007045},{"$f":"'Annualised Parks Demand'!I9*('Parks Servicing Cost'!$C9*((1+Park_CE)^'Parks Summary Expenditure'!H$9))","v":48345.317458214515},{"$f":"'Annualised Parks Demand'!J9*('Parks Servicing Cost'!$C9*((1+Park_CE)^'Parks Summary Expenditure'!I$9))","v":49491.101481974925},{"$f":"'Annualised Parks Demand'!K9*('Parks Servicing Cost'!$C9*((1+Park_CE)^'Parks Summary Expenditure'!J$9))","v":59189.631958033526},{"$f":"'Annualised Parks Demand'!L9*('Parks Servicing Cost'!$C9*((1+Park_CE)^'Parks Summary Expenditure'!K$9))","v":60592.426235440456},{"$f":"'Annualised Parks Demand'!M9*('Parks Servicing Cost'!$C9*((1+Park_CE)^'Parks Summary Expenditure'!L$9))","v":62028.466737218849},{"$f":"'Annualised Parks Demand'!N9*('Parks Servicing Cost'!$C9*((1+Park_CE)^'Parks Summary Expenditure'!M$9))","v":63498.541398892521},{"$f":"'Annualised Parks Demand'!O9*('Parks Servicing Cost'!$C9*((1+Park_CE)^'Parks Summary Expenditure'!N$9))","v":65003.456830044655},{"$f":"'Annualised Parks Demand'!P9*('Parks Servicing Cost'!$C9*((1+Park_CE)^'Parks Summary Expenditure'!O$9))","v":25223.446806550353}]
[null,{"$f":"'Service Areas'!B103","v":"2"},176726.0135093439,{"$f":"'Annualised Parks Demand'!E10*('Parks Servicing Cost'!$C10*((1+Park_CE)^'Parks Summary Expenditure'!D$9))","v":2951841.9896477056},{"$f":"'Annualised Parks Demand'!F10*('Parks Servicing Cost'!$C10*((1+Park_CE)^'Parks Summary Expenditure'!E$9))","v":18025.611912610482},{"$f":"'Annualised Parks Demand'!G10*('Parks Servicing Cost'!$C10*((1+Park_CE)^'Parks Summary Expenditure'!F$9))","v":18452.818914938718},{"$f":"'Annualised Parks Demand'!H10*('Parks Servicing Cost'!$C10*((1+Park_CE)^'Parks Summary Expenditure'!G$9))","v":18890.150723223418},{"$f":"'Annualised Parks Demand'!I10*('Parks Servicing Cost'!$C10*((1+Park_CE)^'Parks Summary Expenditure'!H$9))","v":19337.84729536315},{"$f":"'Annualised Parks Demand'!J10*('Parks Servicing Cost'!$C10*((1+Park_CE)^'Parks Summary Expenditure'!I$9))","v":19796.15427626394},{"$f":"'Annualised Parks Demand'!K10*('Parks Servicing Cost'!$C10*((1+Park_CE)^'Parks Summary Expenditure'!J$9))","v":30752.005924557332},{"$f":"'Annualised Parks Demand'!L10*('Parks Servicing Cost'!$C10*((1+Park_CE)^'Parks Summary Expenditure'!K$9))","v":31480.828464969345},{"$f":"'Annualised Parks Demand'!M10*('Parks Servicing Cost'!$C10*((1+Park_CE)^'Parks Summary Expenditure'!L$9))","v":32226.924099588392},{"$f":"'Annualised Parks Demand'!N10*('Parks Servicing Cost'!$C10*((1+Park_CE)^'Parks Summary Expenditure'!M$9))","v":32990.702200749387},{"$f":"'Annualised Parks Demand'!O10*('Parks Servicing Cost'!$C10*((1+Park_CE)^'Parks Summary Expenditure'!N$9))","v":33772.581842907144},{"$f":"'Annualised Parks Demand'!P10*('Parks Servicing Cost'!$C10*((1+Park_CE)^'Parks Summary Expenditure'!O$9))","v":23127.546008106834}]
[null,{"$f":"'Service Areas'!B104","v":"3"},756044.07415589865,{"$f":"'Annualised Parks Demand'!E11*('Parks Servicing Cost'!$C11*((1+Park_CE)^'Parks Summary Expenditure'!D$9))","v":5790761.5693088798},{"$f":"'Annualised Parks Demand'!F11*('Parks Servicing Cost'!$C11*((1+Park_CE)^'Parks Summary Expenditure'!E$9))","v":96896.184323356109},{"$f":"'Annualised Parks Demand'!G11*('Parks Servicing Cost'!$C11*((1+Park_CE)^'Parks Summary Expenditure'!F$9))","v":99192.623891819647},{"$f":"'Annualised Parks Demand'!H11*('Parks Servicing Cost'!$C11*((1+Park_CE)^'Parks Summary Expenditure'!G$9))","v":101543.48907805477},{"$f":"'Annualised Parks Demand'!I11*('Parks Servicing Cost'!$C11*((1+Park_CE)^'Parks Summary Expenditure'!H$9))","v":103950.06976920573},{"$f":"'Annualised Parks Demand'!J11*('Parks Servicing Cost'!$C11*((1+Park_CE)^'Parks Summary Expenditure'!I$9))","v":106413.68642273592},{"$f":"'Annualised Parks Demand'!K11*('Parks Servicing Cost'!$C11*((1+Park_CE)^'Parks Summary Expenditure'!J$9))","v":105867.92699728326},{"$f":"'Annualised Parks Demand'!L11*('Parks Servicing Cost'!$C11*((1+Park_CE)^'Parks Summary Expenditure'!K$9))","v":108376.99686711888},{"$f":"'Annualised Parks Demand'!M11*('Parks Servicing Cost'!$C11*((1+Park_CE)^'Parks Summary Expenditure'!L$9))","v":110945.53169286961},{"$f":"'Annualised Parks Demand'!N11*('Parks Servicing Cost'!$C11*((1+Park_CE)^'Parks Summary Expenditure'!M$9))","v":113574.94079399062},{"$f":"'Annualised Parks Demand'!O11*('Parks Servicing Cost'!$C11*((1+Park_CE)^'Parks Summary Expenditure'!N$9))","v":116266.66689080822},{"$f":"'Annualised Parks Demand'!P11*('Parks Servicing Cost'!$C11*((1+Park_CE)^'Parks Summary Expenditure'!O$9))","v":80813.359852763548}]
[null,{"$f":"'Service Areas'!B105","v":"4"},1845692.6519301294,{"$f":"'Annualised Parks Demand'!E12*('Parks Servicing Cost'!$C12*((1+Park_CE)^'Parks Summary Expenditure'!D$9))","v":11720525.858986037},{"$f":"'Annualised Parks Demand'!F12*('Parks Servicing Cost'!$C12*((1+Park_CE)^'Parks Summary Expenditure'!E$9))","v":217735.75446552344},{"$f":"'Annualised Parks Demand'!G12*('Parks Servicing Cost'!$C12*((1+Park_CE)^'Parks Summary Expenditure'!F$9))","v":222896.09184635637},{"$f":"'Annualised Parks Demand'!H12*('Parks Servicing Cost'!$C12*((1+Park_CE)^'Parks Summary Expenditure'!G$9))","v":228178.729223117},{"$f":"'Annualised Parks Demand'!I12*('Parks Servicing Cost'!$C12*((1+Park_CE)^'Parks Summary Expenditure'!H$9))","v":233586.56510570287},{"$f":"'Annualised Parks Demand'!J12*('Parks Servicing Cost'!$C12*((1+Park_CE)^'Parks Summary Expenditure'!I$9))","v":239122.56669870805},{"$f":"'Annualised Parks Demand'!K12*('Parks Servicing Cost'!$C12*((1+Park_CE)^'Parks Summary Expenditure'!J$9))","v":290251.55327946012},{"$f":"'Annualised Parks Demand'!L12*('Parks Servicing Cost'!$C12*((1+Park_CE)^'Parks Summary Expenditure'!K$9))","v":297130.51509218552},{"$f":"'Annualised Parks Demand'!M12*('Parks Servicing Cost'!$C12*((1+Park_CE)^'Parks Summary Expenditure'!L$9))","v":304172.50829986815},{"$f":"'Annualised Parks Demand'!N12*('Parks Servicing Cost'!$C12*((1+Park_CE)^'Parks Summary Expenditure'!M$9))","v":311381.39674657729},{"$f":"'Annualised Parks Demand'!O12*('Parks Servicing Cost'!$C12*((1+Park_CE)^'Parks Summary Expenditure'!N$9))","v":318761.13584946888},{"$f":"'Annualised Parks Demand'!P12*('Parks Servicing Cost'!$C12*((1+Park_CE)^'Parks Summary Expenditure'!O$9))","v":166368.50770875518}]
[null,{"$f":"'Service Areas'!B106","v":"5"},38451.038884335903,{"$f":"'Annualised Parks Demand'!E13*('Parks Servicing Cost'!$C13*((1+Park_CE)^'Parks Summary Expenditure'!D$9))","v":360061.60174763273},{"$f":"'Annualised Parks Demand'!F13*('Parks Servicing Cost'!$C13*((1+Park_CE)^'Parks Summary Expenditure'!E$9))","v":7539.2331663566347},{"$f":"'Annualised Parks Demand'!G13*('Parks Servicing Cost'!$C13*((1+Park_CE)^'Parks Summary Expenditure'!F$9))","v":7717.9129923992859},{"$f":"'Annualised Parks Demand'!H13*('Parks Servicing Cost'!$C13*((1+Park_CE)^'Parks Summary Expenditure'!G$9))","v":7900.8275303191949},{"$f":"'Annualised Parks Demand'!I13*('Parks Servicing Cost'!$C13*((1+Park_CE)^'Parks Summary Expenditure'!H$9))","v":8088.0771427876707},{"$f":"'Annualised Parks Demand'!J13*('Parks Servicing Cost'!$C13*((1+Park_CE)^'Parks Summary Expenditure'!I$9))","v":8279.7645710718316},{"$f":"'Annualised Parks Demand'!K13*('Parks Servicing Cost'!$C13*((1+Park_CE)^'Parks Summary Expenditure'!J$9))","v":1923.0370880625269},{"$f":"'Annualised Parks Demand'!L13*('Parks Servicing Cost'!$C13*((1+Park_CE)^'Parks Summary Expenditure'!K$9))","v":1968.6130670497064},{"$f":"'Annualised Parks Demand'!M13*('Parks Servicing Cost'!$C13*((1+Park_CE)^'Parks Summary Expenditure'!L$9))","v":2015.269196738685},{"$f":"'Annualised Parks Demand'!N13*('Parks Servicing Cost'!$C13*((1+Park_CE)^'Parks Summary Expenditure'!M$9))","v":2063.0310767014939},{"$f":"'Annualised Parks Demand'!O13*('Parks Servicing Cost'!$C13*((1+Park_CE)^'Parks Summary Expenditure'!N$9))","v":2111.9249132192149},{"$f":"'Annualised Parks Demand'!P13*('Parks Servicing Cost'!$C13*((1+Park_CE)^'Parks Summary Expenditure'!O$9))","v":2173.7274115628934}]
[null,{"$f":"'Service Areas'!B107","v":"6"},1079809.3516381283,{"$f":"'Annualised Parks Demand'!E14*('Parks Servicing Cost'!$C14*((1+Park_CE)^'Parks Summary Expenditure'!D$9))","v":8772410.8969129268},{"$f":"'Annualised Parks Demand'!F14*('Parks Servicing Cost'!$C14*((1+Park_CE)^'Parks Summary Expenditure'!E$9))","v":109215.0943776802},{"$f":"'Annualised Parks Demand'!G14*('Parks Servicing Cost'!$C14*((1+Park_CE)^'Parks Summary Expenditure'!F$9))","v":111803.49211443122},{"$f":"'Annualised Parks Demand'!H14*('Parks Servicing Cost'!$C14*((1+Park_CE)^'Parks Summary Expenditure'!G$9))","v":114453.23487754152},{"$f":"'Annualised Parks Demand'!I14*('Parks Servicing Cost'!$C14*((1+Park_CE)^'Parks Summary Expenditure'!H$9))","v":117165.77654414106},{"$f":"'Annualised Parks Demand'!J14*('Parks Servicing Cost'!$C14*((1+Park_CE)^'Parks Summary Expenditure'!I$9))","v":119942.60544823721},{"$f":"'Annualised Parks Demand'!K14*('Parks Servicing Cost'!$C14*((1+Park_CE)^'Parks Summary Expenditure'!J$9))","v":184488.45441964295},{"$f":"'Annualised Parks Demand'!L14*('Parks Servicing Cost'!$C14*((1+Park_CE)^'Parks Summary Expenditure'!K$9))","v":188860.83078938659},{"$f":"'Annualised Parks Demand'!M14*('Parks Servicing Cost'!$C14*((1+Park_CE)^'Parks Summary Expenditure'!L$9))","v":193336.83247909704},{"$f":"'Annualised Parks Demand'!N14*('Parks Servicing Cost'!$C14*((1+Park_CE)^'Parks Summary Expenditure'!M$9))","v":197918.9154088496},{"$f":"'Annualised Parks Demand'!O14*('Parks Servicing Cost'!$C14*((1+Park_CE)^'Parks Summary Expenditure'!N$9))","v":202609.59370404141},{"$f":"'Annualised Parks Demand'!P14*('Parks Servicing Cost'!$C14*((1+Park_CE)^'Parks Summary Expenditure'!O$9))","v":172260.90504531036}]
[null,{"$f":"'Service Areas'!B108","v":"Citywide"},6590249.3746561985,{"$f":"'Annualised Parks Demand'!E15*('Parks Servicing Cost'!$C15*((1+Park_CE)^'Parks Summary Expenditure'!D$9))","v":61287931.21316725},{"$f":"'Annualised Parks Demand'!F15*('Parks Servicing Cost'!$C15*((1+Park_CE)^'Parks Summary Expenditure'!E$9))","v":796923.2498992671},{"$f":"'Annualised Parks Demand'!G15*('Parks Servicing Cost'!$C15*((1+Park_CE)^'Parks Summary Expenditure'!F$9))","v":815810.33092189196},{"$f":"'Annualised Parks Demand'!H15*('Parks Servicing Cost'!$C15*((1+Park_CE)^'Parks Summary Expenditure'!G$9))","v":835145.03576472856},{"$f":"'Annualised Parks Demand'!I15*('Parks Servicing Cost'!$C15*((1+Park_CE)^'Parks Summary Expenditure'!H$9))","v":854937.97311236535},{"$f":"'Annualised Parks Demand'!J15*('Parks Servicing Cost'!$C15*((1+Park_CE)^'Parks Summary Expenditure'!I$9))","v":875200.0030751155},{"$f":"'Annualised Parks Demand'!K15*('Parks Servicing Cost'!$C15*((1+Park_CE)^'Parks Summary Expenditure'!J$9))","v":1002988.9339473217},{"$f":"'Annualised Parks Demand'!L15*('Parks Servicing Cost'!$C15*((1+Park_CE)^'Parks Summary Expenditure'!K$9))","v":1026759.7716818734},{"$f":"'Annualised Parks Demand'!M15*('Parks Servicing Cost'!$C15*((1+Park_CE)^'Parks Summary Expenditure'!L$9))","v":1051093.9782707337},{"$f":"'Annualised Parks Demand'!N15*('Parks Servicing Cost'!$C15*((1+Park_CE)^'Parks Summary Expenditure'!M$9))","v":1076004.9055557502},{"$f":"'Annualised Parks Demand'!O15*('Parks Servicing Cost'!$C15*((1+Park_CE)^'Parks Summary Expenditure'!N$9))","v":1101506.2218174215},{"$f":"'Annualised Parks Demand'!P15*('Parks Servicing Cost'!$C15*((1+Park_CE)^'Parks Summary Expenditure'!O$9))","v":629088.75496366539}]

{"sheet":"Parks Rev - Marginal","index":77,"n_rows":16,"n_cols":14,"rows_kept":16,"cut":false,"hidden":true,"merged":[[7,2,8,2]]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Parks Rev - Marginal"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"All values as at Construction or Revenue Year"]
[null,"Year","NPV",{"$f":"'Parks Rev - Average'!E8","v":2017},{"$f":"'Parks Rev - Average'!F8","v":2018},{"$f":"'Parks Rev - Average'!G8","v":2019},{"$f":"'Parks Rev - Average'!H8","v":2020},{"$f":"'Parks Rev - Average'!I8","v":2021},{"$f":"'Parks Rev - Average'!J8","v":2022},{"$f":"'Parks Rev - Average'!K8","v":2023},{"$f":"'Parks Rev - Average'!L8","v":2024},{"$f":"'Parks Rev - Average'!M8","v":2025},{"$f":"'Parks Rev - Average'!N8","v":2026},{"$f":"'Parks Rev - Average'!O8","v":2027}]
[null,"Period",null,{"$f":"'Parks Rev - Average'!E9","v":1},{"$f":"'Parks Rev - Average'!F9","v":2},{"$f":"'Parks Rev - Average'!G9","v":3},{"$f":"'Parks Rev - Average'!H9","v":4},{"$f":"'Parks Rev - Average'!I9","v":5},{"$f":"'Parks Rev - Average'!J9","v":6},{"$f":"'Parks Rev - Average'!K9","v":7},{"$f":"'Parks Rev - Average'!L9","v":8},{"$f":"'Parks Rev - Average'!M9","v":9},{"$f":"'Parks Rev - Average'!N9","v":10},{"$f":"'Parks Rev - Average'!O9","v":11}]
[null,{"$f":"'Service Areas'!B102","v":"1"},{"$f":"NPV(Park_ADR,D10:WF10)","v":2430302.2955479082},{"$f":"'Annualised Parks Demand'!F9*('Parks Servicing Cost'!$D9*((1+Park_CE)^'Parks Summary Expenditure'!E$9))","v":291842.22475408338},{"$f":"'Annualised Parks Demand'!G9*('Parks Servicing Cost'!$D9*((1+Park_CE)^'Parks Summary Expenditure'!F$9))","v":298758.88548075076},{"$f":"'Annualised Parks Demand'!H9*('Parks Servicing Cost'!$D9*((1+Park_CE)^'Parks Summary Expenditure'!G$9))","v":305839.47106664907},{"$f":"'Annualised Parks Demand'!I9*('Parks Servicing Cost'!$D9*((1+Park_CE)^'Parks Summary Expenditure'!H$9))","v":313087.8665309241},{"$f":"'Annualised Parks Demand'!J9*('Parks Servicing Cost'!$D9*((1+Park_CE)^'Parks Summary Expenditure'!I$9))","v":320508.04896771174},{"$f":"'Annualised Parks Demand'!K9*('Parks Servicing Cost'!$D9*((1+Park_CE)^'Parks Summary Expenditure'!J$9))","v":383316.45265352505},{"$f":"'Annualised Parks Demand'!L9*('Parks Servicing Cost'!$D9*((1+Park_CE)^'Parks Summary Expenditure'!K$9))","v":392401.05258142349},{"$f":"'Annualised Parks Demand'!M9*('Parks Servicing Cost'!$D9*((1+Park_CE)^'Parks Summary Expenditure'!L$9))","v":401700.95752759319},{"$f":"'Annualised Parks Demand'!N9*('Parks Servicing Cost'!$D9*((1+Park_CE)^'Parks Summary Expenditure'!M$9))","v":411221.27022100746},{"$f":"'Annualised Parks Demand'!O9*('Parks Servicing Cost'!$D9*((1+Park_CE)^'Parks Summary Expenditure'!N$9))","v":420967.21432523488},{"$f":"'Annualised Parks Demand'!P9*('Parks Servicing Cost'!$D9*((1+Park_CE)^'Parks Summary Expenditure'!O$9))","v":163348.91489842249}]
[null,{"$f":"'Service Areas'!B103","v":"2"},1002474.1338814143,{"$f":"'Annualised Parks Demand'!F10*('Parks Servicing Cost'!$D10*((1+Park_CE)^'Parks Summary Expenditure'!E$9))","v":102249.85745418452},{"$f":"'Annualised Parks Demand'!G10*('Parks Servicing Cost'!$D10*((1+Park_CE)^'Parks Summary Expenditure'!F$9))","v":104673.17907584511},{"$f":"'Annualised Parks Demand'!H10*('Parks Servicing Cost'!$D10*((1+Park_CE)^'Parks Summary Expenditure'!G$9))","v":107153.93341994632},{"$f":"'Annualised Parks Demand'!I10*('Parks Servicing Cost'!$D10*((1+Park_CE)^'Parks Summary Expenditure'!H$9))","v":109693.48164199531},{"$f":"'Annualised Parks Demand'!J10*('Parks Servicing Cost'!$D10*((1+Park_CE)^'Parks Summary Expenditure'!I$9))","v":112293.21715691446},{"$f":"'Annualised Parks Demand'!K10*('Parks Servicing Cost'!$D10*((1+Park_CE)^'Parks Summary Expenditure'!J$9))","v":174440.02663878788},{"$f":"'Annualised Parks Demand'!L10*('Parks Servicing Cost'!$D10*((1+Park_CE)^'Parks Summary Expenditure'!K$9))","v":178574.25527012718},{"$f":"'Annualised Parks Demand'!M10*('Parks Servicing Cost'!$D10*((1+Park_CE)^'Parks Summary Expenditure'!L$9))","v":182806.4651200251},{"$f":"'Annualised Parks Demand'!N10*('Parks Servicing Cost'!$D10*((1+Park_CE)^'Parks Summary Expenditure'!M$9))","v":187138.97834337389},{"$f":"'Annualised Parks Demand'!O10*('Parks Servicing Cost'!$D10*((1+Park_CE)^'Parks Summary Expenditure'!N$9))","v":191574.1721301119},{"$f":"'Annualised Parks Demand'!P10*('Parks Servicing Cost'!$D10*((1+Park_CE)^'Parks Summary Expenditure'!O$9))","v":131190.45800268467}]
[null,{"$f":"'Service Areas'!B104","v":"3"},2097467.3853255496,{"$f":"'Annualised Parks Demand'!F11*('Parks Servicing Cost'!$D11*((1+Park_CE)^'Parks Summary Expenditure'!E$9))","v":268815.79173494619},{"$f":"'Annualised Parks Demand'!G11*('Parks Servicing Cost'!$D11*((1+Park_CE)^'Parks Summary Expenditure'!F$9))","v":275186.72599906445},{"$f":"'Annualised Parks Demand'!H11*('Parks Servicing Cost'!$D11*((1+Park_CE)^'Parks Summary Expenditure'!G$9))","v":281708.65140523942},{"$f":"'Annualised Parks Demand'!I11*('Parks Servicing Cost'!$D11*((1+Park_CE)^'Parks Summary Expenditure'!H$9))","v":288385.14644354658},{"$f":"'Annualised Parks Demand'!J11*('Parks Servicing Cost'!$D11*((1+Park_CE)^'Parks Summary Expenditure'!I$9))","v":295219.87441425864},{"$f":"'Annualised Parks Demand'!K11*('Parks Servicing Cost'!$D11*((1+Park_CE)^'Parks Summary Expenditure'!J$9))","v":293705.79258457298},{"$f":"'Annualised Parks Demand'!L11*('Parks Servicing Cost'!$D11*((1+Park_CE)^'Parks Summary Expenditure'!K$9))","v":300666.61986882746},{"$f":"'Annualised Parks Demand'!M11*('Parks Servicing Cost'!$D11*((1+Park_CE)^'Parks Summary Expenditure'!L$9))","v":307792.41875971865},{"$f":"'Annualised Parks Demand'!N11*('Parks Servicing Cost'!$D11*((1+Park_CE)^'Parks Summary Expenditure'!M$9))","v":315087.09908432397},{"$f":"'Annualised Parks Demand'!O11*('Parks Servicing Cost'!$D11*((1+Park_CE)^'Parks Summary Expenditure'!N$9))","v":322554.6633326225},{"$f":"'Annualised Parks Demand'!P11*('Parks Servicing Cost'!$D11*((1+Park_CE)^'Parks Summary Expenditure'!O$9))","v":224197.75828412431}]
[null,{"$f":"'Service Areas'!B105","v":"4"},10419235.358007416,{"$f":"'Annualised Parks Demand'!F12*('Parks Servicing Cost'!$D12*((1+Park_CE)^'Parks Summary Expenditure'!E$9))","v":1229153.7647165563},{"$f":"'Annualised Parks Demand'!G12*('Parks Servicing Cost'!$D12*((1+Park_CE)^'Parks Summary Expenditure'!F$9))","v":1258284.7089403388},{"$f":"'Annualised Parks Demand'!H12*('Parks Servicing Cost'!$D12*((1+Park_CE)^'Parks Summary Expenditure'!G$9))","v":1288106.0565422359},{"$f":"'Annualised Parks Demand'!I12*('Parks Servicing Cost'!$D12*((1+Park_CE)^'Parks Summary Expenditure'!H$9))","v":1318634.170082276},{"$f":"'Annualised Parks Demand'!J12*('Parks Servicing Cost'!$D12*((1+Park_CE)^'Parks Summary Expenditure'!I$9))","v":1349885.7999132259},{"$f":"'Annualised Parks Demand'!K12*('Parks Servicing Cost'!$D12*((1+Park_CE)^'Parks Summary Expenditure'!J$9))","v":1638517.2490573521},{"$f":"'Annualised Parks Demand'!L12*('Parks Servicing Cost'!$D12*((1+Park_CE)^'Parks Summary Expenditure'!K$9))","v":1677350.1078600239},{"$f":"'Annualised Parks Demand'!M12*('Parks Servicing Cost'!$D12*((1+Park_CE)^'Parks Summary Expenditure'!L$9))","v":1717103.3054162941},{"$f":"'Annualised Parks Demand'!N12*('Parks Servicing Cost'!$D12*((1+Park_CE)^'Parks Summary Expenditure'!M$9))","v":1757798.653754673},{"$f":"'Annualised Parks Demand'!O12*('Parks Servicing Cost'!$D12*((1+Park_CE)^'Parks Summary Expenditure'!N$9))","v":1799458.481848646},{"$f":"'Annualised Parks Demand'!P12*('Parks Servicing Cost'!$D12*((1+Park_CE)^'Parks Summary Expenditure'!O$9))","v":939177.29810825107}]
[null,{"$f":"'Service Areas'!B106","v":"5"},162086.63548615485,{"$f":"'Annualised Parks Demand'!F13*('Parks Servicing Cost'!$D13*((1+Park_CE)^'Parks Summary Expenditure'!E$9))","v":31780.908228677177},{"$f":"'Annualised Parks Demand'!G13*('Parks Servicing Cost'!$D13*((1+Park_CE)^'Parks Summary Expenditure'!F$9))","v":32534.115753696831},{"$f":"'Annualised Parks Demand'!H13*('Parks Servicing Cost'!$D13*((1+Park_CE)^'Parks Summary Expenditure'!G$9))","v":33305.174297059639},{"$f":"'Annualised Parks Demand'!I13*('Parks Servicing Cost'!$D13*((1+Park_CE)^'Parks Summary Expenditure'!H$9))","v":34094.506927899572},{"$f":"'Annualised Parks Demand'!J13*('Parks Servicing Cost'!$D13*((1+Park_CE)^'Parks Summary Expenditure'!I$9))","v":34902.546742091188},{"$f":"'Annualised Parks Demand'!K13*('Parks Servicing Cost'!$D13*((1+Park_CE)^'Parks Summary Expenditure'!J$9))","v":8106.3768512669913},{"$f":"'Annualised Parks Demand'!L13*('Parks Servicing Cost'!$D13*((1+Park_CE)^'Parks Summary Expenditure'!K$9))","v":8298.4979826424315},{"$f":"'Annualised Parks Demand'!M13*('Parks Servicing Cost'!$D13*((1+Park_CE)^'Parks Summary Expenditure'!L$9))","v":8495.1723848306374},{"$f":"'Annualised Parks Demand'!N13*('Parks Servicing Cost'!$D13*((1+Park_CE)^'Parks Summary Expenditure'!M$9))","v":8696.507970351553},{"$f":"'Annualised Parks Demand'!O13*('Parks Servicing Cost'!$D13*((1+Park_CE)^'Parks Summary Expenditure'!N$9))","v":8902.6152092484463},{"$f":"'Annualised Parks Demand'!P13*('Parks Servicing Cost'!$D13*((1+Park_CE)^'Parks Summary Expenditure'!O$9))","v":9163.1376635649231}]
[null,{"$f":"'Service Areas'!B107","v":"6"},8358349.7264598031,{"$f":"'Annualised Parks Demand'!F14*('Parks Servicing Cost'!$D14*((1+Park_CE)^'Parks Summary Expenditure'!E$9))","v":845388.07969398564},{"$f":"'Annualised Parks Demand'!G14*('Parks Servicing Cost'!$D14*((1+Park_CE)^'Parks Summary Expenditure'!F$9))","v":865423.77718273306},{"$f":"'Annualised Parks Demand'!H14*('Parks Servicing Cost'!$D14*((1+Park_CE)^'Parks Summary Expenditure'!G$9))","v":885934.32070195035},{"$f":"'Annualised Parks Demand'!I14*('Parks Servicing Cost'!$D14*((1+Park_CE)^'Parks Summary Expenditure'!H$9))","v":906930.9641026007},{"$f":"'Annualised Parks Demand'!J14*('Parks Servicing Cost'!$D14*((1+Park_CE)^'Parks Summary Expenditure'!I$9))","v":928425.22795183235},{"$f":"'Annualised Parks Demand'!K14*('Parks Servicing Cost'!$D14*((1+Park_CE)^'Parks Summary Expenditure'!J$9))","v":1428047.4791166508},{"$f":"'Annualised Parks Demand'!L14*('Parks Servicing Cost'!$D14*((1+Park_CE)^'Parks Summary Expenditure'!K$9))","v":1461892.2043717008},{"$f":"'Annualised Parks Demand'!M14*('Parks Servicing Cost'!$D14*((1+Park_CE)^'Parks Summary Expenditure'!L$9))","v":1496539.0496153254},{"$f":"'Annualised Parks Demand'!N14*('Parks Servicing Cost'!$D14*((1+Park_CE)^'Parks Summary Expenditure'!M$9))","v":1532007.0250911932},{"$f":"'Annualised Parks Demand'!O14*('Parks Servicing Cost'!$D14*((1+Park_CE)^'Parks Summary Expenditure'!N$9))","v":1568315.5915858706},{"$f":"'Annualised Parks Demand'!P14*('Parks Servicing Cost'!$D14*((1+Park_CE)^'Parks Summary Expenditure'!O$9))","v":1333399.1656776348}]
[null,{"$f":"'Service Areas'!B108","v":"Citywide"},45760907.144973025,{"$f":"'Annualised Parks Demand'!F15*('Parks Servicing Cost'!$D15*((1+Park_CE)^'Parks Summary Expenditure'!E$9))","v":5533619.2558286851},{"$f":"'Annualised Parks Demand'!G15*('Parks Servicing Cost'!$D15*((1+Park_CE)^'Parks Summary Expenditure'!F$9))","v":5664766.0321919108},{"$f":"'Annualised Parks Demand'!H15*('Parks Servicing Cost'!$D15*((1+Park_CE)^'Parks Summary Expenditure'!G$9))","v":5799020.9871547725},{"$f":"'Annualised Parks Demand'!I15*('Parks Servicing Cost'!$D15*((1+Park_CE)^'Parks Summary Expenditure'!H$9))","v":5936457.7845504303},{"$f":"'Annualised Parks Demand'!J15*('Parks Servicing Cost'!$D15*((1+Park_CE)^'Parks Summary Expenditure'!I$9))","v":6077151.8340441845},{"$f":"'Annualised Parks Demand'!K15*('Parks Servicing Cost'!$D15*((1+Park_CE)^'Parks Summary Expenditure'!J$9))","v":6964483.5672387993},{"$f":"'Annualised Parks Demand'!L15*('Parks Servicing Cost'!$D15*((1+Park_CE)^'Parks Summary Expenditure'!K$9))","v":7129541.8277823599},{"$f":"'Annualised Parks Demand'!M15*('Parks Servicing Cost'!$D15*((1+Park_CE)^'Parks Summary Expenditure'!L$9))","v":7298511.9691008022},{"$f":"'Annualised Parks Demand'!N15*('Parks Servicing Cost'!$D15*((1+Park_CE)^'Parks Summary Expenditure'!M$9))","v":7471486.7027684906},{"$f":"'Annualised Parks Demand'!O15*('Parks Servicing Cost'!$D15*((1+Park_CE)^'Parks Summary Expenditure'!N$9))","v":7648560.9376241053},{"$f":"'Annualised Parks Demand'!P15*('Parks Servicing Cost'!$D15*((1+Park_CE)^'Parks Summary Expenditure'!O$9))","v":4368221.9693455501}]

{"sheet":"Parks - Schedule of Works Table","index":78,"n_rows":287,"n_cols":7,"rows_kept":287,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Parks - Schedule of Works Table"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"Table SC3.2:5—Parks and community facilities network schedule of works"]
[null,"Column 1","Column 2","Column 3","Column 4","Column 5","Column 6"]
[null,"Item ID","Map Sheet Number","Description","Infrastructure Type","Estimated timing","Establishment Cost"]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O10,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B10=\"\",\"\",'Parks - Future Infrastructure'!B10)","v":"5001"},{"$f":"IF(B10=\"\",\"\",'Parks - Future Infrastructure'!C10)","v":""},{"$f":"IF(B10=\"\",\"\",'Parks - Future Infrastructure'!F10)","v":"ALEXANDRA HILLS - ACKWORTH PLACE PARK UPGRADE"},{"$f":"IF(B10=\"\",\"\",'Parks - Future Infrastructure'!D10)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O10='Parks - Future Infrastructure'!N10,'Parks - Future Infrastructure'!O10,'Parks - Future Infrastructure'!O10&\" - \"&'Parks - Future Infrastructure'!N10)","v":2031},{"$f":"IF(B10=\"\",\"\",'Parks - Future Infrastructure'!Z10)","v":14159}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O11,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B11=\"\",\"\",'Parks - Future Infrastructure'!B11)","v":"5003"},{"$f":"IF(B11=\"\",\"\",'Parks - Future Infrastructure'!C11)","v":""},{"$f":"IF(B11=\"\",\"\",'Parks - Future Infrastructure'!F11)","v":"WELLINGTON POINT - ALLENBY ROAD PARK UPGRADE"},{"$f":"IF(B11=\"\",\"\",'Parks - Future Infrastructure'!D11)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O11='Parks - Future Infrastructure'!N11,'Parks - Future Infrastructure'!O11,'Parks - Future Infrastructure'!O11&\" - \"&'Parks - Future Infrastructure'!N11)","v":2031},{"$f":"IF(B11=\"\",\"\",'Parks - Future Infrastructure'!Z11)","v":181230}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O12,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B12=\"\",\"\",'Parks - Future Infrastructure'!B12)","v":"5005"},{"$f":"IF(B12=\"\",\"\",'Parks - Future Infrastructure'!C12)","v":""},{"$f":"IF(B12=\"\",\"\",'Parks - Future Infrastructure'!F12)","v":"ALEXANDRA HILLS - BABIANA STREET PARK UPGRADE"},{"$f":"IF(B12=\"\",\"\",'Parks - Future Infrastructure'!D12)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O12='Parks - Future Infrastructure'!N12,'Parks - Future Infrastructure'!O12,'Parks - Future Infrastructure'!O12&\" - \"&'Parks - Future Infrastructure'!N12)","v":2027},{"$f":"IF(B12=\"\",\"\",'Parks - Future Infrastructure'!Z12)","v":44600}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O13,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B13=\"\",\"\",'Parks - Future Infrastructure'!B13)","v":"5006"},{"$f":"IF(B13=\"\",\"\",'Parks - Future Infrastructure'!C13)","v":""},{"$f":"IF(B13=\"\",\"\",'Parks - Future Infrastructure'!F13)","v":"ALEXANDRA HILLS - BELLINI COURT PARK UPGRADE"},{"$f":"IF(B13=\"\",\"\",'Parks - Future Infrastructure'!D13)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O13='Parks - Future Infrastructure'!N13,'Parks - Future Infrastructure'!O13,'Parks - Future Infrastructure'!O13&\" - \"&'Parks - Future Infrastructure'!N13)","v":2031},{"$f":"IF(B13=\"\",\"\",'Parks - Future Infrastructure'!Z13)","v":18406}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O14,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B14=\"\",\"\",'Parks - Future Infrastructure'!B14)","v":"5008"},{"$f":"IF(B14=\"\",\"\",'Parks - Future Infrastructure'!C14)","v":""},{"$f":"IF(B14=\"\",\"\",'Parks - Future Infrastructure'!F14)","v":"ALEXANDRA HILLS - BURWOOD ROAD PARK UPGRADE"},{"$f":"IF(B14=\"\",\"\",'Parks - Future Infrastructure'!D14)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O14='Parks - Future Infrastructure'!N14,'Parks - Future Infrastructure'!O14,'Parks - Future Infrastructure'!O14&\" - \"&'Parks - Future Infrastructure'!N14)","v":2031},{"$f":"IF(B14=\"\",\"\",'Parks - Future Infrastructure'!Z14)","v":18406}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O15,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B15=\"\",\"\",'Parks - Future Infrastructure'!B15)","v":"5010"},{"$f":"IF(B15=\"\",\"\",'Parks - Future Infrastructure'!C15)","v":""},{"$f":"IF(B15=\"\",\"\",'Parks - Future Infrastructure'!F15)","v":"ALEXANDRA HILLS - CHIPPING DRIVE PARK UPGRADE"},{"$f":"IF(B15=\"\",\"\",'Parks - Future Infrastructure'!D15)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O15='Parks - Future Infrastructure'!N15,'Parks - Future Infrastructure'!O15,'Parks - Future Infrastructure'!O15&\" - \"&'Parks - Future Infrastructure'!N15)","v":2031},{"$f":"IF(B15=\"\",\"\",'Parks - Future Infrastructure'!Z15)","v":48847}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O16,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B16=\"\",\"\",'Parks - Future Infrastructure'!B16)","v":"5011"},{"$f":"IF(B16=\"\",\"\",'Parks - Future Infrastructure'!C16)","v":""},{"$f":"IF(B16=\"\",\"\",'Parks - Future Infrastructure'!F16)","v":"ALEXANDRA HILLS - CROTONA ROAD EAST PARK UPGRADE"},{"$f":"IF(B16=\"\",\"\",'Parks - Future Infrastructure'!D16)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O16='Parks - Future Infrastructure'!N16,'Parks - Future Infrastructure'!O16,'Parks - Future Infrastructure'!O16&\" - \"&'Parks - Future Infrastructure'!N16)","v":2031},{"$f":"IF(B16=\"\",\"\",'Parks - Future Infrastructure'!Z16)","v":60174}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O17,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B17=\"\",\"\",'Parks - Future Infrastructure'!B17)","v":"5020"},{"$f":"IF(B17=\"\",\"\",'Parks - Future Infrastructure'!C17)","v":""},{"$f":"IF(B17=\"\",\"\",'Parks - Future Infrastructure'!F17)","v":"ALEXANDRA HILLS - COOLNWYNPIN CREEK CORRIDOR - GLOVER CROTONA LINK UPGRADE"},{"$f":"IF(B17=\"\",\"\",'Parks - Future Infrastructure'!D17)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O17='Parks - Future Infrastructure'!N17,'Parks - Future Infrastructure'!O17,'Parks - Future Infrastructure'!O17&\" - \"&'Parks - Future Infrastructure'!N17)","v":2031},{"$f":"IF(B17=\"\",\"\",'Parks - Future Infrastructure'!Z17)","v":241405}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O18,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B18=\"\",\"\",'Parks - Future Infrastructure'!B18)","v":"5021"},{"$f":"IF(B18=\"\",\"\",'Parks - Future Infrastructure'!C18)","v":""},{"$f":"IF(B18=\"\",\"\",'Parks - Future Infrastructure'!F18)","v":"ALEXANDRA HILLS - GLOVER DRIVE PARK UPGRADE"},{"$f":"IF(B18=\"\",\"\",'Parks - Future Infrastructure'!D18)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O18='Parks - Future Infrastructure'!N18,'Parks - Future Infrastructure'!O18,'Parks - Future Infrastructure'!O18&\" - \"&'Parks - Future Infrastructure'!N18)","v":2031},{"$f":"IF(B18=\"\",\"\",'Parks - Future Infrastructure'!Z18)","v":14159}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O19,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B19=\"\",\"\",'Parks - Future Infrastructure'!B19)","v":"5023"},{"$f":"IF(B19=\"\",\"\",'Parks - Future Infrastructure'!C19)","v":""},{"$f":"IF(B19=\"\",\"\",'Parks - Future Infrastructure'!F19)","v":"ALEXANDRA HILLS - HANOVER DRIVE PARK UPGRADE"},{"$f":"IF(B19=\"\",\"\",'Parks - Future Infrastructure'!D19)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O19='Parks - Future Infrastructure'!N19,'Parks - Future Infrastructure'!O19,'Parks - Future Infrastructure'!O19&\" - \"&'Parks - Future Infrastructure'!N19)","v":2031},{"$f":"IF(B19=\"\",\"\",'Parks - Future Infrastructure'!Z19)","v":714303}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O20,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B20=\"\",\"\",'Parks - Future Infrastructure'!B20)","v":"5024"},{"$f":"IF(B20=\"\",\"\",'Parks - Future Infrastructure'!C20)","v":""},{"$f":"IF(B20=\"\",\"\",'Parks - Future Infrastructure'!F20)","v":"ALEXANDRA HILLS - HEFFERNAN ROAD PARK UPGRADE"},{"$f":"IF(B20=\"\",\"\",'Parks - Future Infrastructure'!D20)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O20='Parks - Future Infrastructure'!N20,'Parks - Future Infrastructure'!O20,'Parks - Future Infrastructure'!O20&\" - \"&'Parks - Future Infrastructure'!N20)","v":2031},{"$f":"IF(B20=\"\",\"\",'Parks - Future Infrastructure'!Z20)","v":193265}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O21,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B21=\"\",\"\",'Parks - Future Infrastructure'!B21)","v":"5025"},{"$f":"IF(B21=\"\",\"\",'Parks - Future Infrastructure'!C21)","v":""},{"$f":"IF(B21=\"\",\"\",'Parks - Future Infrastructure'!F21)","v":"ALEXANDRA HILLS - HYDE COURT PARK UPGRADE"},{"$f":"IF(B21=\"\",\"\",'Parks - Future Infrastructure'!D21)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O21='Parks - Future Infrastructure'!N21,'Parks - Future Infrastructure'!O21,'Parks - Future Infrastructure'!O21&\" - \"&'Parks - Future Infrastructure'!N21)","v":2027},{"$f":"IF(B21=\"\",\"\",'Parks - Future Infrastructure'!Z21)","v":4248}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O22,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B22=\"\",\"\",'Parks - Future Infrastructure'!B22)","v":"5027"},{"$f":"IF(B22=\"\",\"\",'Parks - Future Infrastructure'!C22)","v":""},{"$f":"IF(B22=\"\",\"\",'Parks - Future Infrastructure'!F22)","v":"ALEXANDRA HILLS - JASPER STREET PARK UPGRADE"},{"$f":"IF(B22=\"\",\"\",'Parks - Future Infrastructure'!D22)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O22='Parks - Future Infrastructure'!N22,'Parks - Future Infrastructure'!O22,'Parks - Future Infrastructure'!O22&\" - \"&'Parks - Future Infrastructure'!N22)","v":2031},{"$f":"IF(B22=\"\",\"\",'Parks - Future Infrastructure'!Z22)","v":123180}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O23,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B23=\"\",\"\",'Parks - Future Infrastructure'!B23)","v":"5032"},{"$f":"IF(B23=\"\",\"\",'Parks - Future Infrastructure'!C23)","v":""},{"$f":"IF(B23=\"\",\"\",'Parks - Future Infrastructure'!F23)","v":"ALEXANDRA HILLS - MCDONALD DRAINAGE RESERVE UPGRADE"},{"$f":"IF(B23=\"\",\"\",'Parks - Future Infrastructure'!D23)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O23='Parks - Future Infrastructure'!N23,'Parks - Future Infrastructure'!O23,'Parks - Future Infrastructure'!O23&\" - \"&'Parks - Future Infrastructure'!N23)","v":2031},{"$f":"IF(B23=\"\",\"\",'Parks - Future Infrastructure'!Z23)","v":249192}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O24,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B24=\"\",\"\",'Parks - Future Infrastructure'!B24)","v":"5035"},{"$f":"IF(B24=\"\",\"\",'Parks - Future Infrastructure'!C24)","v":""},{"$f":"IF(B24=\"\",\"\",'Parks - Future Infrastructure'!F24)","v":"ALEXANDRA HILLS - O'GORMAN STREET PARK UPGRADE"},{"$f":"IF(B24=\"\",\"\",'Parks - Future Infrastructure'!D24)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O24='Parks - Future Infrastructure'!N24,'Parks - Future Infrastructure'!O24,'Parks - Future Infrastructure'!O24&\" - \"&'Parks - Future Infrastructure'!N24)","v":2031},{"$f":"IF(B24=\"\",\"\",'Parks - Future Infrastructure'!Z24)","v":370248}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O25,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B25=\"\",\"\",'Parks - Future Infrastructure'!B25)","v":"5038"},{"$f":"IF(B25=\"\",\"\",'Parks - Future Infrastructure'!C25)","v":""},{"$f":"IF(B25=\"\",\"\",'Parks - Future Infrastructure'!F25)","v":"ALEXANDRA HILLS - PRINCETON AVENUE PARK UPGRADE"},{"$f":"IF(B25=\"\",\"\",'Parks - Future Infrastructure'!D25)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O25='Parks - Future Infrastructure'!N25,'Parks - Future Infrastructure'!O25,'Parks - Future Infrastructure'!O25&\" - \"&'Parks - Future Infrastructure'!N25)","v":2027},{"$f":"IF(B25=\"\",\"\",'Parks - Future Infrastructure'!Z25)","v":60174}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O26,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B26=\"\",\"\",'Parks - Future Infrastructure'!B26)","v":"5041"},{"$f":"IF(B26=\"\",\"\",'Parks - Future Infrastructure'!C26)","v":""},{"$f":"IF(B26=\"\",\"\",'Parks - Future Infrastructure'!F26)","v":"ALEXANDRA HILLS - REDRUTH ROAD DRAINAGE RESERVE UPGRADE"},{"$f":"IF(B26=\"\",\"\",'Parks - Future Infrastructure'!D26)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O26='Parks - Future Infrastructure'!N26,'Parks - Future Infrastructure'!O26,'Parks - Future Infrastructure'!O26&\" - \"&'Parks - Future Infrastructure'!N26)","v":2031},{"$f":"IF(B26=\"\",\"\",'Parks - Future Infrastructure'!Z26)","v":249192}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O27,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B27=\"\",\"\",'Parks - Future Infrastructure'!B27)","v":"5043"},{"$f":"IF(B27=\"\",\"\",'Parks - Future Infrastructure'!C27)","v":""},{"$f":"IF(B27=\"\",\"\",'Parks - Future Infrastructure'!F27)","v":"ALEXANDRA HILLS - SEVENOAKS STREET PARK UPGRADE"},{"$f":"IF(B27=\"\",\"\",'Parks - Future Infrastructure'!D27)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O27='Parks - Future Infrastructure'!N27,'Parks - Future Infrastructure'!O27,'Parks - Future Infrastructure'!O27&\" - \"&'Parks - Future Infrastructure'!N27)","v":2031},{"$f":"IF(B27=\"\",\"\",'Parks - Future Infrastructure'!Z27)","v":402105}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O28,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B28=\"\",\"\",'Parks - Future Infrastructure'!B28)","v":"5044"},{"$f":"IF(B28=\"\",\"\",'Parks - Future Infrastructure'!C28)","v":""},{"$f":"IF(B28=\"\",\"\",'Parks - Future Infrastructure'!F28)","v":"ALEXANDRA HILLS - SNOWDON STREET PARK UPGRADE"},{"$f":"IF(B28=\"\",\"\",'Parks - Future Infrastructure'!D28)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O28='Parks - Future Infrastructure'!N28,'Parks - Future Infrastructure'!O28,'Parks - Future Infrastructure'!O28&\" - \"&'Parks - Future Infrastructure'!N28)","v":2027},{"$f":"IF(B28=\"\",\"\",'Parks - Future Infrastructure'!Z28)","v":14159}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O29,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B29=\"\",\"\",'Parks - Future Infrastructure'!B29)","v":"5045"},{"$f":"IF(B29=\"\",\"\",'Parks - Future Infrastructure'!C29)","v":""},{"$f":"IF(B29=\"\",\"\",'Parks - Future Infrastructure'!F29)","v":"ALEXANDRA HILLS - SUSSEX STREET PARK UPGRADE"},{"$f":"IF(B29=\"\",\"\",'Parks - Future Infrastructure'!D29)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O29='Parks - Future Infrastructure'!N29,'Parks - Future Infrastructure'!O29,'Parks - Future Infrastructure'!O29&\" - \"&'Parks - Future Infrastructure'!N29)","v":2031},{"$f":"IF(B29=\"\",\"\",'Parks - Future Infrastructure'!Z29)","v":263351}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O30,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B30=\"\",\"\",'Parks - Future Infrastructure'!B30)","v":"5046"},{"$f":"IF(B30=\"\",\"\",'Parks - Future Infrastructure'!C30)","v":""},{"$f":"IF(B30=\"\",\"\",'Parks - Future Infrastructure'!F30)","v":"ALEXANDRA HILLS - VALANTINE PARK UPGRADE"},{"$f":"IF(B30=\"\",\"\",'Parks - Future Infrastructure'!D30)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O30='Parks - Future Infrastructure'!N30,'Parks - Future Infrastructure'!O30,'Parks - Future Infrastructure'!O30&\" - \"&'Parks - Future Infrastructure'!N30)","v":2022},{"$f":"IF(B30=\"\",\"\",'Parks - Future Infrastructure'!Z30)","v":710763}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O31,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B31=\"\",\"\",'Parks - Future Infrastructure'!B31)","v":"5048"},{"$f":"IF(B31=\"\",\"\",'Parks - Future Infrastructure'!C31)","v":""},{"$f":"IF(B31=\"\",\"\",'Parks - Future Infrastructure'!F31)","v":"ALEXANDRA HILLS - WIMBORNE ROAD PARK UPGRADE"},{"$f":"IF(B31=\"\",\"\",'Parks - Future Infrastructure'!D31)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O31='Parks - Future Infrastructure'!N31,'Parks - Future Infrastructure'!O31,'Parks - Future Infrastructure'!O31&\" - \"&'Parks - Future Infrastructure'!N31)","v":2026},{"$f":"IF(B31=\"\",\"\",'Parks - Future Infrastructure'!Z31)","v":579796}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O32,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B32=\"\",\"\",'Parks - Future Infrastructure'!B32)","v":"5049"},{"$f":"IF(B32=\"\",\"\",'Parks - Future Infrastructure'!C32)","v":""},{"$f":"IF(B32=\"\",\"\",'Parks - Future Infrastructure'!F32)","v":"ALEXANDRA HILLS - WINDEMERE ROAD PARK UPGRADE"},{"$f":"IF(B32=\"\",\"\",'Parks - Future Infrastructure'!D32)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O32='Parks - Future Infrastructure'!N32,'Parks - Future Infrastructure'!O32,'Parks - Future Infrastructure'!O32&\" - \"&'Parks - Future Infrastructure'!N32)","v":2022},{"$f":"IF(B32=\"\",\"\",'Parks - Future Infrastructure'!Z32)","v":505463}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O33,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B33=\"\",\"\",'Parks - Future Infrastructure'!B33)","v":"5051"},{"$f":"IF(B33=\"\",\"\",'Parks - Future Infrastructure'!C33)","v":""},{"$f":"IF(B33=\"\",\"\",'Parks - Future Infrastructure'!F33)","v":"ALEXANDRA HILLS - WORKINGTON STREET PARK UPGRADE"},{"$f":"IF(B33=\"\",\"\",'Parks - Future Infrastructure'!D33)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O33='Parks - Future Infrastructure'!N33,'Parks - Future Infrastructure'!O33,'Parks - Future Infrastructure'!O33&\" - \"&'Parks - Future Infrastructure'!N33)","v":2027},{"$f":"IF(B33=\"\",\"\",'Parks - Future Infrastructure'!Z33)","v":60174}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O34,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B34=\"\",\"\",'Parks - Future Infrastructure'!B34)","v":"5053"},{"$f":"IF(B34=\"\",\"\",'Parks - Future Infrastructure'!C34)","v":""},{"$f":"IF(B34=\"\",\"\",'Parks - Future Infrastructure'!F34)","v":"AMITY POINT - AMITY POINT RECREATION RESERVE UPGRADE"},{"$f":"IF(B34=\"\",\"\",'Parks - Future Infrastructure'!D34)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O34='Parks - Future Infrastructure'!N34,'Parks - Future Infrastructure'!O34,'Parks - Future Infrastructure'!O34&\" - \"&'Parks - Future Infrastructure'!N34)","v":2027},{"$f":"IF(B34=\"\",\"\",'Parks - Future Infrastructure'!Z34)","v":56635}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O35,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B35=\"\",\"\",'Parks - Future Infrastructure'!B35)","v":"5061"},{"$f":"IF(B35=\"\",\"\",'Parks - Future Infrastructure'!C35)","v":""},{"$f":"IF(B35=\"\",\"\",'Parks - Future Infrastructure'!F35)","v":"BIRKDALE - BAILEY ROAD PARK UPGRADE"},{"$f":"IF(B35=\"\",\"\",'Parks - Future Infrastructure'!D35)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O35='Parks - Future Infrastructure'!N35,'Parks - Future Infrastructure'!O35,'Parks - Future Infrastructure'!O35&\" - \"&'Parks - Future Infrastructure'!N35)","v":2022},{"$f":"IF(B35=\"\",\"\",'Parks - Future Infrastructure'!Z35)","v":755363}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O36,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B36=\"\",\"\",'Parks - Future Infrastructure'!B36)","v":"5064"},{"$f":"IF(B36=\"\",\"\",'Parks - Future Infrastructure'!C36)","v":""},{"$f":"IF(B36=\"\",\"\",'Parks - Future Infrastructure'!F36)","v":"BIRKDALE - BATH STREET PARK UPGRADE"},{"$f":"IF(B36=\"\",\"\",'Parks - Future Infrastructure'!D36)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O36='Parks - Future Infrastructure'!N36,'Parks - Future Infrastructure'!O36,'Parks - Future Infrastructure'!O36&\" - \"&'Parks - Future Infrastructure'!N36)","v":2031},{"$f":"IF(B36=\"\",\"\",'Parks - Future Infrastructure'!Z36)","v":44600}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O37,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B37=\"\",\"\",'Parks - Future Infrastructure'!B37)","v":"5069"},{"$f":"IF(B37=\"\",\"\",'Parks - Future Infrastructure'!C37)","v":""},{"$f":"IF(B37=\"\",\"\",'Parks - Future Infrastructure'!F37)","v":"BIRKDALE - BYNG ROAD PARK UPGRADE"},{"$f":"IF(B37=\"\",\"\",'Parks - Future Infrastructure'!D37)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O37='Parks - Future Infrastructure'!N37,'Parks - Future Infrastructure'!O37,'Parks - Future Infrastructure'!O37&\" - \"&'Parks - Future Infrastructure'!N37)","v":2031},{"$f":"IF(B37=\"\",\"\",'Parks - Future Infrastructure'!Z37)","v":283173}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O38,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B38=\"\",\"\",'Parks - Future Infrastructure'!B38)","v":"5075"},{"$f":"IF(B38=\"\",\"\",'Parks - Future Infrastructure'!C38)","v":""},{"$f":"IF(B38=\"\",\"\",'Parks - Future Infrastructure'!F38)","v":"BIRKDALE - CREEK ROAD PARK UPGRADE"},{"$f":"IF(B38=\"\",\"\",'Parks - Future Infrastructure'!D38)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O38='Parks - Future Infrastructure'!N38,'Parks - Future Infrastructure'!O38,'Parks - Future Infrastructure'!O38&\" - \"&'Parks - Future Infrastructure'!N38)","v":2031},{"$f":"IF(B38=\"\",\"\",'Parks - Future Infrastructure'!Z38)","v":253439}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O39,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B39=\"\",\"\",'Parks - Future Infrastructure'!B39)","v":"5079"},{"$f":"IF(B39=\"\",\"\",'Parks - Future Infrastructure'!C39)","v":""},{"$f":"IF(B39=\"\",\"\",'Parks - Future Infrastructure'!F39)","v":"BIRKDALE - FUCHSIA CLOSE PARK UPGRADE"},{"$f":"IF(B39=\"\",\"\",'Parks - Future Infrastructure'!D39)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O39='Parks - Future Infrastructure'!N39,'Parks - Future Infrastructure'!O39,'Parks - Future Infrastructure'!O39&\" - \"&'Parks - Future Infrastructure'!N39)","v":2031},{"$f":"IF(B39=\"\",\"\",'Parks - Future Infrastructure'!Z39)","v":18406}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O40,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B40=\"\",\"\",'Parks - Future Infrastructure'!B40)","v":"5083"},{"$f":"IF(B40=\"\",\"\",'Parks - Future Infrastructure'!C40)","v":""},{"$f":"IF(B40=\"\",\"\",'Parks - Future Infrastructure'!F40)","v":"BIRKDALE - GOODGE COURT PARK UPGRADE"},{"$f":"IF(B40=\"\",\"\",'Parks - Future Infrastructure'!D40)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O40='Parks - Future Infrastructure'!N40,'Parks - Future Infrastructure'!O40,'Parks - Future Infrastructure'!O40&\" - \"&'Parks - Future Infrastructure'!N40)","v":2027},{"$f":"IF(B40=\"\",\"\",'Parks - Future Infrastructure'!Z40)","v":104774}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O41,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B41=\"\",\"\",'Parks - Future Infrastructure'!B41)","v":"5087"},{"$f":"IF(B41=\"\",\"\",'Parks - Future Infrastructure'!C41)","v":""},{"$f":"IF(B41=\"\",\"\",'Parks - Future Infrastructure'!F41)","v":"BIRKDALE - JUANITA STREET PARK UPGRADE"},{"$f":"IF(B41=\"\",\"\",'Parks - Future Infrastructure'!D41)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O41='Parks - Future Infrastructure'!N41,'Parks - Future Infrastructure'!O41,'Parks - Future Infrastructure'!O41&\" - \"&'Parks - Future Infrastructure'!N41)","v":2027},{"$f":"IF(B41=\"\",\"\",'Parks - Future Infrastructure'!Z41)","v":249192}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O42,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B42=\"\",\"\",'Parks - Future Infrastructure'!B42)","v":"5089"},{"$f":"IF(B42=\"\",\"\",'Parks - Future Infrastructure'!C42)","v":""},{"$f":"IF(B42=\"\",\"\",'Parks - Future Infrastructure'!F42)","v":"BIRKDALE - JUDY HOLT RECREATION RESERVE UPGRADE"},{"$f":"IF(B42=\"\",\"\",'Parks - Future Infrastructure'!D42)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O42='Parks - Future Infrastructure'!N42,'Parks - Future Infrastructure'!O42,'Parks - Future Infrastructure'!O42&\" - \"&'Parks - Future Infrastructure'!N42)","v":2021},{"$f":"IF(B42=\"\",\"\",'Parks - Future Infrastructure'!Z42)","v":1886189}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O43,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B43=\"\",\"\",'Parks - Future Infrastructure'!B43)","v":"5090"},{"$f":"IF(B43=\"\",\"\",'Parks - Future Infrastructure'!C43)","v":""},{"$f":"IF(B43=\"\",\"\",'Parks - Future Infrastructure'!F43)","v":"BIRKDALE - LACHLAN STREET PARK UPGRADE"},{"$f":"IF(B43=\"\",\"\",'Parks - Future Infrastructure'!D43)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O43='Parks - Future Infrastructure'!N43,'Parks - Future Infrastructure'!O43,'Parks - Future Infrastructure'!O43&\" - \"&'Parks - Future Infrastructure'!N43)","v":2027},{"$f":"IF(B43=\"\",\"\",'Parks - Future Infrastructure'!Z43)","v":70793}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O44,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B44=\"\",\"\",'Parks - Future Infrastructure'!B44)","v":"5092"},{"$f":"IF(B44=\"\",\"\",'Parks - Future Infrastructure'!C44)","v":""},{"$f":"IF(B44=\"\",\"\",'Parks - Future Infrastructure'!F44)","v":"BIRKDALE - LEICESTER STREET PARK UPGRADE"},{"$f":"IF(B44=\"\",\"\",'Parks - Future Infrastructure'!D44)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O44='Parks - Future Infrastructure'!N44,'Parks - Future Infrastructure'!O44,'Parks - Future Infrastructure'!O44&\" - \"&'Parks - Future Infrastructure'!N44)","v":2031},{"$f":"IF(B44=\"\",\"\",'Parks - Future Infrastructure'!Z44)","v":60174}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O45,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B45=\"\",\"\",'Parks - Future Infrastructure'!B45)","v":"5095"},{"$f":"IF(B45=\"\",\"\",'Parks - Future Infrastructure'!C45)","v":""},{"$f":"IF(B45=\"\",\"\",'Parks - Future Infrastructure'!F45)","v":"BIRKDALE - LOBELIA STREET PARK UPGRADE"},{"$f":"IF(B45=\"\",\"\",'Parks - Future Infrastructure'!D45)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O45='Parks - Future Infrastructure'!N45,'Parks - Future Infrastructure'!O45,'Parks - Future Infrastructure'!O45&\" - \"&'Parks - Future Infrastructure'!N45)","v":2031},{"$f":"IF(B45=\"\",\"\",'Parks - Future Infrastructure'!Z45)","v":60174}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O46,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B46=\"\",\"\",'Parks - Future Infrastructure'!B46)","v":"5104"},{"$f":"IF(B46=\"\",\"\",'Parks - Future Infrastructure'!C46)","v":""},{"$f":"IF(B46=\"\",\"\",'Parks - Future Infrastructure'!F46)","v":"WELLINGTON POINT - NELSON ROAD PARK UPGRADE"},{"$f":"IF(B46=\"\",\"\",'Parks - Future Infrastructure'!D46)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O46='Parks - Future Infrastructure'!N46,'Parks - Future Infrastructure'!O46,'Parks - Future Infrastructure'!O46&\" - \"&'Parks - Future Infrastructure'!N46)","v":2031},{"$f":"IF(B46=\"\",\"\",'Parks - Future Infrastructure'!Z46)","v":14159}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O47,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B47=\"\",\"\",'Parks - Future Infrastructure'!B47)","v":"5106"},{"$f":"IF(B47=\"\",\"\",'Parks - Future Infrastructure'!C47)","v":""},{"$f":"IF(B47=\"\",\"\",'Parks - Future Infrastructure'!F47)","v":"BIRKDALE - PEDWELL PLACE PARK UPGRADE"},{"$f":"IF(B47=\"\",\"\",'Parks - Future Infrastructure'!D47)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O47='Parks - Future Infrastructure'!N47,'Parks - Future Infrastructure'!O47,'Parks - Future Infrastructure'!O47&\" - \"&'Parks - Future Infrastructure'!N47)","v":2031},{"$f":"IF(B47=\"\",\"\",'Parks - Future Infrastructure'!Z47)","v":44600}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O48,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B48=\"\",\"\",'Parks - Future Infrastructure'!B48)","v":"5108"},{"$f":"IF(B48=\"\",\"\",'Parks - Future Infrastructure'!C48)","v":""},{"$f":"IF(B48=\"\",\"\",'Parks - Future Infrastructure'!F48)","v":"BIRKDALE - PISTACHIO COURT PARK UPGRADE"},{"$f":"IF(B48=\"\",\"\",'Parks - Future Infrastructure'!D48)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O48='Parks - Future Infrastructure'!N48,'Parks - Future Infrastructure'!O48,'Parks - Future Infrastructure'!O48&\" - \"&'Parks - Future Infrastructure'!N48)","v":2031},{"$f":"IF(B48=\"\",\"\",'Parks - Future Infrastructure'!Z48)","v":205300}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O49,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B49=\"\",\"\",'Parks - Future Infrastructure'!B49)","v":"5111"},{"$f":"IF(B49=\"\",\"\",'Parks - Future Infrastructure'!C49)","v":""},{"$f":"IF(B49=\"\",\"\",'Parks - Future Infrastructure'!F49)","v":"BIRKDALE - ROBINSON PARK UPGRADE"},{"$f":"IF(B49=\"\",\"\",'Parks - Future Infrastructure'!D49)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O49='Parks - Future Infrastructure'!N49,'Parks - Future Infrastructure'!O49,'Parks - Future Infrastructure'!O49&\" - \"&'Parks - Future Infrastructure'!N49)","v":2027},{"$f":"IF(B49=\"\",\"\",'Parks - Future Infrastructure'!Z49)","v":4248}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O50,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B50=\"\",\"\",'Parks - Future Infrastructure'!B50)","v":"5114"},{"$f":"IF(B50=\"\",\"\",'Parks - Future Infrastructure'!C50)","v":""},{"$f":"IF(B50=\"\",\"\",'Parks - Future Infrastructure'!F50)","v":"BIRKDALE - SUNNYBAY DRIVE PARK UPGRADE"},{"$f":"IF(B50=\"\",\"\",'Parks - Future Infrastructure'!D50)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O50='Parks - Future Infrastructure'!N50,'Parks - Future Infrastructure'!O50,'Parks - Future Infrastructure'!O50&\" - \"&'Parks - Future Infrastructure'!N50)","v":2031},{"$f":"IF(B50=\"\",\"\",'Parks - Future Infrastructure'!Z50)","v":134507}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O51,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B51=\"\",\"\",'Parks - Future Infrastructure'!B51)","v":"5118"},{"$f":"IF(B51=\"\",\"\",'Parks - Future Infrastructure'!C51)","v":""},{"$f":"IF(B51=\"\",\"\",'Parks - Future Infrastructure'!F51)","v":"WELLINGTON POINT - THREE PADDOCKS PARK UPGRADE"},{"$f":"IF(B51=\"\",\"\",'Parks - Future Infrastructure'!D51)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O51='Parks - Future Infrastructure'!N51,'Parks - Future Infrastructure'!O51,'Parks - Future Infrastructure'!O51&\" - \"&'Parks - Future Infrastructure'!N51)","v":2031},{"$f":"IF(B51=\"\",\"\",'Parks - Future Infrastructure'!Z51)","v":488473}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O52,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B52=\"\",\"\",'Parks - Future Infrastructure'!B52)","v":"5119"},{"$f":"IF(B52=\"\",\"\",'Parks - Future Infrastructure'!C52)","v":""},{"$f":"IF(B52=\"\",\"\",'Parks - Future Infrastructure'!F52)","v":"BIRKDALE - TULIPWOOD DRIVE PARK UPGRADE"},{"$f":"IF(B52=\"\",\"\",'Parks - Future Infrastructure'!D52)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O52='Parks - Future Infrastructure'!N52,'Parks - Future Infrastructure'!O52,'Parks - Future Infrastructure'!O52&\" - \"&'Parks - Future Infrastructure'!N52)","v":2031},{"$f":"IF(B52=\"\",\"\",'Parks - Future Infrastructure'!Z52)","v":253439}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O53,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B53=\"\",\"\",'Parks - Future Infrastructure'!B53)","v":"5120"},{"$f":"IF(B53=\"\",\"\",'Parks - Future Infrastructure'!C53)","v":""},{"$f":"IF(B53=\"\",\"\",'Parks - Future Infrastructure'!F53)","v":"BIRKDALE - TULLOCH DRIVE PARK UPGRADE"},{"$f":"IF(B53=\"\",\"\",'Parks - Future Infrastructure'!D53)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O53='Parks - Future Infrastructure'!N53,'Parks - Future Infrastructure'!O53,'Parks - Future Infrastructure'!O53&\" - \"&'Parks - Future Infrastructure'!N53)","v":2031},{"$f":"IF(B53=\"\",\"\",'Parks - Future Infrastructure'!Z53)","v":60174}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O54,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B54=\"\",\"\",'Parks - Future Infrastructure'!B54)","v":"5123"},{"$f":"IF(B54=\"\",\"\",'Parks - Future Infrastructure'!C54)","v":""},{"$f":"IF(B54=\"\",\"\",'Parks - Future Infrastructure'!F54)","v":"BIRKDALE - TINGALPA CREEK CORRIDOR - WHITEHALL AVENUE UPGRADE"},{"$f":"IF(B54=\"\",\"\",'Parks - Future Infrastructure'!D54)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O54='Parks - Future Infrastructure'!N54,'Parks - Future Infrastructure'!O54,'Parks - Future Infrastructure'!O54&\" - \"&'Parks - Future Infrastructure'!N54)","v":2031},{"$f":"IF(B54=\"\",\"\",'Parks - Future Infrastructure'!Z54)","v":263351}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O55,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B55=\"\",\"\",'Parks - Future Infrastructure'!B55)","v":"5124"},{"$f":"IF(B55=\"\",\"\",'Parks - Future Infrastructure'!C55)","v":""},{"$f":"IF(B55=\"\",\"\",'Parks - Future Infrastructure'!F55)","v":"BIRKDALE - WILLIAM EICKENLOFF PARK UPGRADE"},{"$f":"IF(B55=\"\",\"\",'Parks - Future Infrastructure'!D55)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O55='Parks - Future Infrastructure'!N55,'Parks - Future Infrastructure'!O55,'Parks - Future Infrastructure'!O55&\" - \"&'Parks - Future Infrastructure'!N55)","v":2031},{"$f":"IF(B55=\"\",\"\",'Parks - Future Infrastructure'!Z55)","v":60174}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O56,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B56=\"\",\"\",'Parks - Future Infrastructure'!B56)","v":"5125"},{"$f":"IF(B56=\"\",\"\",'Parks - Future Infrastructure'!C56)","v":""},{"$f":"IF(B56=\"\",\"\",'Parks - Future Infrastructure'!F56)","v":"BIRKDALE - WILLIAM TAYLOR MEMORIAL PARK UPGRADE"},{"$f":"IF(B56=\"\",\"\",'Parks - Future Infrastructure'!D56)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O56='Parks - Future Infrastructure'!N56,'Parks - Future Infrastructure'!O56,'Parks - Future Infrastructure'!O56&\" - \"&'Parks - Future Infrastructure'!N56)","v":2027},{"$f":"IF(B56=\"\",\"\",'Parks - Future Infrastructure'!Z56)","v":161408}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O57,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B57=\"\",\"\",'Parks - Future Infrastructure'!B57)","v":"5128"},{"$f":"IF(B57=\"\",\"\",'Parks - Future Infrastructure'!C57)","v":""},{"$f":"IF(B57=\"\",\"\",'Parks - Future Infrastructure'!F57)","v":"BIRKDALE - WREN COURT PARK UPGRADE"},{"$f":"IF(B57=\"\",\"\",'Parks - Future Infrastructure'!D57)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O57='Parks - Future Infrastructure'!N57,'Parks - Future Infrastructure'!O57,'Parks - Future Infrastructure'!O57&\" - \"&'Parks - Future Infrastructure'!N57)","v":2031},{"$f":"IF(B57=\"\",\"\",'Parks - Future Infrastructure'!Z57)","v":104774}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O58,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B58=\"\",\"\",'Parks - Future Infrastructure'!B58)","v":"5131"},{"$f":"IF(B58=\"\",\"\",'Parks - Future Infrastructure'!C58)","v":""},{"$f":"IF(B58=\"\",\"\",'Parks - Future Infrastructure'!F58)","v":"CAPALABA - GUNDAGAI DRIVE PARK UPGRADE"},{"$f":"IF(B58=\"\",\"\",'Parks - Future Infrastructure'!D58)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O58='Parks - Future Infrastructure'!N58,'Parks - Future Infrastructure'!O58,'Parks - Future Infrastructure'!O58&\" - \"&'Parks - Future Infrastructure'!N58)","v":2031},{"$f":"IF(B58=\"\",\"\",'Parks - Future Infrastructure'!Z58)","v":518914}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O59,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B59=\"\",\"\",'Parks - Future Infrastructure'!B59)","v":"5132"},{"$f":"IF(B59=\"\",\"\",'Parks - Future Infrastructure'!C59)","v":""},{"$f":"IF(B59=\"\",\"\",'Parks - Future Infrastructure'!F59)","v":"CAPALABA - BLARNEY STREET PARK UPGRADE"},{"$f":"IF(B59=\"\",\"\",'Parks - Future Infrastructure'!D59)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O59='Parks - Future Infrastructure'!N59,'Parks - Future Infrastructure'!O59,'Parks - Future Infrastructure'!O59&\" - \"&'Parks - Future Infrastructure'!N59)","v":2027},{"$f":"IF(B59=\"\",\"\",'Parks - Future Infrastructure'!Z59)","v":60174}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O60,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B60=\"\",\"\",'Parks - Future Infrastructure'!B60)","v":"5133"},{"$f":"IF(B60=\"\",\"\",'Parks - Future Infrastructure'!C60)","v":""},{"$f":"IF(B60=\"\",\"\",'Parks - Future Infrastructure'!F60)","v":"CAPALABA - BOWEN STREET PARK UPGRADE"},{"$f":"IF(B60=\"\",\"\",'Parks - Future Infrastructure'!D60)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O60='Parks - Future Infrastructure'!N60,'Parks - Future Infrastructure'!O60,'Parks - Future Infrastructure'!O60&\" - \"&'Parks - Future Infrastructure'!N60)","v":2027},{"$f":"IF(B60=\"\",\"\",'Parks - Future Infrastructure'!Z60)","v":60174}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O61,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B61=\"\",\"\",'Parks - Future Infrastructure'!B61)","v":"5134"},{"$f":"IF(B61=\"\",\"\",'Parks - Future Infrastructure'!C61)","v":""},{"$f":"IF(B61=\"\",\"\",'Parks - Future Infrastructure'!F61)","v":"CAPALABA - BROSNAN DRIVE PARK UPGRADE"},{"$f":"IF(B61=\"\",\"\",'Parks - Future Infrastructure'!D61)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O61='Parks - Future Infrastructure'!N61,'Parks - Future Infrastructure'!O61,'Parks - Future Infrastructure'!O61&\" - \"&'Parks - Future Infrastructure'!N61)","v":2031},{"$f":"IF(B61=\"\",\"\",'Parks - Future Infrastructure'!Z61)","v":449537}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O62,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B62=\"\",\"\",'Parks - Future Infrastructure'!B62)","v":"5138"},{"$f":"IF(B62=\"\",\"\",'Parks - Future Infrastructure'!C62)","v":""},{"$f":"IF(B62=\"\",\"\",'Parks - Future Infrastructure'!F62)","v":"CAPALABA - CAPALABA REGIONAL PARK UPGRADE"},{"$f":"IF(B62=\"\",\"\",'Parks - Future Infrastructure'!D62)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O62='Parks - Future Infrastructure'!N62,'Parks - Future Infrastructure'!O62,'Parks - Future Infrastructure'!O62&\" - \"&'Parks - Future Infrastructure'!N62)","v":2029},{"$f":"IF(B62=\"\",\"\",'Parks - Future Infrastructure'!Z62)","v":264058}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O63,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B63=\"\",\"\",'Parks - Future Infrastructure'!B63)","v":"5139"},{"$f":"IF(B63=\"\",\"\",'Parks - Future Infrastructure'!C63)","v":""},{"$f":"IF(B63=\"\",\"\",'Parks - Future Infrastructure'!F63)","v":"CAPALABA - CHANTELLE COURT PARK UPGRADE"},{"$f":"IF(B63=\"\",\"\",'Parks - Future Infrastructure'!D63)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O63='Parks - Future Infrastructure'!N63,'Parks - Future Infrastructure'!O63,'Parks - Future Infrastructure'!O63&\" - \"&'Parks - Future Infrastructure'!N63)","v":2031},{"$f":"IF(B63=\"\",\"\",'Parks - Future Infrastructure'!Z63)","v":63006}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O64,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B64=\"\",\"\",'Parks - Future Infrastructure'!B64)","v":"5146"},{"$f":"IF(B64=\"\",\"\",'Parks - Future Infrastructure'!C64)","v":""},{"$f":"IF(B64=\"\",\"\",'Parks - Future Infrastructure'!F64)","v":"CAPALABA - CROTONA ROAD WEST PARK UPGRADE"},{"$f":"IF(B64=\"\",\"\",'Parks - Future Infrastructure'!D64)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O64='Parks - Future Infrastructure'!N64,'Parks - Future Infrastructure'!O64,'Parks - Future Infrastructure'!O64&\" - \"&'Parks - Future Infrastructure'!N64)","v":2031},{"$f":"IF(B64=\"\",\"\",'Parks - Future Infrastructure'!Z64)","v":148666}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O65,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B65=\"\",\"\",'Parks - Future Infrastructure'!B65)","v":"5156"},{"$f":"IF(B65=\"\",\"\",'Parks - Future Infrastructure'!C65)","v":""},{"$f":"IF(B65=\"\",\"\",'Parks - Future Infrastructure'!F65)","v":"CAPALABA - HOWLETTS ROAD PARK UPGRADE"},{"$f":"IF(B65=\"\",\"\",'Parks - Future Infrastructure'!D65)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O65='Parks - Future Infrastructure'!N65,'Parks - Future Infrastructure'!O65,'Parks - Future Infrastructure'!O65&\" - \"&'Parks - Future Infrastructure'!N65)","v":2027},{"$f":"IF(B65=\"\",\"\",'Parks - Future Infrastructure'!Z65)","v":147958}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O66,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B66=\"\",\"\",'Parks - Future Infrastructure'!B66)","v":"5158"},{"$f":"IF(B66=\"\",\"\",'Parks - Future Infrastructure'!C66)","v":""},{"$f":"IF(B66=\"\",\"\",'Parks - Future Infrastructure'!F66)","v":"CAPALABA - JACARANDA ROAD PARK UPGRADE"},{"$f":"IF(B66=\"\",\"\",'Parks - Future Infrastructure'!D66)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O66='Parks - Future Infrastructure'!N66,'Parks - Future Infrastructure'!O66,'Parks - Future Infrastructure'!O66&\" - \"&'Parks - Future Infrastructure'!N66)","v":2027},{"$f":"IF(B66=\"\",\"\",'Parks - Future Infrastructure'!Z66)","v":14159}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O67,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B67=\"\",\"\",'Parks - Future Infrastructure'!B67)","v":"5159"},{"$f":"IF(B67=\"\",\"\",'Parks - Future Infrastructure'!C67)","v":""},{"$f":"IF(B67=\"\",\"\",'Parks - Future Infrastructure'!F67)","v":"CAPALABA - JOHN FREDERICK PARK UPGRADE"},{"$f":"IF(B67=\"\",\"\",'Parks - Future Infrastructure'!D67)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O67='Parks - Future Infrastructure'!N67,'Parks - Future Infrastructure'!O67,'Parks - Future Infrastructure'!O67&\" - \"&'Parks - Future Infrastructure'!N67)","v":2027},{"$f":"IF(B67=\"\",\"\",'Parks - Future Infrastructure'!Z67)","v":846394}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O68,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B68=\"\",\"\",'Parks - Future Infrastructure'!B68)","v":"5161"},{"$f":"IF(B68=\"\",\"\",'Parks - Future Infrastructure'!C68)","v":""},{"$f":"IF(B68=\"\",\"\",'Parks - Future Infrastructure'!F68)","v":"CAPALABA - JUPITER STREET PARK UPGRADE"},{"$f":"IF(B68=\"\",\"\",'Parks - Future Infrastructure'!D68)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O68='Parks - Future Infrastructure'!N68,'Parks - Future Infrastructure'!O68,'Parks - Future Infrastructure'!O68&\" - \"&'Parks - Future Infrastructure'!N68)","v":2027},{"$f":"IF(B68=\"\",\"\",'Parks - Future Infrastructure'!Z68)","v":249192}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O69,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B69=\"\",\"\",'Parks - Future Infrastructure'!B69)","v":"5166"},{"$f":"IF(B69=\"\",\"\",'Parks - Future Infrastructure'!C69)","v":""},{"$f":"IF(B69=\"\",\"\",'Parks - Future Infrastructure'!F69)","v":"CAPALABA - KRIMMER PLACE PARK UPGRADE"},{"$f":"IF(B69=\"\",\"\",'Parks - Future Infrastructure'!D69)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O69='Parks - Future Infrastructure'!N69,'Parks - Future Infrastructure'!O69,'Parks - Future Infrastructure'!O69&\" - \"&'Parks - Future Infrastructure'!N69)","v":2031},{"$f":"IF(B69=\"\",\"\",'Parks - Future Infrastructure'!Z69)","v":104774}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O70,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B70=\"\",\"\",'Parks - Future Infrastructure'!B70)","v":"5167"},{"$f":"IF(B70=\"\",\"\",'Parks - Future Infrastructure'!C70)","v":""},{"$f":"IF(B70=\"\",\"\",'Parks - Future Infrastructure'!F70)","v":"CAPALABA - LAWLOR RESERVE UPGRADE"},{"$f":"IF(B70=\"\",\"\",'Parks - Future Infrastructure'!D70)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O70='Parks - Future Infrastructure'!N70,'Parks - Future Infrastructure'!O70,'Parks - Future Infrastructure'!O70&\" - \"&'Parks - Future Infrastructure'!N70)","v":2027},{"$f":"IF(B70=\"\",\"\",'Parks - Future Infrastructure'!Z70)","v":60174}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O71,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B71=\"\",\"\",'Parks - Future Infrastructure'!B71)","v":"5168"},{"$f":"IF(B71=\"\",\"\",'Parks - Future Infrastructure'!C71)","v":""},{"$f":"IF(B71=\"\",\"\",'Parks - Future Infrastructure'!F71)","v":"CAPALABA - LITTLE KILLARNEY PARK UPGRADE"},{"$f":"IF(B71=\"\",\"\",'Parks - Future Infrastructure'!D71)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O71='Parks - Future Infrastructure'!N71,'Parks - Future Infrastructure'!O71,'Parks - Future Infrastructure'!O71&\" - \"&'Parks - Future Infrastructure'!N71)","v":2027},{"$f":"IF(B71=\"\",\"\",'Parks - Future Infrastructure'!Z71)","v":18406}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O72,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B72=\"\",\"\",'Parks - Future Infrastructure'!B72)","v":"5172"},{"$f":"IF(B72=\"\",\"\",'Parks - Future Infrastructure'!C72)","v":""},{"$f":"IF(B72=\"\",\"\",'Parks - Future Infrastructure'!F72)","v":"CAPALABA - COOLNWYNPIN CREEK CORRIDOR - MACQUARIE STREET UPGRADE"},{"$f":"IF(B72=\"\",\"\",'Parks - Future Infrastructure'!D72)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O72='Parks - Future Infrastructure'!N72,'Parks - Future Infrastructure'!O72,'Parks - Future Infrastructure'!O72&\" - \"&'Parks - Future Infrastructure'!N72)","v":2027},{"$f":"IF(B72=\"\",\"\",'Parks - Future Infrastructure'!Z72)","v":60174}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O73,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B73=\"\",\"\",'Parks - Future Infrastructure'!B73)","v":"5174"},{"$f":"IF(B73=\"\",\"\",'Parks - Future Infrastructure'!C73)","v":""},{"$f":"IF(B73=\"\",\"\",'Parks - Future Infrastructure'!F73)","v":"CAPALABA - MCTAGGART STREET PARK UPGRADE"},{"$f":"IF(B73=\"\",\"\",'Parks - Future Infrastructure'!D73)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O73='Parks - Future Infrastructure'!N73,'Parks - Future Infrastructure'!O73,'Parks - Future Infrastructure'!O73&\" - \"&'Parks - Future Infrastructure'!N73)","v":2031},{"$f":"IF(B73=\"\",\"\",'Parks - Future Infrastructure'!Z73)","v":44600}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O74,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B74=\"\",\"\",'Parks - Future Infrastructure'!B74)","v":"5177"},{"$f":"IF(B74=\"\",\"\",'Parks - Future Infrastructure'!C74)","v":""},{"$f":"IF(B74=\"\",\"\",'Parks - Future Infrastructure'!F74)","v":"CAPALABA - NANGANDO STREET PARK UPGRADE"},{"$f":"IF(B74=\"\",\"\",'Parks - Future Infrastructure'!D74)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O74='Parks - Future Infrastructure'!N74,'Parks - Future Infrastructure'!O74,'Parks - Future Infrastructure'!O74&\" - \"&'Parks - Future Infrastructure'!N74)","v":2027},{"$f":"IF(B74=\"\",\"\",'Parks - Future Infrastructure'!Z74)","v":63006}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O75,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B75=\"\",\"\",'Parks - Future Infrastructure'!B75)","v":"5179"},{"$f":"IF(B75=\"\",\"\",'Parks - Future Infrastructure'!C75)","v":""},{"$f":"IF(B75=\"\",\"\",'Parks - Future Infrastructure'!F75)","v":"CAPALABA - QUENTIN STREET ROAD RESERVE UPGRADE"},{"$f":"IF(B75=\"\",\"\",'Parks - Future Infrastructure'!D75)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O75='Parks - Future Infrastructure'!N75,'Parks - Future Infrastructure'!O75,'Parks - Future Infrastructure'!O75&\" - \"&'Parks - Future Infrastructure'!N75)","v":2027},{"$f":"IF(B75=\"\",\"\",'Parks - Future Infrastructure'!Z75)","v":60174}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O76,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B76=\"\",\"\",'Parks - Future Infrastructure'!B76)","v":"5180"},{"$f":"IF(B76=\"\",\"\",'Parks - Future Infrastructure'!C76)","v":""},{"$f":"IF(B76=\"\",\"\",'Parks - Future Infrastructure'!F76)","v":"CAPALABA - REDLANDS INDIGISCAPES CENTRE UPGRADE"},{"$f":"IF(B76=\"\",\"\",'Parks - Future Infrastructure'!D76)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O76='Parks - Future Infrastructure'!N76,'Parks - Future Infrastructure'!O76,'Parks - Future Infrastructure'!O76&\" - \"&'Parks - Future Infrastructure'!N76)","v":2031},{"$f":"IF(B76=\"\",\"\",'Parks - Future Infrastructure'!Z76)","v":4248}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O77,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B77=\"\",\"\",'Parks - Future Infrastructure'!B77)","v":"5190"},{"$f":"IF(B77=\"\",\"\",'Parks - Future Infrastructure'!C77)","v":""},{"$f":"IF(B77=\"\",\"\",'Parks - Future Infrastructure'!F77)","v":"CAPALABA - TAURIS ROAD PARK UPGRADE"},{"$f":"IF(B77=\"\",\"\",'Parks - Future Infrastructure'!D77)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O77='Parks - Future Infrastructure'!N77,'Parks - Future Infrastructure'!O77,'Parks - Future Infrastructure'!O77&\" - \"&'Parks - Future Infrastructure'!N77)","v":2027},{"$f":"IF(B77=\"\",\"\",'Parks - Future Infrastructure'!Z77)","v":314322}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O78,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B78=\"\",\"\",'Parks - Future Infrastructure'!B78)","v":"5192"},{"$f":"IF(B78=\"\",\"\",'Parks - Future Infrastructure'!C78)","v":""},{"$f":"IF(B78=\"\",\"\",'Parks - Future Infrastructure'!F78)","v":"CAPALABA - WENTWORTH DRIVE PARK UPGRADE"},{"$f":"IF(B78=\"\",\"\",'Parks - Future Infrastructure'!D78)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O78='Parks - Future Infrastructure'!N78,'Parks - Future Infrastructure'!O78,'Parks - Future Infrastructure'!O78&\" - \"&'Parks - Future Infrastructure'!N78)","v":2027},{"$f":"IF(B78=\"\",\"\",'Parks - Future Infrastructure'!Z78)","v":799963}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O79,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B79=\"\",\"\",'Parks - Future Infrastructure'!B79)","v":"5194"},{"$f":"IF(B79=\"\",\"\",'Parks - Future Infrastructure'!C79)","v":""},{"$f":"IF(B79=\"\",\"\",'Parks - Future Infrastructure'!F79)","v":"CAPALABA - WINTER MEMORIAL PARK UPGRADE"},{"$f":"IF(B79=\"\",\"\",'Parks - Future Infrastructure'!D79)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O79='Parks - Future Infrastructure'!N79,'Parks - Future Infrastructure'!O79,'Parks - Future Infrastructure'!O79&\" - \"&'Parks - Future Infrastructure'!N79)","v":2027},{"$f":"IF(B79=\"\",\"\",'Parks - Future Infrastructure'!Z79)","v":4248}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O80,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B80=\"\",\"\",'Parks - Future Infrastructure'!B80)","v":"5209"},{"$f":"IF(B80=\"\",\"\",'Parks - Future Infrastructure'!C80)","v":""},{"$f":"IF(B80=\"\",\"\",'Parks - Future Infrastructure'!F80)","v":"CLEVELAND - BLOOMFIELD STREET PARK UPGRADE"},{"$f":"IF(B80=\"\",\"\",'Parks - Future Infrastructure'!D80)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O80='Parks - Future Infrastructure'!N80,'Parks - Future Infrastructure'!O80,'Parks - Future Infrastructure'!O80&\" - \"&'Parks - Future Infrastructure'!N80)","v":2027},{"$f":"IF(B80=\"\",\"\",'Parks - Future Infrastructure'!Z80)","v":31149}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O81,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B81=\"\",\"\",'Parks - Future Infrastructure'!B81)","v":"5217"},{"$f":"IF(B81=\"\",\"\",'Parks - Future Infrastructure'!C81)","v":""},{"$f":"IF(B81=\"\",\"\",'Parks - Future Infrastructure'!F81)","v":"CLEVELAND - CLEVELAND POINT RECREATION RESERVE UPGRADE"},{"$f":"IF(B81=\"\",\"\",'Parks - Future Infrastructure'!D81)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O81='Parks - Future Infrastructure'!N81,'Parks - Future Infrastructure'!O81,'Parks - Future Infrastructure'!O81&\" - \"&'Parks - Future Infrastructure'!N81)","v":2018},{"$f":"IF(B81=\"\",\"\",'Parks - Future Infrastructure'!Z81)","v":31149}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O82,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B82=\"\",\"\",'Parks - Future Infrastructure'!B82)","v":"5226"},{"$f":"IF(B82=\"\",\"\",'Parks - Future Infrastructure'!C82)","v":""},{"$f":"IF(B82=\"\",\"\",'Parks - Future Infrastructure'!F82)","v":"CLEVELAND - DONALD SIMPSON PARK UPGRADE"},{"$f":"IF(B82=\"\",\"\",'Parks - Future Infrastructure'!D82)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O82='Parks - Future Infrastructure'!N82,'Parks - Future Infrastructure'!O82,'Parks - Future Infrastructure'!O82&\" - \"&'Parks - Future Infrastructure'!N82)","v":2027},{"$f":"IF(B82=\"\",\"\",'Parks - Future Infrastructure'!Z82)","v":4248}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O83,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B83=\"\",\"\",'Parks - Future Infrastructure'!B83)","v":"5230"},{"$f":"IF(B83=\"\",\"\",'Parks - Future Infrastructure'!C83)","v":""},{"$f":"IF(B83=\"\",\"\",'Parks - Future Infrastructure'!F83)","v":"CLEVELAND - G J WALTER PARK UPGRADE"},{"$f":"IF(B83=\"\",\"\",'Parks - Future Infrastructure'!D83)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O83='Parks - Future Infrastructure'!N83,'Parks - Future Infrastructure'!O83,'Parks - Future Infrastructure'!O83&\" - \"&'Parks - Future Infrastructure'!N83)","v":2027},{"$f":"IF(B83=\"\",\"\",'Parks - Future Infrastructure'!Z83)","v":53803}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O84,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B84=\"\",\"\",'Parks - Future Infrastructure'!B84)","v":"5232"},{"$f":"IF(B84=\"\",\"\",'Parks - Future Infrastructure'!C84)","v":""},{"$f":"IF(B84=\"\",\"\",'Parks - Future Infrastructure'!F84)","v":"CLEVELAND - GOLEBY ESPLANADE FORESHORE UPGRADE"},{"$f":"IF(B84=\"\",\"\",'Parks - Future Infrastructure'!D84)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O84='Parks - Future Infrastructure'!N84,'Parks - Future Infrastructure'!O84,'Parks - Future Infrastructure'!O84&\" - \"&'Parks - Future Infrastructure'!N84)","v":2031},{"$f":"IF(B84=\"\",\"\",'Parks - Future Infrastructure'!Z84)","v":60174}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O85,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B85=\"\",\"\",'Parks - Future Infrastructure'!B85)","v":"5234"},{"$f":"IF(B85=\"\",\"\",'Parks - Future Infrastructure'!C85)","v":""},{"$f":"IF(B85=\"\",\"\",'Parks - Future Infrastructure'!F85)","v":"CLEVELAND - HAGGUP STREET PARK UPGRADE"},{"$f":"IF(B85=\"\",\"\",'Parks - Future Infrastructure'!D85)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O85='Parks - Future Infrastructure'!N85,'Parks - Future Infrastructure'!O85,'Parks - Future Infrastructure'!O85&\" - \"&'Parks - Future Infrastructure'!N85)","v":2027},{"$f":"IF(B85=\"\",\"\",'Parks - Future Infrastructure'!Z85)","v":266890}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O86,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B86=\"\",\"\",'Parks - Future Infrastructure'!B86)","v":"5237"},{"$f":"IF(B86=\"\",\"\",'Parks - Future Infrastructure'!C86)","v":""},{"$f":"IF(B86=\"\",\"\",'Parks - Future Infrastructure'!F86)","v":"CLEVELAND - HENRY ZIEGENFUSZ PARK UPGRADE"},{"$f":"IF(B86=\"\",\"\",'Parks - Future Infrastructure'!D86)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O86='Parks - Future Infrastructure'!N86,'Parks - Future Infrastructure'!O86,'Parks - Future Infrastructure'!O86&\" - \"&'Parks - Future Infrastructure'!N86)","v":2020},{"$f":"IF(B86=\"\",\"\",'Parks - Future Infrastructure'!Z86)","v":1110711}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O87,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B87=\"\",\"\",'Parks - Future Infrastructure'!B87)","v":"5240"},{"$f":"IF(B87=\"\",\"\",'Parks - Future Infrastructure'!C87)","v":""},{"$f":"IF(B87=\"\",\"\",'Parks - Future Infrastructure'!F87)","v":"CLEVELAND - JANLAW STREET PARK UPGRADE"},{"$f":"IF(B87=\"\",\"\",'Parks - Future Infrastructure'!D87)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O87='Parks - Future Infrastructure'!N87,'Parks - Future Infrastructure'!O87,'Parks - Future Infrastructure'!O87&\" - \"&'Parks - Future Infrastructure'!N87)","v":2027},{"$f":"IF(B87=\"\",\"\",'Parks - Future Infrastructure'!Z87)","v":60174}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O88,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B88=\"\",\"\",'Parks - Future Infrastructure'!B88)","v":"5247"},{"$f":"IF(B88=\"\",\"\",'Parks - Future Infrastructure'!C88)","v":""},{"$f":"IF(B88=\"\",\"\",'Parks - Future Infrastructure'!F88)","v":"CLEVELAND - LINEAR - ROTARY PARK UPGRADE"},{"$f":"IF(B88=\"\",\"\",'Parks - Future Infrastructure'!D88)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O88='Parks - Future Infrastructure'!N88,'Parks - Future Infrastructure'!O88,'Parks - Future Infrastructure'!O88&\" - \"&'Parks - Future Infrastructure'!N88)","v":2031},{"$f":"IF(B88=\"\",\"\",'Parks - Future Infrastructure'!Z88)","v":74333}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O89,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B89=\"\",\"\",'Parks - Future Infrastructure'!B89)","v":"5249"},{"$f":"IF(B89=\"\",\"\",'Parks - Future Infrastructure'!C89)","v":""},{"$f":"IF(B89=\"\",\"\",'Parks - Future Infrastructure'!F89)","v":"CLEVELAND - LONG STREET PARK UPGRADE"},{"$f":"IF(B89=\"\",\"\",'Parks - Future Infrastructure'!D89)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O89='Parks - Future Infrastructure'!N89,'Parks - Future Infrastructure'!O89,'Parks - Future Infrastructure'!O89&\" - \"&'Parks - Future Infrastructure'!N89)","v":2027},{"$f":"IF(B89=\"\",\"\",'Parks - Future Infrastructure'!Z89)","v":56635}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O90,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B90=\"\",\"\",'Parks - Future Infrastructure'!B90)","v":"5261"},{"$f":"IF(B90=\"\",\"\",'Parks - Future Infrastructure'!C90)","v":""},{"$f":"IF(B90=\"\",\"\",'Parks - Future Infrastructure'!F90)","v":"CLEVELAND - NANDEEBIE PARK UPGRADE"},{"$f":"IF(B90=\"\",\"\",'Parks - Future Infrastructure'!D90)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O90='Parks - Future Infrastructure'!N90,'Parks - Future Infrastructure'!O90,'Parks - Future Infrastructure'!O90&\" - \"&'Parks - Future Infrastructure'!N90)","v":2027},{"$f":"IF(B90=\"\",\"\",'Parks - Future Infrastructure'!Z90)","v":181230}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O91,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B91=\"\",\"\",'Parks - Future Infrastructure'!B91)","v":"5265"},{"$f":"IF(B91=\"\",\"\",'Parks - Future Infrastructure'!C91)","v":""},{"$f":"IF(B91=\"\",\"\",'Parks - Future Infrastructure'!F91)","v":"CLEVELAND - OYSTER POINT PARK UPGRADE"},{"$f":"IF(B91=\"\",\"\",'Parks - Future Infrastructure'!D91)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O91='Parks - Future Infrastructure'!N91,'Parks - Future Infrastructure'!O91,'Parks - Future Infrastructure'!O91&\" - \"&'Parks - Future Infrastructure'!N91)","v":2027},{"$f":"IF(B91=\"\",\"\",'Parks - Future Infrastructure'!Z91)","v":179815}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O92,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B92=\"\",\"\",'Parks - Future Infrastructure'!B92)","v":"5272"},{"$f":"IF(B92=\"\",\"\",'Parks - Future Infrastructure'!C92)","v":""},{"$f":"IF(B92=\"\",\"\",'Parks - Future Infrastructure'!F92)","v":"CLEVELAND - RABY BAY FORESHORE PARK UPGRADE"},{"$f":"IF(B92=\"\",\"\",'Parks - Future Infrastructure'!D92)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O92='Parks - Future Infrastructure'!N92,'Parks - Future Infrastructure'!O92,'Parks - Future Infrastructure'!O92&\" - \"&'Parks - Future Infrastructure'!N92)","v":2031},{"$f":"IF(B92=\"\",\"\",'Parks - Future Infrastructure'!Z92)","v":511127}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O93,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B93=\"\",\"\",'Parks - Future Infrastructure'!B93)","v":"5274"},{"$f":"IF(B93=\"\",\"\",'Parks - Future Infrastructure'!C93)","v":""},{"$f":"IF(B93=\"\",\"\",'Parks - Future Infrastructure'!F93)","v":"ORMISTON - RABY ESPLANADE PARK UPGRADE"},{"$f":"IF(B93=\"\",\"\",'Parks - Future Infrastructure'!D93)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O93='Parks - Future Infrastructure'!N93,'Parks - Future Infrastructure'!O93,'Parks - Future Infrastructure'!O93&\" - \"&'Parks - Future Infrastructure'!N93)","v":2019},{"$f":"IF(B93=\"\",\"\",'Parks - Future Infrastructure'!Z93)","v":547939}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O94,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B94=\"\",\"\",'Parks - Future Infrastructure'!B94)","v":"5275"},{"$f":"IF(B94=\"\",\"\",'Parks - Future Infrastructure'!C94)","v":""},{"$f":"IF(B94=\"\",\"\",'Parks - Future Infrastructure'!F94)","v":"CLEVELAND - RABY BAY BOULEVARD PARK UPGRADE"},{"$f":"IF(B94=\"\",\"\",'Parks - Future Infrastructure'!D94)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O94='Parks - Future Infrastructure'!N94,'Parks - Future Infrastructure'!O94,'Parks - Future Infrastructure'!O94&\" - \"&'Parks - Future Infrastructure'!N94)","v":2031},{"$f":"IF(B94=\"\",\"\",'Parks - Future Infrastructure'!Z94)","v":152913}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O95,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B95=\"\",\"\",'Parks - Future Infrastructure'!B95)","v":"5277"},{"$f":"IF(B95=\"\",\"\",'Parks - Future Infrastructure'!C95)","v":""},{"$f":"IF(B95=\"\",\"\",'Parks - Future Infrastructure'!F95)","v":"CLEVELAND - SCOTT STREET PARK UPGRADE"},{"$f":"IF(B95=\"\",\"\",'Parks - Future Infrastructure'!D95)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O95='Parks - Future Infrastructure'!N95,'Parks - Future Infrastructure'!O95,'Parks - Future Infrastructure'!O95&\" - \"&'Parks - Future Infrastructure'!N95)","v":2027},{"$f":"IF(B95=\"\",\"\",'Parks - Future Infrastructure'!Z95)","v":4248}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O96,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B96=\"\",\"\",'Parks - Future Infrastructure'!B96)","v":"5289"},{"$f":"IF(B96=\"\",\"\",'Parks - Future Infrastructure'!C96)","v":""},{"$f":"IF(B96=\"\",\"\",'Parks - Future Infrastructure'!F96)","v":"CLEVELAND - SUNSHINE DRIVE PARK UPGRADE"},{"$f":"IF(B96=\"\",\"\",'Parks - Future Infrastructure'!D96)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O96='Parks - Future Infrastructure'!N96,'Parks - Future Infrastructure'!O96,'Parks - Future Infrastructure'!O96&\" - \"&'Parks - Future Infrastructure'!N96)","v":2031},{"$f":"IF(B96=\"\",\"\",'Parks - Future Infrastructure'!Z96)","v":104774}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O97,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B97=\"\",\"\",'Parks - Future Infrastructure'!B97)","v":"5296"},{"$f":"IF(B97=\"\",\"\",'Parks - Future Infrastructure'!C97)","v":""},{"$f":"IF(B97=\"\",\"\",'Parks - Future Infrastructure'!F97)","v":"CLEVELAND - VASSI CONCORD PARK UPGRADE"},{"$f":"IF(B97=\"\",\"\",'Parks - Future Infrastructure'!D97)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O97='Parks - Future Infrastructure'!N97,'Parks - Future Infrastructure'!O97,'Parks - Future Infrastructure'!O97&\" - \"&'Parks - Future Infrastructure'!N97)","v":2027},{"$f":"IF(B97=\"\",\"\",'Parks - Future Infrastructure'!Z97)","v":60174}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O98,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B98=\"\",\"\",'Parks - Future Infrastructure'!B98)","v":"5303"},{"$f":"IF(B98=\"\",\"\",'Parks - Future Infrastructure'!C98)","v":""},{"$f":"IF(B98=\"\",\"\",'Parks - Future Infrastructure'!F98)","v":"CLEVELAND - WELLINGTON STREET PARK UPGRADE"},{"$f":"IF(B98=\"\",\"\",'Parks - Future Infrastructure'!D98)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O98='Parks - Future Infrastructure'!N98,'Parks - Future Infrastructure'!O98,'Parks - Future Infrastructure'!O98&\" - \"&'Parks - Future Infrastructure'!N98)","v":2020},{"$f":"IF(B98=\"\",\"\",'Parks - Future Infrastructure'!Z98)","v":723506}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O99,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B99=\"\",\"\",'Parks - Future Infrastructure'!B99)","v":"5305"},{"$f":"IF(B99=\"\",\"\",'Parks - Future Infrastructure'!C99)","v":""},{"$f":"IF(B99=\"\",\"\",'Parks - Future Infrastructure'!F99)","v":"CLEVELAND - WILLIAM ROSS PARK UPGRADE"},{"$f":"IF(B99=\"\",\"\",'Parks - Future Infrastructure'!D99)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O99='Parks - Future Infrastructure'!N99,'Parks - Future Infrastructure'!O99,'Parks - Future Infrastructure'!O99&\" - \"&'Parks - Future Infrastructure'!N99)","v":2027},{"$f":"IF(B99=\"\",\"\",'Parks - Future Infrastructure'!Z99)","v":89907}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O100,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B100=\"\",\"\",'Parks - Future Infrastructure'!B100)","v":"5313"},{"$f":"IF(B100=\"\",\"\",'Parks - Future Infrastructure'!C100)","v":""},{"$f":"IF(B100=\"\",\"\",'Parks - Future Infrastructure'!F100)","v":"COOCHIEMUDLO ISLAND - FLINDERS FORESHORE UPGRADE"},{"$f":"IF(B100=\"\",\"\",'Parks - Future Infrastructure'!D100)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O100='Parks - Future Infrastructure'!N100,'Parks - Future Infrastructure'!O100,'Parks - Future Infrastructure'!O100&\" - \"&'Parks - Future Infrastructure'!N100)","v":2029},{"$f":"IF(B100=\"\",\"\",'Parks - Future Infrastructure'!Z100)","v":132383}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O101,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B101=\"\",\"\",'Parks - Future Infrastructure'!B101)","v":"5314"},{"$f":"IF(B101=\"\",\"\",'Parks - Future Infrastructure'!C101)","v":""},{"$f":"IF(B101=\"\",\"\",'Parks - Future Infrastructure'!F101)","v":"WELLINGTON POINT - HAROLD & ENID BROWN PARK UPGRADE"},{"$f":"IF(B101=\"\",\"\",'Parks - Future Infrastructure'!D101)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O101='Parks - Future Infrastructure'!N101,'Parks - Future Infrastructure'!O101,'Parks - Future Infrastructure'!O101&\" - \"&'Parks - Future Infrastructure'!N101)","v":2031},{"$f":"IF(B101=\"\",\"\",'Parks - Future Infrastructure'!Z101)","v":249192}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O102,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B102=\"\",\"\",'Parks - Future Infrastructure'!B102)","v":"5315"},{"$f":"IF(B102=\"\",\"\",'Parks - Future Infrastructure'!C102)","v":""},{"$f":"IF(B102=\"\",\"\",'Parks - Future Infrastructure'!F102)","v":"COOCHIEMUDLO ISLAND - LAURIE BURNS RECREATION RESERVE UPGRADE"},{"$f":"IF(B102=\"\",\"\",'Parks - Future Infrastructure'!D102)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O102='Parks - Future Infrastructure'!N102,'Parks - Future Infrastructure'!O102,'Parks - Future Infrastructure'!O102&\" - \"&'Parks - Future Infrastructure'!N102)","v":2029},{"$f":"IF(B102=\"\",\"\",'Parks - Future Infrastructure'!Z102)","v":414229}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O103,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B103=\"\",\"\",'Parks - Future Infrastructure'!B103)","v":"5319"},{"$f":"IF(B103=\"\",\"\",'Parks - Future Infrastructure'!C103)","v":""},{"$f":"IF(B103=\"\",\"\",'Parks - Future Infrastructure'!F103)","v":"COOCHIEMUDLO ISLAND - PIONEER PARK (COOCHIE) UPGRADE"},{"$f":"IF(B103=\"\",\"\",'Parks - Future Infrastructure'!D103)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O103='Parks - Future Infrastructure'!N103,'Parks - Future Infrastructure'!O103,'Parks - Future Infrastructure'!O103&\" - \"&'Parks - Future Infrastructure'!N103)","v":2019},{"$f":"IF(B103=\"\",\"\",'Parks - Future Infrastructure'!Z103)","v":239281}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O104,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B104=\"\",\"\",'Parks - Future Infrastructure'!B104)","v":"5320"},{"$f":"IF(B104=\"\",\"\",'Parks - Future Infrastructure'!C104)","v":""},{"$f":"IF(B104=\"\",\"\",'Parks - Future Infrastructure'!F104)","v":"DUNWICH - BARTON STREET PARK UPGRADE"},{"$f":"IF(B104=\"\",\"\",'Parks - Future Infrastructure'!D104)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O104='Parks - Future Infrastructure'!N104,'Parks - Future Infrastructure'!O104,'Parks - Future Infrastructure'!O104&\" - \"&'Parks - Future Infrastructure'!N104)","v":2029},{"$f":"IF(B104=\"\",\"\",'Parks - Future Infrastructure'!Z104)","v":14159}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O105,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B105=\"\",\"\",'Parks - Future Infrastructure'!B105)","v":"5321"},{"$f":"IF(B105=\"\",\"\",'Parks - Future Infrastructure'!C105)","v":""},{"$f":"IF(B105=\"\",\"\",'Parks - Future Infrastructure'!F105)","v":"DUNWICH - BOB WILSON PARK UPGRADE"},{"$f":"IF(B105=\"\",\"\",'Parks - Future Infrastructure'!D105)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O105='Parks - Future Infrastructure'!N105,'Parks - Future Infrastructure'!O105,'Parks - Future Infrastructure'!O105&\" - \"&'Parks - Future Infrastructure'!N105)","v":2029},{"$f":"IF(B105=\"\",\"\",'Parks - Future Infrastructure'!Z105)","v":14159}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O106,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B106=\"\",\"\",'Parks - Future Infrastructure'!B106)","v":"5336"},{"$f":"IF(B106=\"\",\"\",'Parks - Future Infrastructure'!C106)","v":""},{"$f":"IF(B106=\"\",\"\",'Parks - Future Infrastructure'!F106)","v":"KARRAGARRA ISLAND - KARRAGARRA ISLAND COMMUNITY PARK UPGRADE"},{"$f":"IF(B106=\"\",\"\",'Parks - Future Infrastructure'!D106)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O106='Parks - Future Infrastructure'!N106,'Parks - Future Infrastructure'!O106,'Parks - Future Infrastructure'!O106&\" - \"&'Parks - Future Infrastructure'!N106)","v":2029},{"$f":"IF(B106=\"\",\"\",'Parks - Future Infrastructure'!Z106)","v":44600}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O107,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B107=\"\",\"\",'Parks - Future Infrastructure'!B107)","v":"5337"},{"$f":"IF(B107=\"\",\"\",'Parks - Future Infrastructure'!C107)","v":""},{"$f":"IF(B107=\"\",\"\",'Parks - Future Infrastructure'!F107)","v":"KARRAGARRA ISLAND - KARRAGARRA ISLAND FORESHORE (NORTH) UPGRADE"},{"$f":"IF(B107=\"\",\"\",'Parks - Future Infrastructure'!D107)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O107='Parks - Future Infrastructure'!N107,'Parks - Future Infrastructure'!O107,'Parks - Future Infrastructure'!O107&\" - \"&'Parks - Future Infrastructure'!N107)","v":2026},{"$f":"IF(B107=\"\",\"\",'Parks - Future Infrastructure'!Z107)","v":249192}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O108,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B108=\"\",\"\",'Parks - Future Infrastructure'!B108)","v":"5340"},{"$f":"IF(B108=\"\",\"\",'Parks - Future Infrastructure'!C108)","v":""},{"$f":"IF(B108=\"\",\"\",'Parks - Future Infrastructure'!F108)","v":"KARRAGARRA ISLAND - KARRAGARRA ISLAND URBAN HABITAT UPGRADE"},{"$f":"IF(B108=\"\",\"\",'Parks - Future Infrastructure'!D108)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O108='Parks - Future Infrastructure'!N108,'Parks - Future Infrastructure'!O108,'Parks - Future Infrastructure'!O108&\" - \"&'Parks - Future Infrastructure'!N108)","v":2026},{"$f":"IF(B108=\"\",\"\",'Parks - Future Infrastructure'!Z108)","v":60174}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O109,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B109=\"\",\"\",'Parks - Future Infrastructure'!B109)","v":"5350-16"},{"$f":"IF(B109=\"\",\"\",'Parks - Future Infrastructure'!C109)","v":""},{"$f":"IF(B109=\"\",\"\",'Parks - Future Infrastructure'!F109)","v":"LAMB ISLAND - PIONEER PARK (LAMB) UPGRADE"},{"$f":"IF(B109=\"\",\"\",'Parks - Future Infrastructure'!D109)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O109='Parks - Future Infrastructure'!N109,'Parks - Future Infrastructure'!O109,'Parks - Future Infrastructure'!O109&\" - \"&'Parks - Future Infrastructure'!N109)","v":2021},{"$f":"IF(B109=\"\",\"\",'Parks - Future Infrastructure'!Z109)","v":1127735}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O110,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B110=\"\",\"\",'Parks - Future Infrastructure'!B110)","v":"5350-21"},{"$f":"IF(B110=\"\",\"\",'Parks - Future Infrastructure'!C110)","v":""},{"$f":"IF(B110=\"\",\"\",'Parks - Future Infrastructure'!F110)","v":"LAMB ISLAND - PIONEER PARK (LAMB) UPGRADE"},{"$f":"IF(B110=\"\",\"\",'Parks - Future Infrastructure'!D110)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O110='Parks - Future Infrastructure'!N110,'Parks - Future Infrastructure'!O110,'Parks - Future Infrastructure'!O110&\" - \"&'Parks - Future Infrastructure'!N110)","v":2026},{"$f":"IF(B110=\"\",\"\",'Parks - Future Infrastructure'!Z110)","v":134507}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O111,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B111=\"\",\"\",'Parks - Future Infrastructure'!B111)","v":"5351"},{"$f":"IF(B111=\"\",\"\",'Parks - Future Infrastructure'!C111)","v":""},{"$f":"IF(B111=\"\",\"\",'Parks - Future Infrastructure'!F111)","v":"MACLEAY ISLAND - COAST ROAD FORESHORE UPGRADE"},{"$f":"IF(B111=\"\",\"\",'Parks - Future Infrastructure'!D111)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O111='Parks - Future Infrastructure'!N111,'Parks - Future Infrastructure'!O111,'Parks - Future Infrastructure'!O111&\" - \"&'Parks - Future Infrastructure'!N111)","v":2029},{"$f":"IF(B111=\"\",\"\",'Parks - Future Infrastructure'!Z111)","v":204592}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O112,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B112=\"\",\"\",'Parks - Future Infrastructure'!B112)","v":"5353"},{"$f":"IF(B112=\"\",\"\",'Parks - Future Infrastructure'!C112)","v":""},{"$f":"IF(B112=\"\",\"\",'Parks - Future Infrastructure'!F112)","v":"MACLEAY ISLAND - CORROBOREE PLACE PARK UPGRADE"},{"$f":"IF(B112=\"\",\"\",'Parks - Future Infrastructure'!D112)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O112='Parks - Future Infrastructure'!N112,'Parks - Future Infrastructure'!O112,'Parks - Future Infrastructure'!O112&\" - \"&'Parks - Future Infrastructure'!N112)","v":2022},{"$f":"IF(B112=\"\",\"\",'Parks - Future Infrastructure'!Z112)","v":115393}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O113,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B113=\"\",\"\",'Parks - Future Infrastructure'!B113)","v":"5356"},{"$f":"IF(B113=\"\",\"\",'Parks - Future Infrastructure'!C113)","v":""},{"$f":"IF(B113=\"\",\"\",'Parks - Future Infrastructure'!F113)","v":"MACLEAY ISLAND - DALPURA STREET ROAD RESERVE UPGRADE"},{"$f":"IF(B113=\"\",\"\",'Parks - Future Infrastructure'!D113)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O113='Parks - Future Infrastructure'!N113,'Parks - Future Infrastructure'!O113,'Parks - Future Infrastructure'!O113&\" - \"&'Parks - Future Infrastructure'!N113)","v":2029},{"$f":"IF(B113=\"\",\"\",'Parks - Future Infrastructure'!Z113)","v":87784}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O114,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B114=\"\",\"\",'Parks - Future Infrastructure'!B114)","v":"5361"},{"$f":"IF(B114=\"\",\"\",'Parks - Future Infrastructure'!C114)","v":""},{"$f":"IF(B114=\"\",\"\",'Parks - Future Infrastructure'!F114)","v":"MACLEAY ISLAND - PAT'S PARK UPGRADE"},{"$f":"IF(B114=\"\",\"\",'Parks - Future Infrastructure'!D114)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O114='Parks - Future Infrastructure'!N114,'Parks - Future Infrastructure'!O114,'Parks - Future Infrastructure'!O114&\" - \"&'Parks - Future Infrastructure'!N114)","v":2029},{"$f":"IF(B114=\"\",\"\",'Parks - Future Infrastructure'!Z114)","v":60174}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O115,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B115=\"\",\"\",'Parks - Future Infrastructure'!B115)","v":"5365"},{"$f":"IF(B115=\"\",\"\",'Parks - Future Infrastructure'!C115)","v":""},{"$f":"IF(B115=\"\",\"\",'Parks - Future Infrastructure'!F115)","v":"MACLEAY ISLAND - TINGARA BOAT CLUB UPGRADE"},{"$f":"IF(B115=\"\",\"\",'Parks - Future Infrastructure'!D115)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O115='Parks - Future Infrastructure'!N115,'Parks - Future Infrastructure'!O115,'Parks - Future Infrastructure'!O115&\" - \"&'Parks - Future Infrastructure'!N115)","v":2029},{"$f":"IF(B115=\"\",\"\",'Parks - Future Infrastructure'!Z115)","v":28317}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O116,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B116=\"\",\"\",'Parks - Future Infrastructure'!B116)","v":"5367"},{"$f":"IF(B116=\"\",\"\",'Parks - Future Infrastructure'!C116)","v":""},{"$f":"IF(B116=\"\",\"\",'Parks - Future Infrastructure'!F116)","v":"MOUNT COTTON - MOUNT COTTON COMMUNITY PARK UPGRADE"},{"$f":"IF(B116=\"\",\"\",'Parks - Future Infrastructure'!D116)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O116='Parks - Future Infrastructure'!N116,'Parks - Future Infrastructure'!O116,'Parks - Future Infrastructure'!O116&\" - \"&'Parks - Future Infrastructure'!N116)","v":2021},{"$f":"IF(B116=\"\",\"\",'Parks - Future Infrastructure'!Z116)","v":4296437}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O117,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B117=\"\",\"\",'Parks - Future Infrastructure'!B117)","v":"5374"},{"$f":"IF(B117=\"\",\"\",'Parks - Future Infrastructure'!C117)","v":""},{"$f":"IF(B117=\"\",\"\",'Parks - Future Infrastructure'!F117)","v":"MOUNT COTTON - ORCHID DRIVE PARK UPGRADE"},{"$f":"IF(B117=\"\",\"\",'Parks - Future Infrastructure'!D117)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O117='Parks - Future Infrastructure'!N117,'Parks - Future Infrastructure'!O117,'Parks - Future Infrastructure'!O117&\" - \"&'Parks - Future Infrastructure'!N117)","v":2031},{"$f":"IF(B117=\"\",\"\",'Parks - Future Infrastructure'!Z117)","v":60174}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O118,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B118=\"\",\"\",'Parks - Future Infrastructure'!B118)","v":"5380"},{"$f":"IF(B118=\"\",\"\",'Parks - Future Infrastructure'!C118)","v":""},{"$f":"IF(B118=\"\",\"\",'Parks - Future Infrastructure'!F118)","v":"MOUNT COTTON - SEEANA DRIVE PARK UPGRADE"},{"$f":"IF(B118=\"\",\"\",'Parks - Future Infrastructure'!D118)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O118='Parks - Future Infrastructure'!N118,'Parks - Future Infrastructure'!O118,'Parks - Future Infrastructure'!O118&\" - \"&'Parks - Future Infrastructure'!N118)","v":2031},{"$f":"IF(B118=\"\",\"\",'Parks - Future Infrastructure'!Z118)","v":44600}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O119,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B119=\"\",\"\",'Parks - Future Infrastructure'!B119)","v":"5382"},{"$f":"IF(B119=\"\",\"\",'Parks - Future Infrastructure'!C119)","v":""},{"$f":"IF(B119=\"\",\"\",'Parks - Future Infrastructure'!F119)","v":"MOUNT COTTON - VALLEY WAY DRAINAGE RESERVE UPGRADE"},{"$f":"IF(B119=\"\",\"\",'Parks - Future Infrastructure'!D119)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O119='Parks - Future Infrastructure'!N119,'Parks - Future Infrastructure'!O119,'Parks - Future Infrastructure'!O119&\" - \"&'Parks - Future Infrastructure'!N119)","v":2022},{"$f":"IF(B119=\"\",\"\",'Parks - Future Infrastructure'!Z119)","v":60174}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O120,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B120=\"\",\"\",'Parks - Future Infrastructure'!B120)","v":"5383"},{"$f":"IF(B120=\"\",\"\",'Parks - Future Infrastructure'!C120)","v":""},{"$f":"IF(B120=\"\",\"\",'Parks - Future Infrastructure'!F120)","v":"ORMISTON - HILLIARDS CREEK CORRIDOR - STEVENS PLACE UPGRADE"},{"$f":"IF(B120=\"\",\"\",'Parks - Future Infrastructure'!D120)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O120='Parks - Future Infrastructure'!N120,'Parks - Future Infrastructure'!O120,'Parks - Future Infrastructure'!O120&\" - \"&'Parks - Future Infrastructure'!N120)","v":2031},{"$f":"IF(B120=\"\",\"\",'Parks - Future Infrastructure'!Z120)","v":105482}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O121,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B121=\"\",\"\",'Parks - Future Infrastructure'!B121)","v":"5392"},{"$f":"IF(B121=\"\",\"\",'Parks - Future Infrastructure'!C121)","v":""},{"$f":"IF(B121=\"\",\"\",'Parks - Future Infrastructure'!F121)","v":"ORMISTON - GRAY PARK UPGRADE"},{"$f":"IF(B121=\"\",\"\",'Parks - Future Infrastructure'!D121)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O121='Parks - Future Infrastructure'!N121,'Parks - Future Infrastructure'!O121,'Parks - Future Infrastructure'!O121&\" - \"&'Parks - Future Infrastructure'!N121)","v":2031},{"$f":"IF(B121=\"\",\"\",'Parks - Future Infrastructure'!Z121)","v":44600}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O122,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B122=\"\",\"\",'Parks - Future Infrastructure'!B122)","v":"5395"},{"$f":"IF(B122=\"\",\"\",'Parks - Future Infrastructure'!C122)","v":""},{"$f":"IF(B122=\"\",\"\",'Parks - Future Infrastructure'!F122)","v":"ORMISTON - HILLIARDS CREEK CORRIDOR - FELLMONGER PARK UPGRADE"},{"$f":"IF(B122=\"\",\"\",'Parks - Future Infrastructure'!D122)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O122='Parks - Future Infrastructure'!N122,'Parks - Future Infrastructure'!O122,'Parks - Future Infrastructure'!O122&\" - \"&'Parks - Future Infrastructure'!N122)","v":2031},{"$f":"IF(B122=\"\",\"\",'Parks - Future Infrastructure'!Z122)","v":208840}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O123,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B123=\"\",\"\",'Parks - Future Infrastructure'!B123)","v":"5414"},{"$f":"IF(B123=\"\",\"\",'Parks - Future Infrastructure'!C123)","v":""},{"$f":"IF(B123=\"\",\"\",'Parks - Future Infrastructure'!F123)","v":"POINT LOOKOUT - ENDEAVOUR PARK UPGRADE"},{"$f":"IF(B123=\"\",\"\",'Parks - Future Infrastructure'!D123)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O123='Parks - Future Infrastructure'!N123,'Parks - Future Infrastructure'!O123,'Parks - Future Infrastructure'!O123&\" - \"&'Parks - Future Infrastructure'!N123)","v":2029},{"$f":"IF(B123=\"\",\"\",'Parks - Future Infrastructure'!Z123)","v":60174}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O124,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B124=\"\",\"\",'Parks - Future Infrastructure'!B124)","v":"5416"},{"$f":"IF(B124=\"\",\"\",'Parks - Future Infrastructure'!C124)","v":""},{"$f":"IF(B124=\"\",\"\",'Parks - Future Infrastructure'!F124)","v":"POINT LOOKOUT - HEADLAND PARK UPGRADE"},{"$f":"IF(B124=\"\",\"\",'Parks - Future Infrastructure'!D124)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O124='Parks - Future Infrastructure'!N124,'Parks - Future Infrastructure'!O124,'Parks - Future Infrastructure'!O124&\" - \"&'Parks - Future Infrastructure'!N124)","v":2019},{"$f":"IF(B124=\"\",\"\",'Parks - Future Infrastructure'!Z124)","v":72209}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O125,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B125=\"\",\"\",'Parks - Future Infrastructure'!B125)","v":"5421"},{"$f":"IF(B125=\"\",\"\",'Parks - Future Infrastructure'!C125)","v":""},{"$f":"IF(B125=\"\",\"\",'Parks - Future Infrastructure'!F125)","v":"POINT LOOKOUT - POINT LOOKOUT OVAL UPGRADE"},{"$f":"IF(B125=\"\",\"\",'Parks - Future Infrastructure'!D125)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O125='Parks - Future Infrastructure'!N125,'Parks - Future Infrastructure'!O125,'Parks - Future Infrastructure'!O125&\" - \"&'Parks - Future Infrastructure'!N125)","v":2020},{"$f":"IF(B125=\"\",\"\",'Parks - Future Infrastructure'!Z125)","v":14159}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O126,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B126=\"\",\"\",'Parks - Future Infrastructure'!B126)","v":"5425"},{"$f":"IF(B126=\"\",\"\",'Parks - Future Infrastructure'!C126)","v":""},{"$f":"IF(B126=\"\",\"\",'Parks - Future Infrastructure'!F126)","v":"REDLAND BAY - BEDARRA STREET PARK UPGRADE"},{"$f":"IF(B126=\"\",\"\",'Parks - Future Infrastructure'!D126)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O126='Parks - Future Infrastructure'!N126,'Parks - Future Infrastructure'!O126,'Parks - Future Infrastructure'!O126&\" - \"&'Parks - Future Infrastructure'!N126)","v":2022},{"$f":"IF(B126=\"\",\"\",'Parks - Future Infrastructure'!Z126)","v":132383}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O127,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B127=\"\",\"\",'Parks - Future Infrastructure'!B127)","v":"5432"},{"$f":"IF(B127=\"\",\"\",'Parks - Future Infrastructure'!C127)","v":""},{"$f":"IF(B127=\"\",\"\",'Parks - Future Infrastructure'!F127)","v":"REDLAND BAY - CHARLIE BUCKLER SPORTSFIELD UPGRADE"},{"$f":"IF(B127=\"\",\"\",'Parks - Future Infrastructure'!D127)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O127='Parks - Future Infrastructure'!N127,'Parks - Future Infrastructure'!O127,'Parks - Future Infrastructure'!O127&\" - \"&'Parks - Future Infrastructure'!N127)","v":2021},{"$f":"IF(B127=\"\",\"\",'Parks - Future Infrastructure'!Z127)","v":2283432}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O128,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B128=\"\",\"\",'Parks - Future Infrastructure'!B128)","v":"5443"},{"$f":"IF(B128=\"\",\"\",'Parks - Future Infrastructure'!C128)","v":""},{"$f":"IF(B128=\"\",\"\",'Parks - Future Infrastructure'!F128)","v":"REDLAND BAY - FIELDING PARK UPGRADE"},{"$f":"IF(B128=\"\",\"\",'Parks - Future Infrastructure'!D128)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O128='Parks - Future Infrastructure'!N128,'Parks - Future Infrastructure'!O128,'Parks - Future Infrastructure'!O128&\" - \"&'Parks - Future Infrastructure'!N128)","v":2020},{"$f":"IF(B128=\"\",\"\",'Parks - Future Infrastructure'!Z128)","v":284588}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O129,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B129=\"\",\"\",'Parks - Future Infrastructure'!B129)","v":"5453"},{"$f":"IF(B129=\"\",\"\",'Parks - Future Infrastructure'!C129)","v":""},{"$f":"IF(B129=\"\",\"\",'Parks - Future Infrastructure'!F129)","v":"REDLAND BAY - JACK GORDON PARK UPGRADE"},{"$f":"IF(B129=\"\",\"\",'Parks - Future Infrastructure'!D129)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O129='Parks - Future Infrastructure'!N129,'Parks - Future Infrastructure'!O129,'Parks - Future Infrastructure'!O129&\" - \"&'Parks - Future Infrastructure'!N129)","v":2022},{"$f":"IF(B129=\"\",\"\",'Parks - Future Infrastructure'!Z129)","v":44600}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O130,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B130=\"\",\"\",'Parks - Future Infrastructure'!B130)","v":"5454"},{"$f":"IF(B130=\"\",\"\",'Parks - Future Infrastructure'!C130)","v":""},{"$f":"IF(B130=\"\",\"\",'Parks - Future Infrastructure'!F130)","v":"REDLAND BAY - JACK GORDON PATHWAY (ESPLANADE) UPGRADE"},{"$f":"IF(B130=\"\",\"\",'Parks - Future Infrastructure'!D130)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O130='Parks - Future Infrastructure'!N130,'Parks - Future Infrastructure'!O130,'Parks - Future Infrastructure'!O130&\" - \"&'Parks - Future Infrastructure'!N130)","v":2022},{"$f":"IF(B130=\"\",\"\",'Parks - Future Infrastructure'!Z130)","v":87784}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O131,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B131=\"\",\"\",'Parks - Future Infrastructure'!B131)","v":"5456"},{"$f":"IF(B131=\"\",\"\",'Parks - Future Infrastructure'!C131)","v":""},{"$f":"IF(B131=\"\",\"\",'Parks - Future Infrastructure'!F131)","v":"REDLAND BAY - JUNEE STREET PARK UPGRADE"},{"$f":"IF(B131=\"\",\"\",'Parks - Future Infrastructure'!D131)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O131='Parks - Future Infrastructure'!N131,'Parks - Future Infrastructure'!O131,'Parks - Future Infrastructure'!O131&\" - \"&'Parks - Future Infrastructure'!N131)","v":2022},{"$f":"IF(B131=\"\",\"\",'Parks - Future Infrastructure'!Z131)","v":60882}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O132,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B132=\"\",\"\",'Parks - Future Infrastructure'!B132)","v":"5457"},{"$f":"IF(B132=\"\",\"\",'Parks - Future Infrastructure'!C132)","v":""},{"$f":"IF(B132=\"\",\"\",'Parks - Future Infrastructure'!F132)","v":"REDLAND BAY - LANYARD PLACE PARK UPGRADE"},{"$f":"IF(B132=\"\",\"\",'Parks - Future Infrastructure'!D132)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O132='Parks - Future Infrastructure'!N132,'Parks - Future Infrastructure'!O132,'Parks - Future Infrastructure'!O132&\" - \"&'Parks - Future Infrastructure'!N132)","v":2022},{"$f":"IF(B132=\"\",\"\",'Parks - Future Infrastructure'!Z132)","v":14159}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O133,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B133=\"\",\"\",'Parks - Future Infrastructure'!B133)","v":"5460"},{"$f":"IF(B133=\"\",\"\",'Parks - Future Infrastructure'!C133)","v":""},{"$f":"IF(B133=\"\",\"\",'Parks - Future Infrastructure'!F133)","v":"REDLAND BAY - POINT TALBURPIN PARK UPGRADE"},{"$f":"IF(B133=\"\",\"\",'Parks - Future Infrastructure'!D133)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O133='Parks - Future Infrastructure'!N133,'Parks - Future Infrastructure'!O133,'Parks - Future Infrastructure'!O133&\" - \"&'Parks - Future Infrastructure'!N133)","v":2022},{"$f":"IF(B133=\"\",\"\",'Parks - Future Infrastructure'!Z133)","v":191142}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O134,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B134=\"\",\"\",'Parks - Future Infrastructure'!B134)","v":"5467"},{"$f":"IF(B134=\"\",\"\",'Parks - Future Infrastructure'!C134)","v":""},{"$f":"IF(B134=\"\",\"\",'Parks - Future Infrastructure'!F134)","v":"REDLAND BAY - NEV STAFFORD PARK UPGRADE"},{"$f":"IF(B134=\"\",\"\",'Parks - Future Infrastructure'!D134)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O134='Parks - Future Infrastructure'!N134,'Parks - Future Infrastructure'!O134,'Parks - Future Infrastructure'!O134&\" - \"&'Parks - Future Infrastructure'!N134)","v":2022},{"$f":"IF(B134=\"\",\"\",'Parks - Future Infrastructure'!Z134)","v":44600}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O135,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B135=\"\",\"\",'Parks - Future Infrastructure'!B135)","v":"5471"},{"$f":"IF(B135=\"\",\"\",'Parks - Future Infrastructure'!C135)","v":""},{"$f":"IF(B135=\"\",\"\",'Parks - Future Infrastructure'!F135)","v":"REDLAND BAY - ORCHARD BEACH FORESHORE (SOUTH) UPGRADE"},{"$f":"IF(B135=\"\",\"\",'Parks - Future Infrastructure'!D135)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O135='Parks - Future Infrastructure'!N135,'Parks - Future Infrastructure'!O135,'Parks - Future Infrastructure'!O135&\" - \"&'Parks - Future Infrastructure'!N135)","v":2022},{"$f":"IF(B135=\"\",\"\",'Parks - Future Infrastructure'!Z135)","v":56635}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O136,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B136=\"\",\"\",'Parks - Future Infrastructure'!B136)","v":"5476"},{"$f":"IF(B136=\"\",\"\",'Parks - Future Infrastructure'!C136)","v":""},{"$f":"IF(B136=\"\",\"\",'Parks - Future Infrastructure'!F136)","v":"REDLAND BAY - PINELANDS CIRCUIT PARK UPGRADE"},{"$f":"IF(B136=\"\",\"\",'Parks - Future Infrastructure'!D136)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O136='Parks - Future Infrastructure'!N136,'Parks - Future Infrastructure'!O136,'Parks - Future Infrastructure'!O136&\" - \"&'Parks - Future Infrastructure'!N136)","v":2022},{"$f":"IF(B136=\"\",\"\",'Parks - Future Infrastructure'!Z136)","v":104774}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O137,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B137=\"\",\"\",'Parks - Future Infrastructure'!B137)","v":"5485"},{"$f":"IF(B137=\"\",\"\",'Parks - Future Infrastructure'!C137)","v":""},{"$f":"IF(B137=\"\",\"\",'Parks - Future Infrastructure'!F137)","v":"REDLAND BAY - DENHAM BOULEVARD PARK UPGRADE"},{"$f":"IF(B137=\"\",\"\",'Parks - Future Infrastructure'!D137)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O137='Parks - Future Infrastructure'!N137,'Parks - Future Infrastructure'!O137,'Parks - Future Infrastructure'!O137&\" - \"&'Parks - Future Infrastructure'!N137)","v":2020},{"$f":"IF(B137=\"\",\"\",'Parks - Future Infrastructure'!Z137)","v":2988887}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O138,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B138=\"\",\"\",'Parks - Future Infrastructure'!B138)","v":"5487"},{"$f":"IF(B138=\"\",\"\",'Parks - Future Infrastructure'!C138)","v":""},{"$f":"IF(B138=\"\",\"\",'Parks - Future Infrastructure'!F138)","v":"REDLAND BAY - SEL OUTRIDGE PARK UPGRADE"},{"$f":"IF(B138=\"\",\"\",'Parks - Future Infrastructure'!D138)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O138='Parks - Future Infrastructure'!N138,'Parks - Future Infrastructure'!O138,'Parks - Future Infrastructure'!O138&\" - \"&'Parks - Future Infrastructure'!N138)","v":2025},{"$f":"IF(B138=\"\",\"\",'Parks - Future Infrastructure'!Z138)","v":1254455}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O139,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B139=\"\",\"\",'Parks - Future Infrastructure'!B139)","v":"5506"},{"$f":"IF(B139=\"\",\"\",'Parks - Future Infrastructure'!C139)","v":""},{"$f":"IF(B139=\"\",\"\",'Parks - Future Infrastructure'!F139)","v":"RUSSELL ISLAND - JACKSON OVAL UPGRADE"},{"$f":"IF(B139=\"\",\"\",'Parks - Future Infrastructure'!D139)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O139='Parks - Future Infrastructure'!N139,'Parks - Future Infrastructure'!O139,'Parks - Future Infrastructure'!O139&\" - \"&'Parks - Future Infrastructure'!N139)","v":2029},{"$f":"IF(B139=\"\",\"\",'Parks - Future Infrastructure'!Z139)","v":90615}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O140,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B140=\"\",\"\",'Parks - Future Infrastructure'!B140)","v":"5508"},{"$f":"IF(B140=\"\",\"\",'Parks - Future Infrastructure'!C140)","v":""},{"$f":"IF(B140=\"\",\"\",'Parks - Future Infrastructure'!F140)","v":"RUSSELL ISLAND - JOCK KENNEDY PARK UPGRADE"},{"$f":"IF(B140=\"\",\"\",'Parks - Future Infrastructure'!D140)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O140='Parks - Future Infrastructure'!N140,'Parks - Future Infrastructure'!O140,'Parks - Future Infrastructure'!O140&\" - \"&'Parks - Future Infrastructure'!N140)","v":2021},{"$f":"IF(B140=\"\",\"\",'Parks - Future Infrastructure'!Z140)","v":297331}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O141,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B141=\"\",\"\",'Parks - Future Infrastructure'!B141)","v":"5509"},{"$f":"IF(B141=\"\",\"\",'Parks - Future Infrastructure'!C141)","v":""},{"$f":"IF(B141=\"\",\"\",'Parks - Future Infrastructure'!F141)","v":"RUSSELL ISLAND - LIONS BOULEVARD PARK UPGRADE"},{"$f":"IF(B141=\"\",\"\",'Parks - Future Infrastructure'!D141)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O141='Parks - Future Infrastructure'!N141,'Parks - Future Infrastructure'!O141,'Parks - Future Infrastructure'!O141&\" - \"&'Parks - Future Infrastructure'!N141)","v":2029},{"$f":"IF(B141=\"\",\"\",'Parks - Future Infrastructure'!Z141)","v":118933}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O142,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B142=\"\",\"\",'Parks - Future Infrastructure'!B142)","v":"5515"},{"$f":"IF(B142=\"\",\"\",'Parks - Future Infrastructure'!C142)","v":""},{"$f":"IF(B142=\"\",\"\",'Parks - Future Infrastructure'!F142)","v":"RUSSELL ISLAND - THE BAY ISLANDS PIONEER CHILDREN'S MEMORIAL PARK UPGRADE"},{"$f":"IF(B142=\"\",\"\",'Parks - Future Infrastructure'!D142)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O142='Parks - Future Infrastructure'!N142,'Parks - Future Infrastructure'!O142,'Parks - Future Infrastructure'!O142&\" - \"&'Parks - Future Infrastructure'!N142)","v":2029},{"$f":"IF(B142=\"\",\"\",'Parks - Future Infrastructure'!Z142)","v":56635}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O143,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B143=\"\",\"\",'Parks - Future Infrastructure'!B143)","v":"5540"},{"$f":"IF(B143=\"\",\"\",'Parks - Future Infrastructure'!C143)","v":""},{"$f":"IF(B143=\"\",\"\",'Parks - Future Infrastructure'!F143)","v":"THORNLANDS - ABBOTSLEIGH STREET PARK UPGRADE"},{"$f":"IF(B143=\"\",\"\",'Parks - Future Infrastructure'!D143)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O143='Parks - Future Infrastructure'!N143,'Parks - Future Infrastructure'!O143,'Parks - Future Infrastructure'!O143&\" - \"&'Parks - Future Infrastructure'!N143)","v":2022},{"$f":"IF(B143=\"\",\"\",'Parks - Future Infrastructure'!Z143)","v":148666}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O144,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B144=\"\",\"\",'Parks - Future Infrastructure'!B144)","v":"5542"},{"$f":"IF(B144=\"\",\"\",'Parks - Future Infrastructure'!C144)","v":""},{"$f":"IF(B144=\"\",\"\",'Parks - Future Infrastructure'!F144)","v":"THORNLANDS - ANNIVERSARY PARK UPGRADE"},{"$f":"IF(B144=\"\",\"\",'Parks - Future Infrastructure'!D144)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O144='Parks - Future Infrastructure'!N144,'Parks - Future Infrastructure'!O144,'Parks - Future Infrastructure'!O144&\" - \"&'Parks - Future Infrastructure'!N144)","v":2022},{"$f":"IF(B144=\"\",\"\",'Parks - Future Infrastructure'!Z144)","v":4248}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O145,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B145=\"\",\"\",'Parks - Future Infrastructure'!B145)","v":"5553"},{"$f":"IF(B145=\"\",\"\",'Parks - Future Infrastructure'!C145)","v":""},{"$f":"IF(B145=\"\",\"\",'Parks - Future Infrastructure'!F145)","v":"THORNLANDS - CONLEY AVENUE PARK UPGRADE"},{"$f":"IF(B145=\"\",\"\",'Parks - Future Infrastructure'!D145)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O145='Parks - Future Infrastructure'!N145,'Parks - Future Infrastructure'!O145,'Parks - Future Infrastructure'!O145&\" - \"&'Parks - Future Infrastructure'!N145)","v":2022},{"$f":"IF(B145=\"\",\"\",'Parks - Future Infrastructure'!Z145)","v":147958}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O146,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B146=\"\",\"\",'Parks - Future Infrastructure'!B146)","v":"5570"},{"$f":"IF(B146=\"\",\"\",'Parks - Future Infrastructure'!C146)","v":""},{"$f":"IF(B146=\"\",\"\",'Parks - Future Infrastructure'!F146)","v":"THORNLANDS - LORIKEET DRIVE PARK UPGRADE"},{"$f":"IF(B146=\"\",\"\",'Parks - Future Infrastructure'!D146)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O146='Parks - Future Infrastructure'!N146,'Parks - Future Infrastructure'!O146,'Parks - Future Infrastructure'!O146&\" - \"&'Parks - Future Infrastructure'!N146)","v":2022},{"$f":"IF(B146=\"\",\"\",'Parks - Future Infrastructure'!Z146)","v":194681}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O147,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B147=\"\",\"\",'Parks - Future Infrastructure'!B147)","v":"5579"},{"$f":"IF(B147=\"\",\"\",'Parks - Future Infrastructure'!C147)","v":""},{"$f":"IF(B147=\"\",\"\",'Parks - Future Infrastructure'!F147)","v":"WELLINGTON POINT - PLANTATION PLACE PARK UPGRADE"},{"$f":"IF(B147=\"\",\"\",'Parks - Future Infrastructure'!D147)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O147='Parks - Future Infrastructure'!N147,'Parks - Future Infrastructure'!O147,'Parks - Future Infrastructure'!O147&\" - \"&'Parks - Future Infrastructure'!N147)","v":2027},{"$f":"IF(B147=\"\",\"\",'Parks - Future Infrastructure'!Z147)","v":58758}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O148,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B148=\"\",\"\",'Parks - Future Infrastructure'!B148)","v":"5583"},{"$f":"IF(B148=\"\",\"\",'Parks - Future Infrastructure'!C148)","v":""},{"$f":"IF(B148=\"\",\"\",'Parks - Future Infrastructure'!F148)","v":"THORNLANDS - ROBERT MACKIE PARK UPGRADE"},{"$f":"IF(B148=\"\",\"\",'Parks - Future Infrastructure'!D148)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O148='Parks - Future Infrastructure'!N148,'Parks - Future Infrastructure'!O148,'Parks - Future Infrastructure'!O148&\" - \"&'Parks - Future Infrastructure'!N148)","v":2022},{"$f":"IF(B148=\"\",\"\",'Parks - Future Infrastructure'!Z148)","v":60174}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O149,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B149=\"\",\"\",'Parks - Future Infrastructure'!B149)","v":"5584"},{"$f":"IF(B149=\"\",\"\",'Parks - Future Infrastructure'!C149)","v":""},{"$f":"IF(B149=\"\",\"\",'Parks - Future Infrastructure'!F149)","v":"THORNLANDS - PERCY ZIEGENFUSZ PARK UPGRADE"},{"$f":"IF(B149=\"\",\"\",'Parks - Future Infrastructure'!D149)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O149='Parks - Future Infrastructure'!N149,'Parks - Future Infrastructure'!O149,'Parks - Future Infrastructure'!O149&\" - \"&'Parks - Future Infrastructure'!N149)","v":2022},{"$f":"IF(B149=\"\",\"\",'Parks - Future Infrastructure'!Z149)","v":134507}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O150,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B150=\"\",\"\",'Parks - Future Infrastructure'!B150)","v":"5586"},{"$f":"IF(B150=\"\",\"\",'Parks - Future Infrastructure'!C150)","v":""},{"$f":"IF(B150=\"\",\"\",'Parks - Future Infrastructure'!F150)","v":"THORNLANDS - MANNING ESPLANADE FORESHORE UPGRADE"},{"$f":"IF(B150=\"\",\"\",'Parks - Future Infrastructure'!D150)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O150='Parks - Future Infrastructure'!N150,'Parks - Future Infrastructure'!O150,'Parks - Future Infrastructure'!O150&\" - \"&'Parks - Future Infrastructure'!N150)","v":2020},{"$f":"IF(B150=\"\",\"\",'Parks - Future Infrastructure'!Z150)","v":74333}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O151,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B151=\"\",\"\",'Parks - Future Infrastructure'!B151)","v":"5590"},{"$f":"IF(B151=\"\",\"\",'Parks - Future Infrastructure'!C151)","v":""},{"$f":"IF(B151=\"\",\"\",'Parks - Future Infrastructure'!F151)","v":"THORNLANDS - TINDAPPAH DRIVE FORESHORE UPGRADE"},{"$f":"IF(B151=\"\",\"\",'Parks - Future Infrastructure'!D151)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O151='Parks - Future Infrastructure'!N151,'Parks - Future Infrastructure'!O151,'Parks - Future Infrastructure'!O151&\" - \"&'Parks - Future Infrastructure'!N151)","v":2022},{"$f":"IF(B151=\"\",\"\",'Parks - Future Infrastructure'!Z151)","v":147958}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O152,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B152=\"\",\"\",'Parks - Future Infrastructure'!B152)","v":"5592"},{"$f":"IF(B152=\"\",\"\",'Parks - Future Infrastructure'!C152)","v":""},{"$f":"IF(B152=\"\",\"\",'Parks - Future Infrastructure'!F152)","v":"THORNLANDS - TUNA COURT PARK UPGRADE"},{"$f":"IF(B152=\"\",\"\",'Parks - Future Infrastructure'!D152)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O152='Parks - Future Infrastructure'!N152,'Parks - Future Infrastructure'!O152,'Parks - Future Infrastructure'!O152&\" - \"&'Parks - Future Infrastructure'!N152)","v":2022},{"$f":"IF(B152=\"\",\"\",'Parks - Future Infrastructure'!Z152)","v":249192}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O153,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B153=\"\",\"\",'Parks - Future Infrastructure'!B153)","v":"5605"},{"$f":"IF(B153=\"\",\"\",'Parks - Future Infrastructure'!C153)","v":""},{"$f":"IF(B153=\"\",\"\",'Parks - Future Infrastructure'!F153)","v":"THORNESIDE - ALMA STREET PARK UPGRADE"},{"$f":"IF(B153=\"\",\"\",'Parks - Future Infrastructure'!D153)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O153='Parks - Future Infrastructure'!N153,'Parks - Future Infrastructure'!O153,'Parks - Future Infrastructure'!O153&\" - \"&'Parks - Future Infrastructure'!N153)","v":2027},{"$f":"IF(B153=\"\",\"\",'Parks - Future Infrastructure'!Z153)","v":241405}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O154,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B154=\"\",\"\",'Parks - Future Infrastructure'!B154)","v":"5608"},{"$f":"IF(B154=\"\",\"\",'Parks - Future Infrastructure'!C154)","v":""},{"$f":"IF(B154=\"\",\"\",'Parks - Future Infrastructure'!F154)","v":"THORNESIDE - BETH BOYD PARK UPGRADE"},{"$f":"IF(B154=\"\",\"\",'Parks - Future Infrastructure'!D154)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O154='Parks - Future Infrastructure'!N154,'Parks - Future Infrastructure'!O154,'Parks - Future Infrastructure'!O154&\" - \"&'Parks - Future Infrastructure'!N154)","v":2027},{"$f":"IF(B154=\"\",\"\",'Parks - Future Infrastructure'!Z154)","v":179815}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O155,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B155=\"\",\"\",'Parks - Future Infrastructure'!B155)","v":"5610"},{"$f":"IF(B155=\"\",\"\",'Parks - Future Infrastructure'!C155)","v":""},{"$f":"IF(B155=\"\",\"\",'Parks - Future Infrastructure'!F155)","v":"THORNESIDE - JACK AND EDNA FINNEY RESERVE UPGRADE"},{"$f":"IF(B155=\"\",\"\",'Parks - Future Infrastructure'!D155)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O155='Parks - Future Infrastructure'!N155,'Parks - Future Infrastructure'!O155,'Parks - Future Infrastructure'!O155&\" - \"&'Parks - Future Infrastructure'!N155)","v":2027},{"$f":"IF(B155=\"\",\"\",'Parks - Future Infrastructure'!Z155)","v":853058}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O156,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B156=\"\",\"\",'Parks - Future Infrastructure'!B156)","v":"5616"},{"$f":"IF(B156=\"\",\"\",'Parks - Future Infrastructure'!C156)","v":""},{"$f":"IF(B156=\"\",\"\",'Parks - Future Infrastructure'!F156)","v":"THORNESIDE - VIC ARTHUR PARK UPGRADE"},{"$f":"IF(B156=\"\",\"\",'Parks - Future Infrastructure'!D156)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O156='Parks - Future Infrastructure'!N156,'Parks - Future Infrastructure'!O156,'Parks - Future Infrastructure'!O156&\" - \"&'Parks - Future Infrastructure'!N156)","v":2031},{"$f":"IF(B156=\"\",\"\",'Parks - Future Infrastructure'!Z156)","v":92031}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O157,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B157=\"\",\"\",'Parks - Future Infrastructure'!B157)","v":"5618"},{"$f":"IF(B157=\"\",\"\",'Parks - Future Infrastructure'!C157)","v":""},{"$f":"IF(B157=\"\",\"\",'Parks - Future Infrastructure'!F157)","v":"THORNESIDE - GRADI COURT PARK UPGRADE"},{"$f":"IF(B157=\"\",\"\",'Parks - Future Infrastructure'!D157)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O157='Parks - Future Infrastructure'!N157,'Parks - Future Infrastructure'!O157,'Parks - Future Infrastructure'!O157&\" - \"&'Parks - Future Infrastructure'!N157)","v":2027},{"$f":"IF(B157=\"\",\"\",'Parks - Future Infrastructure'!Z157)","v":253439}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O158,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B158=\"\",\"\",'Parks - Future Infrastructure'!B158)","v":"5621"},{"$f":"IF(B158=\"\",\"\",'Parks - Future Infrastructure'!C158)","v":""},{"$f":"IF(B158=\"\",\"\",'Parks - Future Infrastructure'!F158)","v":"THORNESIDE - RAILWAY PARADE PARK UPGRADE"},{"$f":"IF(B158=\"\",\"\",'Parks - Future Infrastructure'!D158)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O158='Parks - Future Infrastructure'!N158,'Parks - Future Infrastructure'!O158,'Parks - Future Infrastructure'!O158&\" - \"&'Parks - Future Infrastructure'!N158)","v":2027},{"$f":"IF(B158=\"\",\"\",'Parks - Future Infrastructure'!Z158)","v":4248}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O159,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B159=\"\",\"\",'Parks - Future Infrastructure'!B159)","v":"5626"},{"$f":"IF(B159=\"\",\"\",'Parks - Future Infrastructure'!C159)","v":""},{"$f":"IF(B159=\"\",\"\",'Parks - Future Infrastructure'!F159)","v":"THORNESIDE - WILLARD-WEBER FORESHORE UPGRADE"},{"$f":"IF(B159=\"\",\"\",'Parks - Future Infrastructure'!D159)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O159='Parks - Future Infrastructure'!N159,'Parks - Future Infrastructure'!O159,'Parks - Future Infrastructure'!O159&\" - \"&'Parks - Future Infrastructure'!N159)","v":2027},{"$f":"IF(B159=\"\",\"\",'Parks - Future Infrastructure'!Z159)","v":194681}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O160,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B160=\"\",\"\",'Parks - Future Infrastructure'!B160)","v":"5627"},{"$f":"IF(B160=\"\",\"\",'Parks - Future Infrastructure'!C160)","v":""},{"$f":"IF(B160=\"\",\"\",'Parks - Future Infrastructure'!F160)","v":"THORNESIDE - WILLIAM TAYLOR MEMORIAL SPORTSFIELD UPGRADE"},{"$f":"IF(B160=\"\",\"\",'Parks - Future Infrastructure'!D160)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O160='Parks - Future Infrastructure'!N160,'Parks - Future Infrastructure'!O160,'Parks - Future Infrastructure'!O160&\" - \"&'Parks - Future Infrastructure'!N160)","v":2027},{"$f":"IF(B160=\"\",\"\",'Parks - Future Infrastructure'!Z160)","v":1267277}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O161,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B161=\"\",\"\",'Parks - Future Infrastructure'!B161)","v":"5630"},{"$f":"IF(B161=\"\",\"\",'Parks - Future Infrastructure'!C161)","v":""},{"$f":"IF(B161=\"\",\"\",'Parks - Future Infrastructure'!F161)","v":"VICTORIA POINT - ASPECT DRIVE PATHWAY UPGRADE"},{"$f":"IF(B161=\"\",\"\",'Parks - Future Infrastructure'!D161)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O161='Parks - Future Infrastructure'!N161,'Parks - Future Infrastructure'!O161,'Parks - Future Infrastructure'!O161&\" - \"&'Parks - Future Infrastructure'!N161)","v":2022},{"$f":"IF(B161=\"\",\"\",'Parks - Future Infrastructure'!Z161)","v":60174}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O162,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B162=\"\",\"\",'Parks - Future Infrastructure'!B162)","v":"5636"},{"$f":"IF(B162=\"\",\"\",'Parks - Future Infrastructure'!C162)","v":""},{"$f":"IF(B162=\"\",\"\",'Parks - Future Infrastructure'!F162)","v":"VICTORIA POINT - BILL SCUDAMORE-SMITH PARK UPGRADE"},{"$f":"IF(B162=\"\",\"\",'Parks - Future Infrastructure'!D162)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O162='Parks - Future Infrastructure'!N162,'Parks - Future Infrastructure'!O162,'Parks - Future Infrastructure'!O162&\" - \"&'Parks - Future Infrastructure'!N162)","v":2022},{"$f":"IF(B162=\"\",\"\",'Parks - Future Infrastructure'!Z162)","v":60174}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O163,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B163=\"\",\"\",'Parks - Future Infrastructure'!B163)","v":"5639"},{"$f":"IF(B163=\"\",\"\",'Parks - Future Infrastructure'!C163)","v":""},{"$f":"IF(B163=\"\",\"\",'Parks - Future Infrastructure'!F163)","v":"VICTORIA POINT - BROOKVALE DRIVE PARK UPGRADE"},{"$f":"IF(B163=\"\",\"\",'Parks - Future Infrastructure'!D163)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O163='Parks - Future Infrastructure'!N163,'Parks - Future Infrastructure'!O163,'Parks - Future Infrastructure'!O163&\" - \"&'Parks - Future Infrastructure'!N163)","v":2022},{"$f":"IF(B163=\"\",\"\",'Parks - Future Infrastructure'!Z163)","v":249900}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O164,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B164=\"\",\"\",'Parks - Future Infrastructure'!B164)","v":"5641"},{"$f":"IF(B164=\"\",\"\",'Parks - Future Infrastructure'!C164)","v":""},{"$f":"IF(B164=\"\",\"\",'Parks - Future Infrastructure'!F164)","v":"VICTORIA POINT - BUNKER ROAD BUSHLAND REFUGE UPGRADE"},{"$f":"IF(B164=\"\",\"\",'Parks - Future Infrastructure'!D164)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O164='Parks - Future Infrastructure'!N164,'Parks - Future Infrastructure'!O164,'Parks - Future Infrastructure'!O164&\" - \"&'Parks - Future Infrastructure'!N164)","v":2022},{"$f":"IF(B164=\"\",\"\",'Parks - Future Infrastructure'!Z164)","v":253439}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O165,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B165=\"\",\"\",'Parks - Future Infrastructure'!B165)","v":"5644"},{"$f":"IF(B165=\"\",\"\",'Parks - Future Infrastructure'!C165)","v":""},{"$f":"IF(B165=\"\",\"\",'Parks - Future Infrastructure'!F165)","v":"VICTORIA POINT - CASCADES GARDENS UPGRADE"},{"$f":"IF(B165=\"\",\"\",'Parks - Future Infrastructure'!D165)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O165='Parks - Future Infrastructure'!N165,'Parks - Future Infrastructure'!O165,'Parks - Future Infrastructure'!O165&\" - \"&'Parks - Future Infrastructure'!N165)","v":2021},{"$f":"IF(B165=\"\",\"\",'Parks - Future Infrastructure'!Z165)","v":56635}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O166,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B166=\"\",\"\",'Parks - Future Infrastructure'!B166)","v":"5652"},{"$f":"IF(B166=\"\",\"\",'Parks - Future Infrastructure'!C166)","v":""},{"$f":"IF(B166=\"\",\"\",'Parks - Future Infrastructure'!F166)","v":"VICTORIA POINT - DUNCAN JENKINS EUCALYPT PARK UPGRADE"},{"$f":"IF(B166=\"\",\"\",'Parks - Future Infrastructure'!D166)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O166='Parks - Future Infrastructure'!N166,'Parks - Future Infrastructure'!O166,'Parks - Future Infrastructure'!O166&\" - \"&'Parks - Future Infrastructure'!N166)","v":2022},{"$f":"IF(B166=\"\",\"\",'Parks - Future Infrastructure'!Z166)","v":4248}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O167,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B167=\"\",\"\",'Parks - Future Infrastructure'!B167)","v":"5656"},{"$f":"IF(B167=\"\",\"\",'Parks - Future Infrastructure'!C167)","v":""},{"$f":"IF(B167=\"\",\"\",'Parks - Future Infrastructure'!F167)","v":"VICTORIA POINT - GLEN ROAD PARK UPGRADE"},{"$f":"IF(B167=\"\",\"\",'Parks - Future Infrastructure'!D167)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O167='Parks - Future Infrastructure'!N167,'Parks - Future Infrastructure'!O167,'Parks - Future Infrastructure'!O167&\" - \"&'Parks - Future Infrastructure'!N167)","v":2022},{"$f":"IF(B167=\"\",\"\",'Parks - Future Infrastructure'!Z167)","v":286004}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O168,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B168=\"\",\"\",'Parks - Future Infrastructure'!B168)","v":"5659"},{"$f":"IF(B168=\"\",\"\",'Parks - Future Infrastructure'!C168)","v":""},{"$f":"IF(B168=\"\",\"\",'Parks - Future Infrastructure'!F168)","v":"VICTORIA POINT - HOLLY ROAD URBAN HABITAT UPGRADE"},{"$f":"IF(B168=\"\",\"\",'Parks - Future Infrastructure'!D168)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O168='Parks - Future Infrastructure'!N168,'Parks - Future Infrastructure'!O168,'Parks - Future Infrastructure'!O168&\" - \"&'Parks - Future Infrastructure'!N168)","v":2022},{"$f":"IF(B168=\"\",\"\",'Parks - Future Infrastructure'!Z168)","v":60174}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O169,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B169=\"\",\"\",'Parks - Future Infrastructure'!B169)","v":"5665"},{"$f":"IF(B169=\"\",\"\",'Parks - Future Infrastructure'!C169)","v":""},{"$f":"IF(B169=\"\",\"\",'Parks - Future Infrastructure'!F169)","v":"VICTORIA POINT - LES MOORE PARK UPGRADE"},{"$f":"IF(B169=\"\",\"\",'Parks - Future Infrastructure'!D169)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O169='Parks - Future Infrastructure'!N169,'Parks - Future Infrastructure'!O169,'Parks - Future Infrastructure'!O169&\" - \"&'Parks - Future Infrastructure'!N169)","v":2022},{"$f":"IF(B169=\"\",\"\",'Parks - Future Infrastructure'!Z169)","v":191142}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O170,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B170=\"\",\"\",'Parks - Future Infrastructure'!B170)","v":"5672"},{"$f":"IF(B170=\"\",\"\",'Parks - Future Infrastructure'!C170)","v":""},{"$f":"IF(B170=\"\",\"\",'Parks - Future Infrastructure'!F170)","v":"VICTORIA POINT - ORANA ESPLANADE FORESHORE PARK UPGRADE"},{"$f":"IF(B170=\"\",\"\",'Parks - Future Infrastructure'!D170)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O170='Parks - Future Infrastructure'!N170,'Parks - Future Infrastructure'!O170,'Parks - Future Infrastructure'!O170&\" - \"&'Parks - Future Infrastructure'!N170)","v":2022},{"$f":"IF(B170=\"\",\"\",'Parks - Future Infrastructure'!Z170)","v":521038}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O171,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B171=\"\",\"\",'Parks - Future Infrastructure'!B171)","v":"5675"},{"$f":"IF(B171=\"\",\"\",'Parks - Future Infrastructure'!C171)","v":""},{"$f":"IF(B171=\"\",\"\",'Parks - Future Infrastructure'!F171)","v":"VICTORIA POINT - PARKLANDS COURT PARK UPGRADE"},{"$f":"IF(B171=\"\",\"\",'Parks - Future Infrastructure'!D171)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O171='Parks - Future Infrastructure'!N171,'Parks - Future Infrastructure'!O171,'Parks - Future Infrastructure'!O171&\" - \"&'Parks - Future Infrastructure'!N171)","v":2022},{"$f":"IF(B171=\"\",\"\",'Parks - Future Infrastructure'!Z171)","v":60174}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O172,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B172=\"\",\"\",'Parks - Future Infrastructure'!B172)","v":"5681"},{"$f":"IF(B172=\"\",\"\",'Parks - Future Infrastructure'!C172)","v":""},{"$f":"IF(B172=\"\",\"\",'Parks - Future Infrastructure'!F172)","v":"VICTORIA POINT - POINCIANA AVENUE PARK UPGRADE"},{"$f":"IF(B172=\"\",\"\",'Parks - Future Infrastructure'!D172)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O172='Parks - Future Infrastructure'!N172,'Parks - Future Infrastructure'!O172,'Parks - Future Infrastructure'!O172&\" - \"&'Parks - Future Infrastructure'!N172)","v":2022},{"$f":"IF(B172=\"\",\"\",'Parks - Future Infrastructure'!Z172)","v":440333}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O173,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B173=\"\",\"\",'Parks - Future Infrastructure'!B173)","v":"5687"},{"$f":"IF(B173=\"\",\"\",'Parks - Future Infrastructure'!C173)","v":""},{"$f":"IF(B173=\"\",\"\",'Parks - Future Infrastructure'!F173)","v":"VICTORIA POINT - ROSEBUD ESPLANADE PARK UPGRADE"},{"$f":"IF(B173=\"\",\"\",'Parks - Future Infrastructure'!D173)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O173='Parks - Future Infrastructure'!N173,'Parks - Future Infrastructure'!O173,'Parks - Future Infrastructure'!O173&\" - \"&'Parks - Future Infrastructure'!N173)","v":2026},{"$f":"IF(B173=\"\",\"\",'Parks - Future Infrastructure'!Z173)","v":90615}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O174,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B174=\"\",\"\",'Parks - Future Infrastructure'!B174)","v":"5689"},{"$f":"IF(B174=\"\",\"\",'Parks - Future Infrastructure'!C174)","v":""},{"$f":"IF(B174=\"\",\"\",'Parks - Future Infrastructure'!F174)","v":"VICTORIA POINT - SANDY DRIVE CREEK CORRIDOR UPGRADE"},{"$f":"IF(B174=\"\",\"\",'Parks - Future Infrastructure'!D174)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O174='Parks - Future Infrastructure'!N174,'Parks - Future Infrastructure'!O174,'Parks - Future Infrastructure'!O174&\" - \"&'Parks - Future Infrastructure'!N174)","v":2022},{"$f":"IF(B174=\"\",\"\",'Parks - Future Infrastructure'!Z174)","v":74333}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O175,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B175=\"\",\"\",'Parks - Future Infrastructure'!B175)","v":"5690"},{"$f":"IF(B175=\"\",\"\",'Parks - Future Infrastructure'!C175)","v":""},{"$f":"IF(B175=\"\",\"\",'Parks - Future Infrastructure'!F175)","v":"VICTORIA POINT - SCHMIDT STREET ROAD RESERVE UPGRADE"},{"$f":"IF(B175=\"\",\"\",'Parks - Future Infrastructure'!D175)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O175='Parks - Future Infrastructure'!N175,'Parks - Future Infrastructure'!O175,'Parks - Future Infrastructure'!O175&\" - \"&'Parks - Future Infrastructure'!N175)","v":2022},{"$f":"IF(B175=\"\",\"\",'Parks - Future Infrastructure'!Z175)","v":249192}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O176,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B176=\"\",\"\",'Parks - Future Infrastructure'!B176)","v":"5703"},{"$f":"IF(B176=\"\",\"\",'Parks - Future Infrastructure'!C176)","v":""},{"$f":"IF(B176=\"\",\"\",'Parks - Future Infrastructure'!F176)","v":"VICTORIA POINT - VICTORIA POINT BUSHLAND REFUGE UPGRADE"},{"$f":"IF(B176=\"\",\"\",'Parks - Future Infrastructure'!D176)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O176='Parks - Future Infrastructure'!N176,'Parks - Future Infrastructure'!O176,'Parks - Future Infrastructure'!O176&\" - \"&'Parks - Future Infrastructure'!N176)","v":2026},{"$f":"IF(B176=\"\",\"\",'Parks - Future Infrastructure'!Z176)","v":18406}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O177,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B177=\"\",\"\",'Parks - Future Infrastructure'!B177)","v":"5704"},{"$f":"IF(B177=\"\",\"\",'Parks - Future Infrastructure'!C177)","v":""},{"$f":"IF(B177=\"\",\"\",'Parks - Future Infrastructure'!F177)","v":"VICTORIA POINT - VICTORIA POINT RECREATION RESERVE UPGRADE"},{"$f":"IF(B177=\"\",\"\",'Parks - Future Infrastructure'!D177)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O177='Parks - Future Infrastructure'!N177,'Parks - Future Infrastructure'!O177,'Parks - Future Infrastructure'!O177&\" - \"&'Parks - Future Infrastructure'!N177)","v":2022},{"$f":"IF(B177=\"\",\"\",'Parks - Future Infrastructure'!Z177)","v":724922}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O178,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B178=\"\",\"\",'Parks - Future Infrastructure'!B178)","v":"5705"},{"$f":"IF(B178=\"\",\"\",'Parks - Future Infrastructure'!C178)","v":""},{"$f":"IF(B178=\"\",\"\",'Parks - Future Infrastructure'!F178)","v":"VICTORIA POINT - W H YEO PARK UPGRADE"},{"$f":"IF(B178=\"\",\"\",'Parks - Future Infrastructure'!D178)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O178='Parks - Future Infrastructure'!N178,'Parks - Future Infrastructure'!O178,'Parks - Future Infrastructure'!O178&\" - \"&'Parks - Future Infrastructure'!N178)","v":2022},{"$f":"IF(B178=\"\",\"\",'Parks - Future Infrastructure'!Z178)","v":176275}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O179,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B179=\"\",\"\",'Parks - Future Infrastructure'!B179)","v":"5713"},{"$f":"IF(B179=\"\",\"\",'Parks - Future Infrastructure'!C179)","v":""},{"$f":"IF(B179=\"\",\"\",'Parks - Future Infrastructure'!F179)","v":"WELLINGTON POINT - APEX PARK UPGRADE"},{"$f":"IF(B179=\"\",\"\",'Parks - Future Infrastructure'!D179)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O179='Parks - Future Infrastructure'!N179,'Parks - Future Infrastructure'!O179,'Parks - Future Infrastructure'!O179&\" - \"&'Parks - Future Infrastructure'!N179)","v":2031},{"$f":"IF(B179=\"\",\"\",'Parks - Future Infrastructure'!Z179)","v":134507}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O180,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B180=\"\",\"\",'Parks - Future Infrastructure'!B180)","v":"5714"},{"$f":"IF(B180=\"\",\"\",'Parks - Future Infrastructure'!C180)","v":""},{"$f":"IF(B180=\"\",\"\",'Parks - Future Infrastructure'!F180)","v":"WELLINGTON POINT - BELFORD DRIVE ROAD RESERVE UPGRADE"},{"$f":"IF(B180=\"\",\"\",'Parks - Future Infrastructure'!D180)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O180='Parks - Future Infrastructure'!N180,'Parks - Future Infrastructure'!O180,'Parks - Future Infrastructure'!O180&\" - \"&'Parks - Future Infrastructure'!N180)","v":2031},{"$f":"IF(B180=\"\",\"\",'Parks - Future Infrastructure'!Z180)","v":249900}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O181,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B181=\"\",\"\",'Parks - Future Infrastructure'!B181)","v":"5718"},{"$f":"IF(B181=\"\",\"\",'Parks - Future Infrastructure'!C181)","v":""},{"$f":"IF(B181=\"\",\"\",'Parks - Future Infrastructure'!F181)","v":"WELLINGTON POINT - DOUG TILLER RESERVE UPGRADE"},{"$f":"IF(B181=\"\",\"\",'Parks - Future Infrastructure'!D181)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O181='Parks - Future Infrastructure'!N181,'Parks - Future Infrastructure'!O181,'Parks - Future Infrastructure'!O181&\" - \"&'Parks - Future Infrastructure'!N181)","v":2031},{"$f":"IF(B181=\"\",\"\",'Parks - Future Infrastructure'!Z181)","v":4248}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O182,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B182=\"\",\"\",'Parks - Future Infrastructure'!B182)","v":"5720"},{"$f":"IF(B182=\"\",\"\",'Parks - Future Infrastructure'!C182)","v":""},{"$f":"IF(B182=\"\",\"\",'Parks - Future Infrastructure'!F182)","v":"WELLINGTON POINT - DUNCAN STREET PARK UPGRADE"},{"$f":"IF(B182=\"\",\"\",'Parks - Future Infrastructure'!D182)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O182='Parks - Future Infrastructure'!N182,'Parks - Future Infrastructure'!O182,'Parks - Future Infrastructure'!O182&\" - \"&'Parks - Future Infrastructure'!N182)","v":2031},{"$f":"IF(B182=\"\",\"\",'Parks - Future Infrastructure'!Z182)","v":4248}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O183,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B183=\"\",\"\",'Parks - Future Infrastructure'!B183)","v":"5722"},{"$f":"IF(B183=\"\",\"\",'Parks - Future Infrastructure'!C183)","v":""},{"$f":"IF(B183=\"\",\"\",'Parks - Future Infrastructure'!F183)","v":"WELLINGTON POINT - EGW WOOD SPORTSFIELD UPGRADE"},{"$f":"IF(B183=\"\",\"\",'Parks - Future Infrastructure'!D183)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O183='Parks - Future Infrastructure'!N183,'Parks - Future Infrastructure'!O183,'Parks - Future Infrastructure'!O183&\" - \"&'Parks - Future Infrastructure'!N183)","v":2027},{"$f":"IF(B183=\"\",\"\",'Parks - Future Infrastructure'!Z183)","v":757487}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O184,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B184=\"\",\"\",'Parks - Future Infrastructure'!B184)","v":"5726"},{"$f":"IF(B184=\"\",\"\",'Parks - Future Infrastructure'!C184)","v":""},{"$f":"IF(B184=\"\",\"\",'Parks - Future Infrastructure'!F184)","v":"WELLINGTON POINT - GOODALL STREET PARK UPGRADE"},{"$f":"IF(B184=\"\",\"\",'Parks - Future Infrastructure'!D184)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O184='Parks - Future Infrastructure'!N184,'Parks - Future Infrastructure'!O184,'Parks - Future Infrastructure'!O184&\" - \"&'Parks - Future Infrastructure'!N184)","v":2027},{"$f":"IF(B184=\"\",\"\",'Parks - Future Infrastructure'!Z184)","v":395734}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O185,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B185=\"\",\"\",'Parks - Future Infrastructure'!B185)","v":"5727"},{"$f":"IF(B185=\"\",\"\",'Parks - Future Infrastructure'!C185)","v":""},{"$f":"IF(B185=\"\",\"\",'Parks - Future Infrastructure'!F185)","v":"WELLINGTON POINT - GWINGARRA STREET URBAN HABITAT UPGRADE"},{"$f":"IF(B185=\"\",\"\",'Parks - Future Infrastructure'!D185)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O185='Parks - Future Infrastructure'!N185,'Parks - Future Infrastructure'!O185,'Parks - Future Infrastructure'!O185&\" - \"&'Parks - Future Infrastructure'!N185)","v":2031},{"$f":"IF(B185=\"\",\"\",'Parks - Future Infrastructure'!Z185)","v":60174}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O186,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B186=\"\",\"\",'Parks - Future Infrastructure'!B186)","v":"5729"},{"$f":"IF(B186=\"\",\"\",'Parks - Future Infrastructure'!C186)","v":""},{"$f":"IF(B186=\"\",\"\",'Parks - Future Infrastructure'!F186)","v":"WELLINGTON POINT - JACOB STREET NATURE BELT UPGRADE"},{"$f":"IF(B186=\"\",\"\",'Parks - Future Infrastructure'!D186)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O186='Parks - Future Infrastructure'!N186,'Parks - Future Infrastructure'!O186,'Parks - Future Infrastructure'!O186&\" - \"&'Parks - Future Infrastructure'!N186)","v":2027},{"$f":"IF(B186=\"\",\"\",'Parks - Future Infrastructure'!Z186)","v":14159}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O187,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B187=\"\",\"\",'Parks - Future Infrastructure'!B187)","v":"5731"},{"$f":"IF(B187=\"\",\"\",'Parks - Future Infrastructure'!C187)","v":""},{"$f":"IF(B187=\"\",\"\",'Parks - Future Infrastructure'!F187)","v":"WELLINGTON POINT - LINER STREET PARK UPGRADE"},{"$f":"IF(B187=\"\",\"\",'Parks - Future Infrastructure'!D187)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O187='Parks - Future Infrastructure'!N187,'Parks - Future Infrastructure'!O187,'Parks - Future Infrastructure'!O187&\" - \"&'Parks - Future Infrastructure'!N187)","v":2027},{"$f":"IF(B187=\"\",\"\",'Parks - Future Infrastructure'!Z187)","v":104774}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O188,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B188=\"\",\"\",'Parks - Future Infrastructure'!B188)","v":"5739"},{"$f":"IF(B188=\"\",\"\",'Parks - Future Infrastructure'!C188)","v":""},{"$f":"IF(B188=\"\",\"\",'Parks - Future Infrastructure'!F188)","v":"WELLINGTON POINT - PLUMER STREET PARK UPGRADE"},{"$f":"IF(B188=\"\",\"\",'Parks - Future Infrastructure'!D188)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O188='Parks - Future Infrastructure'!N188,'Parks - Future Infrastructure'!O188,'Parks - Future Infrastructure'!O188&\" - \"&'Parks - Future Infrastructure'!N188)","v":2031},{"$f":"IF(B188=\"\",\"\",'Parks - Future Infrastructure'!Z188)","v":136631}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O189,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B189=\"\",\"\",'Parks - Future Infrastructure'!B189)","v":"5742"},{"$f":"IF(B189=\"\",\"\",'Parks - Future Infrastructure'!C189)","v":""},{"$f":"IF(B189=\"\",\"\",'Parks - Future Infrastructure'!F189)","v":"WELLINGTON POINT - RIVERTON DRIVE PARK UPGRADE"},{"$f":"IF(B189=\"\",\"\",'Parks - Future Infrastructure'!D189)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O189='Parks - Future Infrastructure'!N189,'Parks - Future Infrastructure'!O189,'Parks - Future Infrastructure'!O189&\" - \"&'Parks - Future Infrastructure'!N189)","v":2031},{"$f":"IF(B189=\"\",\"\",'Parks - Future Infrastructure'!Z189)","v":370956}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O190,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B190=\"\",\"\",'Parks - Future Infrastructure'!B190)","v":"5744"},{"$f":"IF(B190=\"\",\"\",'Parks - Future Infrastructure'!C190)","v":""},{"$f":"IF(B190=\"\",\"\",'Parks - Future Infrastructure'!F190)","v":"WELLINGTON POINT - ROSELLA STREET PARK UPGRADE"},{"$f":"IF(B190=\"\",\"\",'Parks - Future Infrastructure'!D190)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O190='Parks - Future Infrastructure'!N190,'Parks - Future Infrastructure'!O190,'Parks - Future Infrastructure'!O190&\" - \"&'Parks - Future Infrastructure'!N190)","v":2031},{"$f":"IF(B190=\"\",\"\",'Parks - Future Infrastructure'!Z190)","v":475730}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O191,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B191=\"\",\"\",'Parks - Future Infrastructure'!B191)","v":"5746"},{"$f":"IF(B191=\"\",\"\",'Parks - Future Infrastructure'!C191)","v":""},{"$f":"IF(B191=\"\",\"\",'Parks - Future Infrastructure'!F191)","v":"WELLINGTON POINT - SCHONROCK STREET NATURE LINK UPGRADE"},{"$f":"IF(B191=\"\",\"\",'Parks - Future Infrastructure'!D191)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O191='Parks - Future Infrastructure'!N191,'Parks - Future Infrastructure'!O191,'Parks - Future Infrastructure'!O191&\" - \"&'Parks - Future Infrastructure'!N191)","v":2031},{"$f":"IF(B191=\"\",\"\",'Parks - Future Infrastructure'!Z191)","v":74333}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O192,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B192=\"\",\"\",'Parks - Future Infrastructure'!B192)","v":"5751"},{"$f":"IF(B192=\"\",\"\",'Parks - Future Infrastructure'!C192)","v":""},{"$f":"IF(B192=\"\",\"\",'Parks - Future Infrastructure'!F192)","v":"WELLINGTON POINT - SOVEREIGN WATERS FORESHORE UPGRADE"},{"$f":"IF(B192=\"\",\"\",'Parks - Future Infrastructure'!D192)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O192='Parks - Future Infrastructure'!N192,'Parks - Future Infrastructure'!O192,'Parks - Future Infrastructure'!O192&\" - \"&'Parks - Future Infrastructure'!N192)","v":2026},{"$f":"IF(B192=\"\",\"\",'Parks - Future Infrastructure'!Z192)","v":90615}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O193,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B193=\"\",\"\",'Parks - Future Infrastructure'!B193)","v":"5756"},{"$f":"IF(B193=\"\",\"\",'Parks - Future Infrastructure'!C193)","v":""},{"$f":"IF(B193=\"\",\"\",'Parks - Future Infrastructure'!F193)","v":"WELLINGTON POINT - SYLVANIA STREET PARK UPGRADE"},{"$f":"IF(B193=\"\",\"\",'Parks - Future Infrastructure'!D193)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O193='Parks - Future Infrastructure'!N193,'Parks - Future Infrastructure'!O193,'Parks - Future Infrastructure'!O193&\" - \"&'Parks - Future Infrastructure'!N193)","v":2031},{"$f":"IF(B193=\"\",\"\",'Parks - Future Infrastructure'!Z193)","v":147958}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O194,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B194=\"\",\"\",'Parks - Future Infrastructure'!B194)","v":"5760"},{"$f":"IF(B194=\"\",\"\",'Parks - Future Infrastructure'!C194)","v":""},{"$f":"IF(B194=\"\",\"\",'Parks - Future Infrastructure'!F194)","v":"WELLINGTON POINT - VANTAGE CRESCENT PARK UPGRADE"},{"$f":"IF(B194=\"\",\"\",'Parks - Future Infrastructure'!D194)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O194='Parks - Future Infrastructure'!N194,'Parks - Future Infrastructure'!O194,'Parks - Future Infrastructure'!O194&\" - \"&'Parks - Future Infrastructure'!N194)","v":2031},{"$f":"IF(B194=\"\",\"\",'Parks - Future Infrastructure'!Z194)","v":60174}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O195,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B195=\"\",\"\",'Parks - Future Infrastructure'!B195)","v":"5764"},{"$f":"IF(B195=\"\",\"\",'Parks - Future Infrastructure'!C195)","v":""},{"$f":"IF(B195=\"\",\"\",'Parks - Future Infrastructure'!F195)","v":"WELLINGTON POINT - WELLINGTON POINT RECREATION RESERVE UPGRADE"},{"$f":"IF(B195=\"\",\"\",'Parks - Future Infrastructure'!D195)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O195='Parks - Future Infrastructure'!N195,'Parks - Future Infrastructure'!O195,'Parks - Future Infrastructure'!O195&\" - \"&'Parks - Future Infrastructure'!N195)","v":2027},{"$f":"IF(B195=\"\",\"\",'Parks - Future Infrastructure'!Z195)","v":438918}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O196,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B196=\"\",\"\",'Parks - Future Infrastructure'!B196)","v":"5768"},{"$f":"IF(B196=\"\",\"\",'Parks - Future Infrastructure'!C196)","v":""},{"$f":"IF(B196=\"\",\"\",'Parks - Future Infrastructure'!F196)","v":"CLEVELAND - NORM DEAN PARK UPGRADE"},{"$f":"IF(B196=\"\",\"\",'Parks - Future Infrastructure'!D196)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O196='Parks - Future Infrastructure'!N196,'Parks - Future Infrastructure'!O196,'Parks - Future Infrastructure'!O196&\" - \"&'Parks - Future Infrastructure'!N196)","v":2027},{"$f":"IF(B196=\"\",\"\",'Parks - Future Infrastructure'!Z196)","v":56635}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O197,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B197=\"\",\"\",'Parks - Future Infrastructure'!B197)","v":"5772"},{"$f":"IF(B197=\"\",\"\",'Parks - Future Infrastructure'!C197)","v":""},{"$f":"IF(B197=\"\",\"\",'Parks - Future Infrastructure'!F197)","v":"MACLEAY ISLAND - MACLEAY ISLAND COMMUNITY PARK UPGRADE"},{"$f":"IF(B197=\"\",\"\",'Parks - Future Infrastructure'!D197)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O197='Parks - Future Infrastructure'!N197,'Parks - Future Infrastructure'!O197,'Parks - Future Infrastructure'!O197&\" - \"&'Parks - Future Infrastructure'!N197)","v":2019},{"$f":"IF(B197=\"\",\"\",'Parks - Future Infrastructure'!Z197)","v":1110745}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O198,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B198=\"\",\"\",'Parks - Future Infrastructure'!B198)","v":"5773"},{"$f":"IF(B198=\"\",\"\",'Parks - Future Infrastructure'!C198)","v":""},{"$f":"IF(B198=\"\",\"\",'Parks - Future Infrastructure'!F198)","v":"REDLAND BAY - MOOGURRAPUM CREEK CORRIDOR - PELORUS STREET UPGRADE"},{"$f":"IF(B198=\"\",\"\",'Parks - Future Infrastructure'!D198)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O198='Parks - Future Infrastructure'!N198,'Parks - Future Infrastructure'!O198,'Parks - Future Infrastructure'!O198&\" - \"&'Parks - Future Infrastructure'!N198)","v":2022},{"$f":"IF(B198=\"\",\"\",'Parks - Future Infrastructure'!Z198)","v":56635}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O199,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B199=\"\",\"\",'Parks - Future Infrastructure'!B199)","v":"5775"},{"$f":"IF(B199=\"\",\"\",'Parks - Future Infrastructure'!C199)","v":""},{"$f":"IF(B199=\"\",\"\",'Parks - Future Infrastructure'!F199)","v":"BIRKDALE - TARRADARRAPIN CREEK CORRIDOR - COLLINGWOOD ROAD UPGRADE"},{"$f":"IF(B199=\"\",\"\",'Parks - Future Infrastructure'!D199)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O199='Parks - Future Infrastructure'!N199,'Parks - Future Infrastructure'!O199,'Parks - Future Infrastructure'!O199&\" - \"&'Parks - Future Infrastructure'!N199)","v":2027},{"$f":"IF(B199=\"\",\"\",'Parks - Future Infrastructure'!Z199)","v":4248}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O200,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B200=\"\",\"\",'Parks - Future Infrastructure'!B200)","v":"5777"},{"$f":"IF(B200=\"\",\"\",'Parks - Future Infrastructure'!C200)","v":""},{"$f":"IF(B200=\"\",\"\",'Parks - Future Infrastructure'!F200)","v":"REDLAND BAY - LIME STREET WETLANDS UPGRADE"},{"$f":"IF(B200=\"\",\"\",'Parks - Future Infrastructure'!D200)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O200='Parks - Future Infrastructure'!N200,'Parks - Future Infrastructure'!O200,'Parks - Future Infrastructure'!O200&\" - \"&'Parks - Future Infrastructure'!N200)","v":2022},{"$f":"IF(B200=\"\",\"\",'Parks - Future Infrastructure'!Z200)","v":87784}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O201,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B201=\"\",\"\",'Parks - Future Infrastructure'!B201)","v":"5778"},{"$f":"IF(B201=\"\",\"\",'Parks - Future Infrastructure'!C201)","v":""},{"$f":"IF(B201=\"\",\"\",'Parks - Future Infrastructure'!F201)","v":"REDLAND BAY - AZURE PARK UPGRADE"},{"$f":"IF(B201=\"\",\"\",'Parks - Future Infrastructure'!D201)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O201='Parks - Future Infrastructure'!N201,'Parks - Future Infrastructure'!O201,'Parks - Future Infrastructure'!O201&\" - \"&'Parks - Future Infrastructure'!N201)","v":2022},{"$f":"IF(B201=\"\",\"\",'Parks - Future Infrastructure'!Z201)","v":134507}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O202,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B202=\"\",\"\",'Parks - Future Infrastructure'!B202)","v":"5780"},{"$f":"IF(B202=\"\",\"\",'Parks - Future Infrastructure'!C202)","v":""},{"$f":"IF(B202=\"\",\"\",'Parks - Future Infrastructure'!F202)","v":"THORNLANDS - GEORGE THORN DRIVE FORESHORE UPGRADE"},{"$f":"IF(B202=\"\",\"\",'Parks - Future Infrastructure'!D202)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O202='Parks - Future Infrastructure'!N202,'Parks - Future Infrastructure'!O202,'Parks - Future Infrastructure'!O202&\" - \"&'Parks - Future Infrastructure'!N202)","v":2022},{"$f":"IF(B202=\"\",\"\",'Parks - Future Infrastructure'!Z202)","v":18406}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O203,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B203=\"\",\"\",'Parks - Future Infrastructure'!B203)","v":"5788"},{"$f":"IF(B203=\"\",\"\",'Parks - Future Infrastructure'!C203)","v":""},{"$f":"IF(B203=\"\",\"\",'Parks - Future Infrastructure'!F203)","v":"BIRKDALE - AQUATIC PARADISE PARK EAST UPGRADE"},{"$f":"IF(B203=\"\",\"\",'Parks - Future Infrastructure'!D203)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O203='Parks - Future Infrastructure'!N203,'Parks - Future Infrastructure'!O203,'Parks - Future Infrastructure'!O203&\" - \"&'Parks - Future Infrastructure'!N203)","v":2031},{"$f":"IF(B203=\"\",\"\",'Parks - Future Infrastructure'!Z203)","v":101942}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O204,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B204=\"\",\"\",'Parks - Future Infrastructure'!B204)","v":"5801"},{"$f":"IF(B204=\"\",\"\",'Parks - Future Infrastructure'!C204)","v":""},{"$f":"IF(B204=\"\",\"\",'Parks - Future Infrastructure'!F204)","v":"THORNESIDE - WILLARD-WEBER RESERVE UPGRADE"},{"$f":"IF(B204=\"\",\"\",'Parks - Future Infrastructure'!D204)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O204='Parks - Future Infrastructure'!N204,'Parks - Future Infrastructure'!O204,'Parks - Future Infrastructure'!O204&\" - \"&'Parks - Future Infrastructure'!N204)","v":2027},{"$f":"IF(B204=\"\",\"\",'Parks - Future Infrastructure'!Z204)","v":194681}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O205,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B205=\"\",\"\",'Parks - Future Infrastructure'!B205)","v":"5804"},{"$f":"IF(B205=\"\",\"\",'Parks - Future Infrastructure'!C205)","v":""},{"$f":"IF(B205=\"\",\"\",'Parks - Future Infrastructure'!F205)","v":"WELLINGTON POINT - SARANAH PLACE PARK UPGRADE"},{"$f":"IF(B205=\"\",\"\",'Parks - Future Infrastructure'!D205)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O205='Parks - Future Infrastructure'!N205,'Parks - Future Infrastructure'!O205,'Parks - Future Infrastructure'!O205&\" - \"&'Parks - Future Infrastructure'!N205)","v":2027},{"$f":"IF(B205=\"\",\"\",'Parks - Future Infrastructure'!Z205)","v":70793}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O206,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B206=\"\",\"\",'Parks - Future Infrastructure'!B206)","v":"5805"},{"$f":"IF(B206=\"\",\"\",'Parks - Future Infrastructure'!C206)","v":""},{"$f":"IF(B206=\"\",\"\",'Parks - Future Infrastructure'!F206)","v":"WELLINGTON POINT - HERITAGE DRIVE URBAN HABITAT UPGRADE"},{"$f":"IF(B206=\"\",\"\",'Parks - Future Infrastructure'!D206)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O206='Parks - Future Infrastructure'!N206,'Parks - Future Infrastructure'!O206,'Parks - Future Infrastructure'!O206&\" - \"&'Parks - Future Infrastructure'!N206)","v":2031},{"$f":"IF(B206=\"\",\"\",'Parks - Future Infrastructure'!Z206)","v":208840}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O207,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B207=\"\",\"\",'Parks - Future Infrastructure'!B207)","v":"5809"},{"$f":"IF(B207=\"\",\"\",'Parks - Future Infrastructure'!C207)","v":""},{"$f":"IF(B207=\"\",\"\",'Parks - Future Infrastructure'!F207)","v":"MACLEAY ISLAND - DALPURA STREET PARK UPGRADE"},{"$f":"IF(B207=\"\",\"\",'Parks - Future Infrastructure'!D207)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O207='Parks - Future Infrastructure'!N207,'Parks - Future Infrastructure'!O207,'Parks - Future Infrastructure'!O207&\" - \"&'Parks - Future Infrastructure'!N207)","v":2029},{"$f":"IF(B207=\"\",\"\",'Parks - Future Infrastructure'!Z207)","v":87784}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O208,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B208=\"\",\"\",'Parks - Future Infrastructure'!B208)","v":"5812"},{"$f":"IF(B208=\"\",\"\",'Parks - Future Infrastructure'!C208)","v":""},{"$f":"IF(B208=\"\",\"\",'Parks - Future Infrastructure'!F208)","v":"ALEXANDRA HILLS - MCDONALD ROAD PARK UPGRADE"},{"$f":"IF(B208=\"\",\"\",'Parks - Future Infrastructure'!D208)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O208='Parks - Future Infrastructure'!N208,'Parks - Future Infrastructure'!O208,'Parks - Future Infrastructure'!O208&\" - \"&'Parks - Future Infrastructure'!N208)","v":2031},{"$f":"IF(B208=\"\",\"\",'Parks - Future Infrastructure'!Z208)","v":134507}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O209,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B209=\"\",\"\",'Parks - Future Infrastructure'!B209)","v":"5815"},{"$f":"IF(B209=\"\",\"\",'Parks - Future Infrastructure'!C209)","v":""},{"$f":"IF(B209=\"\",\"\",'Parks - Future Infrastructure'!F209)","v":"WELLINGTON POINT - MONTGOMERY DRIVE PARK UPGRADE"},{"$f":"IF(B209=\"\",\"\",'Parks - Future Infrastructure'!D209)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O209='Parks - Future Infrastructure'!N209,'Parks - Future Infrastructure'!O209,'Parks - Future Infrastructure'!O209&\" - \"&'Parks - Future Infrastructure'!N209)","v":2031},{"$f":"IF(B209=\"\",\"\",'Parks - Future Infrastructure'!Z209)","v":193265}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O210,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B210=\"\",\"\",'Parks - Future Infrastructure'!B210)","v":"5819"},{"$f":"IF(B210=\"\",\"\",'Parks - Future Infrastructure'!C210)","v":""},{"$f":"IF(B210=\"\",\"\",'Parks - Future Infrastructure'!F210)","v":"THORNLANDS - RIBONWOOD STREET PARK UPGRADE"},{"$f":"IF(B210=\"\",\"\",'Parks - Future Infrastructure'!D210)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O210='Parks - Future Infrastructure'!N210,'Parks - Future Infrastructure'!O210,'Parks - Future Infrastructure'!O210&\" - \"&'Parks - Future Infrastructure'!N210)","v":2022},{"$f":"IF(B210=\"\",\"\",'Parks - Future Infrastructure'!Z210)","v":60174}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O211,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B211=\"\",\"\",'Parks - Future Infrastructure'!B211)","v":"5821"},{"$f":"IF(B211=\"\",\"\",'Parks - Future Infrastructure'!C211)","v":""},{"$f":"IF(B211=\"\",\"\",'Parks - Future Infrastructure'!F211)","v":"THORNLANDS - PRIMROSE DRIVE WETLANDS UPGRADE"},{"$f":"IF(B211=\"\",\"\",'Parks - Future Infrastructure'!D211)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O211='Parks - Future Infrastructure'!N211,'Parks - Future Infrastructure'!O211,'Parks - Future Infrastructure'!O211&\" - \"&'Parks - Future Infrastructure'!N211)","v":2022},{"$f":"IF(B211=\"\",\"\",'Parks - Future Infrastructure'!Z211)","v":134507}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O212,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B212=\"\",\"\",'Parks - Future Infrastructure'!B212)","v":"5822"},{"$f":"IF(B212=\"\",\"\",'Parks - Future Infrastructure'!C212)","v":""},{"$f":"IF(B212=\"\",\"\",'Parks - Future Infrastructure'!F212)","v":"THORNLANDS - PRIMROSE DRIVE PARK UPGRADE"},{"$f":"IF(B212=\"\",\"\",'Parks - Future Infrastructure'!D212)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O212='Parks - Future Infrastructure'!N212,'Parks - Future Infrastructure'!O212,'Parks - Future Infrastructure'!O212&\" - \"&'Parks - Future Infrastructure'!N212)","v":2022},{"$f":"IF(B212=\"\",\"\",'Parks - Future Infrastructure'!Z212)","v":74333}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O213,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B213=\"\",\"\",'Parks - Future Infrastructure'!B213)","v":"5828"},{"$f":"IF(B213=\"\",\"\",'Parks - Future Infrastructure'!C213)","v":""},{"$f":"IF(B213=\"\",\"\",'Parks - Future Infrastructure'!F213)","v":"REDLAND BAY - EMPEROR DRIVE BUSHLAND REFUGE UPGRADE"},{"$f":"IF(B213=\"\",\"\",'Parks - Future Infrastructure'!D213)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O213='Parks - Future Infrastructure'!N213,'Parks - Future Infrastructure'!O213,'Parks - Future Infrastructure'!O213&\" - \"&'Parks - Future Infrastructure'!N213)","v":2022},{"$f":"IF(B213=\"\",\"\",'Parks - Future Infrastructure'!Z213)","v":44600}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O214,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B214=\"\",\"\",'Parks - Future Infrastructure'!B214)","v":"5831"},{"$f":"IF(B214=\"\",\"\",'Parks - Future Infrastructure'!C214)","v":""},{"$f":"IF(B214=\"\",\"\",'Parks - Future Infrastructure'!F214)","v":"REDLAND BAY - GREVILLEA STREET PARK UPGRADE"},{"$f":"IF(B214=\"\",\"\",'Parks - Future Infrastructure'!D214)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O214='Parks - Future Infrastructure'!N214,'Parks - Future Infrastructure'!O214,'Parks - Future Infrastructure'!O214&\" - \"&'Parks - Future Infrastructure'!N214)","v":2020},{"$f":"IF(B214=\"\",\"\",'Parks - Future Infrastructure'!Z214)","v":60174}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O215,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B215=\"\",\"\",'Parks - Future Infrastructure'!B215)","v":"5833"},{"$f":"IF(B215=\"\",\"\",'Parks - Future Infrastructure'!C215)","v":""},{"$f":"IF(B215=\"\",\"\",'Parks - Future Infrastructure'!F215)","v":"REDLAND BAY - CLIFTONVILLE PLACE PARK UPGRADE"},{"$f":"IF(B215=\"\",\"\",'Parks - Future Infrastructure'!D215)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O215='Parks - Future Infrastructure'!N215,'Parks - Future Infrastructure'!O215,'Parks - Future Infrastructure'!O215&\" - \"&'Parks - Future Infrastructure'!N215)","v":2020},{"$f":"IF(B215=\"\",\"\",'Parks - Future Infrastructure'!Z215)","v":60174}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O216,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B216=\"\",\"\",'Parks - Future Infrastructure'!B216)","v":"5838"},{"$f":"IF(B216=\"\",\"\",'Parks - Future Infrastructure'!C216)","v":""},{"$f":"IF(B216=\"\",\"\",'Parks - Future Infrastructure'!F216)","v":"CLEVELAND - SHELDUCK STREET PARK UPGRADE"},{"$f":"IF(B216=\"\",\"\",'Parks - Future Infrastructure'!D216)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O216='Parks - Future Infrastructure'!N216,'Parks - Future Infrastructure'!O216,'Parks - Future Infrastructure'!O216&\" - \"&'Parks - Future Infrastructure'!N216)","v":2027},{"$f":"IF(B216=\"\",\"\",'Parks - Future Infrastructure'!Z216)","v":60174}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O217,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B217=\"\",\"\",'Parks - Future Infrastructure'!B217)","v":"5840"},{"$f":"IF(B217=\"\",\"\",'Parks - Future Infrastructure'!C217)","v":""},{"$f":"IF(B217=\"\",\"\",'Parks - Future Infrastructure'!F217)","v":"POINT LOOKOUT - ADDER ROCK PARK UPGRADE"},{"$f":"IF(B217=\"\",\"\",'Parks - Future Infrastructure'!D217)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O217='Parks - Future Infrastructure'!N217,'Parks - Future Infrastructure'!O217,'Parks - Future Infrastructure'!O217&\" - \"&'Parks - Future Infrastructure'!N217)","v":2029},{"$f":"IF(B217=\"\",\"\",'Parks - Future Infrastructure'!Z217)","v":44600}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O218,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B218=\"\",\"\",'Parks - Future Infrastructure'!B218)","v":"5844"},{"$f":"IF(B218=\"\",\"\",'Parks - Future Infrastructure'!C218)","v":""},{"$f":"IF(B218=\"\",\"\",'Parks - Future Infrastructure'!F218)","v":"ORMISTON - PARNELL STREET PARK UPGRADE"},{"$f":"IF(B218=\"\",\"\",'Parks - Future Infrastructure'!D218)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O218='Parks - Future Infrastructure'!N218,'Parks - Future Infrastructure'!O218,'Parks - Future Infrastructure'!O218&\" - \"&'Parks - Future Infrastructure'!N218)","v":2031},{"$f":"IF(B218=\"\",\"\",'Parks - Future Infrastructure'!Z218)","v":4248}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O219,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B219=\"\",\"\",'Parks - Future Infrastructure'!B219)","v":"5848"},{"$f":"IF(B219=\"\",\"\",'Parks - Future Infrastructure'!C219)","v":""},{"$f":"IF(B219=\"\",\"\",'Parks - Future Infrastructure'!F219)","v":"MOUNT COTTON - HARDWOOD DRIVE PARK UPGRADE"},{"$f":"IF(B219=\"\",\"\",'Parks - Future Infrastructure'!D219)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O219='Parks - Future Infrastructure'!N219,'Parks - Future Infrastructure'!O219,'Parks - Future Infrastructure'!O219&\" - \"&'Parks - Future Infrastructure'!N219)","v":2031},{"$f":"IF(B219=\"\",\"\",'Parks - Future Infrastructure'!Z219)","v":58758}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O220,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B220=\"\",\"\",'Parks - Future Infrastructure'!B220)","v":"5852"},{"$f":"IF(B220=\"\",\"\",'Parks - Future Infrastructure'!C220)","v":""},{"$f":"IF(B220=\"\",\"\",'Parks - Future Infrastructure'!F220)","v":"VICTORIA POINT - CLEVELAND REDLAND BAY ROAD RESERVE UPGRADE"},{"$f":"IF(B220=\"\",\"\",'Parks - Future Infrastructure'!D220)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O220='Parks - Future Infrastructure'!N220,'Parks - Future Infrastructure'!O220,'Parks - Future Infrastructure'!O220&\" - \"&'Parks - Future Infrastructure'!N220)","v":2026},{"$f":"IF(B220=\"\",\"\",'Parks - Future Infrastructure'!Z220)","v":141586}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O221,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B221=\"\",\"\",'Parks - Future Infrastructure'!B221)","v":"5859"},{"$f":"IF(B221=\"\",\"\",'Parks - Future Infrastructure'!C221)","v":""},{"$f":"IF(B221=\"\",\"\",'Parks - Future Infrastructure'!F221)","v":"BIRKDALE - HARDY ROAD PARK UPGRADE"},{"$f":"IF(B221=\"\",\"\",'Parks - Future Infrastructure'!D221)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O221='Parks - Future Infrastructure'!N221,'Parks - Future Infrastructure'!O221,'Parks - Future Infrastructure'!O221&\" - \"&'Parks - Future Infrastructure'!N221)","v":2027},{"$f":"IF(B221=\"\",\"\",'Parks - Future Infrastructure'!Z221)","v":134507}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O222,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B222=\"\",\"\",'Parks - Future Infrastructure'!B222)","v":"5861"},{"$f":"IF(B222=\"\",\"\",'Parks - Future Infrastructure'!C222)","v":""},{"$f":"IF(B222=\"\",\"\",'Parks - Future Infrastructure'!F222)","v":"MACLEAY ISLAND - WESTERN ROAD PARK UPGRADE"},{"$f":"IF(B222=\"\",\"\",'Parks - Future Infrastructure'!D222)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O222='Parks - Future Infrastructure'!N222,'Parks - Future Infrastructure'!O222,'Parks - Future Infrastructure'!O222&\" - \"&'Parks - Future Infrastructure'!N222)","v":2029},{"$f":"IF(B222=\"\",\"\",'Parks - Future Infrastructure'!Z222)","v":132383}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O223,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B223=\"\",\"\",'Parks - Future Infrastructure'!B223)","v":"5862"},{"$f":"IF(B223=\"\",\"\",'Parks - Future Infrastructure'!C223)","v":""},{"$f":"IF(B223=\"\",\"\",'Parks - Future Infrastructure'!F223)","v":"MACLEAY ISLAND - CITRON STREET PARK UPGRADE"},{"$f":"IF(B223=\"\",\"\",'Parks - Future Infrastructure'!D223)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O223='Parks - Future Infrastructure'!N223,'Parks - Future Infrastructure'!O223,'Parks - Future Infrastructure'!O223&\" - \"&'Parks - Future Infrastructure'!N223)","v":2029},{"$f":"IF(B223=\"\",\"\",'Parks - Future Infrastructure'!Z223)","v":92031}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O224,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B224=\"\",\"\",'Parks - Future Infrastructure'!B224)","v":"5863"},{"$f":"IF(B224=\"\",\"\",'Parks - Future Infrastructure'!C224)","v":""},{"$f":"IF(B224=\"\",\"\",'Parks - Future Infrastructure'!F224)","v":"MACLEAY ISLAND - SENTOSA TERRACE PARK UPGRADE"},{"$f":"IF(B224=\"\",\"\",'Parks - Future Infrastructure'!D224)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O224='Parks - Future Infrastructure'!N224,'Parks - Future Infrastructure'!O224,'Parks - Future Infrastructure'!O224&\" - \"&'Parks - Future Infrastructure'!N224)","v":2029},{"$f":"IF(B224=\"\",\"\",'Parks - Future Infrastructure'!Z224)","v":60174}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O225,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B225=\"\",\"\",'Parks - Future Infrastructure'!B225)","v":"5864"},{"$f":"IF(B225=\"\",\"\",'Parks - Future Infrastructure'!C225)","v":""},{"$f":"IF(B225=\"\",\"\",'Parks - Future Infrastructure'!F225)","v":"MACLEAY ISLAND - KARRAWARRA STREET PARK UPGRADE"},{"$f":"IF(B225=\"\",\"\",'Parks - Future Infrastructure'!D225)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O225='Parks - Future Infrastructure'!N225,'Parks - Future Infrastructure'!O225,'Parks - Future Infrastructure'!O225&\" - \"&'Parks - Future Infrastructure'!N225)","v":2029},{"$f":"IF(B225=\"\",\"\",'Parks - Future Infrastructure'!Z225)","v":44600}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O226,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B226=\"\",\"\",'Parks - Future Infrastructure'!B226)","v":"5865"},{"$f":"IF(B226=\"\",\"\",'Parks - Future Infrastructure'!C226)","v":""},{"$f":"IF(B226=\"\",\"\",'Parks - Future Infrastructure'!F226)","v":"MACLEAY ISLAND - KOONWARRA PARADE FORESHORE PARK UPGRADE"},{"$f":"IF(B226=\"\",\"\",'Parks - Future Infrastructure'!D226)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O226='Parks - Future Infrastructure'!N226,'Parks - Future Infrastructure'!O226,'Parks - Future Infrastructure'!O226&\" - \"&'Parks - Future Infrastructure'!N226)","v":2029},{"$f":"IF(B226=\"\",\"\",'Parks - Future Infrastructure'!Z226)","v":295915}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O227,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B227=\"\",\"\",'Parks - Future Infrastructure'!B227)","v":"5866"},{"$f":"IF(B227=\"\",\"\",'Parks - Future Infrastructure'!C227)","v":""},{"$f":"IF(B227=\"\",\"\",'Parks - Future Infrastructure'!F227)","v":"MACLEAY ISLAND - FRANCIS ROAD PARK UPGRADE"},{"$f":"IF(B227=\"\",\"\",'Parks - Future Infrastructure'!D227)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O227='Parks - Future Infrastructure'!N227,'Parks - Future Infrastructure'!O227,'Parks - Future Infrastructure'!O227&\" - \"&'Parks - Future Infrastructure'!N227)","v":2029},{"$f":"IF(B227=\"\",\"\",'Parks - Future Infrastructure'!Z227)","v":192557}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O228,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B228=\"\",\"\",'Parks - Future Infrastructure'!B228)","v":"5867"},{"$f":"IF(B228=\"\",\"\",'Parks - Future Infrastructure'!C228)","v":""},{"$f":"IF(B228=\"\",\"\",'Parks - Future Infrastructure'!F228)","v":"RUSSELL ISLAND - KINGS ROAD PARK UPGRADE"},{"$f":"IF(B228=\"\",\"\",'Parks - Future Infrastructure'!D228)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O228='Parks - Future Infrastructure'!N228,'Parks - Future Infrastructure'!O228,'Parks - Future Infrastructure'!O228&\" - \"&'Parks - Future Infrastructure'!N228)","v":2029},{"$f":"IF(B228=\"\",\"\",'Parks - Future Infrastructure'!Z228)","v":146542}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O229,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B229=\"\",\"\",'Parks - Future Infrastructure'!B229)","v":"5872"},{"$f":"IF(B229=\"\",\"\",'Parks - Future Infrastructure'!C229)","v":""},{"$f":"IF(B229=\"\",\"\",'Parks - Future Infrastructure'!F229)","v":"CLEVELAND - RONNIE STREET PARK UPGRADE"},{"$f":"IF(B229=\"\",\"\",'Parks - Future Infrastructure'!D229)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O229='Parks - Future Infrastructure'!N229,'Parks - Future Infrastructure'!O229,'Parks - Future Infrastructure'!O229&\" - \"&'Parks - Future Infrastructure'!N229)","v":2027},{"$f":"IF(B229=\"\",\"\",'Parks - Future Infrastructure'!Z229)","v":44600}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O230,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B230=\"\",\"\",'Parks - Future Infrastructure'!B230)","v":"5878"},{"$f":"IF(B230=\"\",\"\",'Parks - Future Infrastructure'!C230)","v":""},{"$f":"IF(B230=\"\",\"\",'Parks - Future Infrastructure'!F230)","v":"RUSSELL ISLAND - CUNNINGHAM AVENUE URBAN HABITAT UPGRADE"},{"$f":"IF(B230=\"\",\"\",'Parks - Future Infrastructure'!D230)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O230='Parks - Future Infrastructure'!N230,'Parks - Future Infrastructure'!O230,'Parks - Future Infrastructure'!O230&\" - \"&'Parks - Future Infrastructure'!N230)","v":2029},{"$f":"IF(B230=\"\",\"\",'Parks - Future Infrastructure'!Z230)","v":353966}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O231,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B231=\"\",\"\",'Parks - Future Infrastructure'!B231)","v":"5899"},{"$f":"IF(B231=\"\",\"\",'Parks - Future Infrastructure'!C231)","v":""},{"$f":"IF(B231=\"\",\"\",'Parks - Future Infrastructure'!F231)","v":"VICTORIA POINT - BOB & DELPHINE DOUGLAS RESERVE UPGRADE"},{"$f":"IF(B231=\"\",\"\",'Parks - Future Infrastructure'!D231)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O231='Parks - Future Infrastructure'!N231,'Parks - Future Infrastructure'!O231,'Parks - Future Infrastructure'!O231&\" - \"&'Parks - Future Infrastructure'!N231)","v":2022},{"$f":"IF(B231=\"\",\"\",'Parks - Future Infrastructure'!Z231)","v":14159}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O232,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B232=\"\",\"\",'Parks - Future Infrastructure'!B232)","v":"5905"},{"$f":"IF(B232=\"\",\"\",'Parks - Future Infrastructure'!C232)","v":""},{"$f":"IF(B232=\"\",\"\",'Parks - Future Infrastructure'!F232)","v":"WELLINGTON POINT - HILLIARDS CREEK CORRIDOR - BIBURY STREET UPGRADE"},{"$f":"IF(B232=\"\",\"\",'Parks - Future Infrastructure'!D232)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O232='Parks - Future Infrastructure'!N232,'Parks - Future Infrastructure'!O232,'Parks - Future Infrastructure'!O232&\" - \"&'Parks - Future Infrastructure'!N232)","v":2027},{"$f":"IF(B232=\"\",\"\",'Parks - Future Infrastructure'!Z232)","v":2125918}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O233,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B233=\"\",\"\",'Parks - Future Infrastructure'!B233)","v":"5906"},{"$f":"IF(B233=\"\",\"\",'Parks - Future Infrastructure'!C233)","v":""},{"$f":"IF(B233=\"\",\"\",'Parks - Future Infrastructure'!F233)","v":"WELLINGTON POINT - BIBURY STREET ROAD RESERVE UPGRADE"},{"$f":"IF(B233=\"\",\"\",'Parks - Future Infrastructure'!D233)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O233='Parks - Future Infrastructure'!N233,'Parks - Future Infrastructure'!O233,'Parks - Future Infrastructure'!O233&\" - \"&'Parks - Future Infrastructure'!N233)","v":2026},{"$f":"IF(B233=\"\",\"\",'Parks - Future Infrastructure'!Z233)","v":134507}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O234,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B234=\"\",\"\",'Parks - Future Infrastructure'!B234)","v":"5908"},{"$f":"IF(B234=\"\",\"\",'Parks - Future Infrastructure'!C234)","v":""},{"$f":"IF(B234=\"\",\"\",'Parks - Future Infrastructure'!F234)","v":"THORNLANDS - BAYTHORN DRIVE NATURE BELT UPGRADE"},{"$f":"IF(B234=\"\",\"\",'Parks - Future Infrastructure'!D234)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O234='Parks - Future Infrastructure'!N234,'Parks - Future Infrastructure'!O234,'Parks - Future Infrastructure'!O234&\" - \"&'Parks - Future Infrastructure'!N234)","v":2022},{"$f":"IF(B234=\"\",\"\",'Parks - Future Infrastructure'!Z234)","v":241405}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O235,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B235=\"\",\"\",'Parks - Future Infrastructure'!B235)","v":"5913"},{"$f":"IF(B235=\"\",\"\",'Parks - Future Infrastructure'!C235)","v":""},{"$f":"IF(B235=\"\",\"\",'Parks - Future Infrastructure'!F235)","v":"RUSSELL ISLAND - RUSSELL ISLAND SPORT & RECREATION PARK UPGRADE"},{"$f":"IF(B235=\"\",\"\",'Parks - Future Infrastructure'!D235)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O235='Parks - Future Infrastructure'!N235,'Parks - Future Infrastructure'!O235,'Parks - Future Infrastructure'!O235&\" - \"&'Parks - Future Infrastructure'!N235)","v":2018},{"$f":"IF(B235=\"\",\"\",'Parks - Future Infrastructure'!Z235)","v":4374348}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O236,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B236=\"\",\"\",'Parks - Future Infrastructure'!B236)","v":"5914"},{"$f":"IF(B236=\"\",\"\",'Parks - Future Infrastructure'!C236)","v":""},{"$f":"IF(B236=\"\",\"\",'Parks - Future Infrastructure'!F236)","v":"MACLEAY ISLAND - HIGH CENTRAL ROAD PARK UPGRADE"},{"$f":"IF(B236=\"\",\"\",'Parks - Future Infrastructure'!D236)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O236='Parks - Future Infrastructure'!N236,'Parks - Future Infrastructure'!O236,'Parks - Future Infrastructure'!O236&\" - \"&'Parks - Future Infrastructure'!N236)","v":2029},{"$f":"IF(B236=\"\",\"\",'Parks - Future Infrastructure'!Z236)","v":4344576}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O237,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B237=\"\",\"\",'Parks - Future Infrastructure'!B237)","v":"5924"},{"$f":"IF(B237=\"\",\"\",'Parks - Future Infrastructure'!C237)","v":""},{"$f":"IF(B237=\"\",\"\",'Parks - Future Infrastructure'!F237)","v":"RUSSELL ISLAND - HIGH STREET NATURE BELT UPGRADE"},{"$f":"IF(B237=\"\",\"\",'Parks - Future Infrastructure'!D237)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O237='Parks - Future Infrastructure'!N237,'Parks - Future Infrastructure'!O237,'Parks - Future Infrastructure'!O237&\" - \"&'Parks - Future Infrastructure'!N237)","v":2026},{"$f":"IF(B237=\"\",\"\",'Parks - Future Infrastructure'!Z237)","v":249192}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O238,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B238=\"\",\"\",'Parks - Future Infrastructure'!B238)","v":"5930"},{"$f":"IF(B238=\"\",\"\",'Parks - Future Infrastructure'!C238)","v":""},{"$f":"IF(B238=\"\",\"\",'Parks - Future Infrastructure'!F238)","v":"RUSSELL ISLAND - VISTA STREET PARK UPGRADE"},{"$f":"IF(B238=\"\",\"\",'Parks - Future Infrastructure'!D238)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O238='Parks - Future Infrastructure'!N238,'Parks - Future Infrastructure'!O238,'Parks - Future Infrastructure'!O238&\" - \"&'Parks - Future Infrastructure'!N238)","v":2026},{"$f":"IF(B238=\"\",\"\",'Parks - Future Infrastructure'!Z238)","v":70793}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O239,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B239=\"\",\"\",'Parks - Future Infrastructure'!B239)","v":"5934"},{"$f":"IF(B239=\"\",\"\",'Parks - Future Infrastructure'!C239)","v":""},{"$f":"IF(B239=\"\",\"\",'Parks - Future Infrastructure'!F239)","v":"MOUNT COTTON - BARADINE STREET PARK UPGRADE"},{"$f":"IF(B239=\"\",\"\",'Parks - Future Infrastructure'!D239)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O239='Parks - Future Infrastructure'!N239,'Parks - Future Infrastructure'!O239,'Parks - Future Infrastructure'!O239&\" - \"&'Parks - Future Infrastructure'!N239)","v":2026},{"$f":"IF(B239=\"\",\"\",'Parks - Future Infrastructure'!Z239)","v":193265}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O240,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B240=\"\",\"\",'Parks - Future Infrastructure'!B240)","v":"5942"},{"$f":"IF(B240=\"\",\"\",'Parks - Future Infrastructure'!C240)","v":""},{"$f":"IF(B240=\"\",\"\",'Parks - Future Infrastructure'!F240)","v":"THORNLANDS - REDLAND BAY ROAD BUSHLAND REFUGE UPGRADE"},{"$f":"IF(B240=\"\",\"\",'Parks - Future Infrastructure'!D240)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O240='Parks - Future Infrastructure'!N240,'Parks - Future Infrastructure'!O240,'Parks - Future Infrastructure'!O240&\" - \"&'Parks - Future Infrastructure'!N240)","v":2026},{"$f":"IF(B240=\"\",\"\",'Parks - Future Infrastructure'!Z240)","v":281049}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O241,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B241=\"\",\"\",'Parks - Future Infrastructure'!B241)","v":"5945"},{"$f":"IF(B241=\"\",\"\",'Parks - Future Infrastructure'!C241)","v":""},{"$f":"IF(B241=\"\",\"\",'Parks - Future Infrastructure'!F241)","v":"THORNLANDS - THORNLANDS COMMUNITY PARK UPGRADE"},{"$f":"IF(B241=\"\",\"\",'Parks - Future Infrastructure'!D241)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O241='Parks - Future Infrastructure'!N241,'Parks - Future Infrastructure'!O241,'Parks - Future Infrastructure'!O241&\" - \"&'Parks - Future Infrastructure'!N241)","v":2017},{"$f":"IF(B241=\"\",\"\",'Parks - Future Infrastructure'!Z241)","v":2342546}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O242,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B242=\"\",\"\",'Parks - Future Infrastructure'!B242)","v":"5947"},{"$f":"IF(B242=\"\",\"\",'Parks - Future Infrastructure'!C242)","v":""},{"$f":"IF(B242=\"\",\"\",'Parks - Future Infrastructure'!F242)","v":"MACLEAY ISLAND - PECAN STREET PARK UPGRADE"},{"$f":"IF(B242=\"\",\"\",'Parks - Future Infrastructure'!D242)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O242='Parks - Future Infrastructure'!N242,'Parks - Future Infrastructure'!O242,'Parks - Future Infrastructure'!O242&\" - \"&'Parks - Future Infrastructure'!N242)","v":2026},{"$f":"IF(B242=\"\",\"\",'Parks - Future Infrastructure'!Z242)","v":60174}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O243,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B243=\"\",\"\",'Parks - Future Infrastructure'!B243)","v":"5948"},{"$f":"IF(B243=\"\",\"\",'Parks - Future Infrastructure'!C243)","v":""},{"$f":"IF(B243=\"\",\"\",'Parks - Future Infrastructure'!F243)","v":"MACLEAY ISLAND - BEELONG STREET PARK UPGRADE"},{"$f":"IF(B243=\"\",\"\",'Parks - Future Infrastructure'!D243)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O243='Parks - Future Infrastructure'!N243,'Parks - Future Infrastructure'!O243,'Parks - Future Infrastructure'!O243&\" - \"&'Parks - Future Infrastructure'!N243)","v":2026},{"$f":"IF(B243=\"\",\"\",'Parks - Future Infrastructure'!Z243)","v":192557}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O244,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B244=\"\",\"\",'Parks - Future Infrastructure'!B244)","v":"5949"},{"$f":"IF(B244=\"\",\"\",'Parks - Future Infrastructure'!C244)","v":""},{"$f":"IF(B244=\"\",\"\",'Parks - Future Infrastructure'!F244)","v":"MACLEAY ISLAND - YACHT STREET PARK UPGRADE"},{"$f":"IF(B244=\"\",\"\",'Parks - Future Infrastructure'!D244)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O244='Parks - Future Infrastructure'!N244,'Parks - Future Infrastructure'!O244,'Parks - Future Infrastructure'!O244&\" - \"&'Parks - Future Infrastructure'!N244)","v":2026},{"$f":"IF(B244=\"\",\"\",'Parks - Future Infrastructure'!Z244)","v":132383}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O245,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B245=\"\",\"\",'Parks - Future Infrastructure'!B245)","v":"5950"},{"$f":"IF(B245=\"\",\"\",'Parks - Future Infrastructure'!C245)","v":""},{"$f":"IF(B245=\"\",\"\",'Parks - Future Infrastructure'!F245)","v":"RUSSELL ISLAND - TOOLONA AVENUE PARK UPGRADE"},{"$f":"IF(B245=\"\",\"\",'Parks - Future Infrastructure'!D245)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O245='Parks - Future Infrastructure'!N245,'Parks - Future Infrastructure'!O245,'Parks - Future Infrastructure'!O245&\" - \"&'Parks - Future Infrastructure'!N245)","v":2026},{"$f":"IF(B245=\"\",\"\",'Parks - Future Infrastructure'!Z245)","v":192557}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O246,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B246=\"\",\"\",'Parks - Future Infrastructure'!B246)","v":"5951"},{"$f":"IF(B246=\"\",\"\",'Parks - Future Infrastructure'!C246)","v":""},{"$f":"IF(B246=\"\",\"\",'Parks - Future Infrastructure'!F246)","v":"RUSSELL ISLAND - COWDEROY DRIVE PARK UPGRADE"},{"$f":"IF(B246=\"\",\"\",'Parks - Future Infrastructure'!D246)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O246='Parks - Future Infrastructure'!N246,'Parks - Future Infrastructure'!O246,'Parks - Future Infrastructure'!O246&\" - \"&'Parks - Future Infrastructure'!N246)","v":2026},{"$f":"IF(B246=\"\",\"\",'Parks - Future Infrastructure'!Z246)","v":336975}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O247,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B247=\"\",\"\",'Parks - Future Infrastructure'!B247)","v":"5952"},{"$f":"IF(B247=\"\",\"\",'Parks - Future Infrastructure'!C247)","v":""},{"$f":"IF(B247=\"\",\"\",'Parks - Future Infrastructure'!F247)","v":"RUSSELL ISLAND - MONACO AVENUE PARK UPGRADE"},{"$f":"IF(B247=\"\",\"\",'Parks - Future Infrastructure'!D247)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O247='Parks - Future Infrastructure'!N247,'Parks - Future Infrastructure'!O247,'Parks - Future Infrastructure'!O247&\" - \"&'Parks - Future Infrastructure'!N247)","v":2026},{"$f":"IF(B247=\"\",\"\",'Parks - Future Infrastructure'!Z247)","v":87784}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O248,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B248=\"\",\"\",'Parks - Future Infrastructure'!B248)","v":"5953"},{"$f":"IF(B248=\"\",\"\",'Parks - Future Infrastructure'!C248)","v":""},{"$f":"IF(B248=\"\",\"\",'Parks - Future Infrastructure'!F248)","v":"RUSSELL ISLAND - VILLA WOOD ROAD PARK UPGRADE"},{"$f":"IF(B248=\"\",\"\",'Parks - Future Infrastructure'!D248)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O248='Parks - Future Infrastructure'!N248,'Parks - Future Infrastructure'!O248,'Parks - Future Infrastructure'!O248&\" - \"&'Parks - Future Infrastructure'!N248)","v":2026},{"$f":"IF(B248=\"\",\"\",'Parks - Future Infrastructure'!Z248)","v":266890}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O249,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B249=\"\",\"\",'Parks - Future Infrastructure'!B249)","v":"5954"},{"$f":"IF(B249=\"\",\"\",'Parks - Future Infrastructure'!C249)","v":""},{"$f":"IF(B249=\"\",\"\",'Parks - Future Infrastructure'!F249)","v":"MACLEAY ISLAND - ARUMA STREET PARK UPGRADE"},{"$f":"IF(B249=\"\",\"\",'Parks - Future Infrastructure'!D249)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O249='Parks - Future Infrastructure'!N249,'Parks - Future Infrastructure'!O249,'Parks - Future Infrastructure'!O249&\" - \"&'Parks - Future Infrastructure'!N249)","v":2026},{"$f":"IF(B249=\"\",\"\",'Parks - Future Infrastructure'!Z249)","v":282465}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O250,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B250=\"\",\"\",'Parks - Future Infrastructure'!B250)","v":"5955"},{"$f":"IF(B250=\"\",\"\",'Parks - Future Infrastructure'!C250)","v":""},{"$f":"IF(B250=\"\",\"\",'Parks - Future Infrastructure'!F250)","v":"RUSSELL ISLAND - CENTRE ROAD PARK UPGRADE"},{"$f":"IF(B250=\"\",\"\",'Parks - Future Infrastructure'!D250)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O250='Parks - Future Infrastructure'!N250,'Parks - Future Infrastructure'!O250,'Parks - Future Infrastructure'!O250&\" - \"&'Parks - Future Infrastructure'!N250)","v":2026},{"$f":"IF(B250=\"\",\"\",'Parks - Future Infrastructure'!Z250)","v":266890}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O251,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B251=\"\",\"\",'Parks - Future Infrastructure'!B251)","v":"5956"},{"$f":"IF(B251=\"\",\"\",'Parks - Future Infrastructure'!C251)","v":""},{"$f":"IF(B251=\"\",\"\",'Parks - Future Infrastructure'!F251)","v":"RUSSELL ISLAND - CUTLER DRIVE PARK UPGRADE"},{"$f":"IF(B251=\"\",\"\",'Parks - Future Infrastructure'!D251)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O251='Parks - Future Infrastructure'!N251,'Parks - Future Infrastructure'!O251,'Parks - Future Infrastructure'!O251&\" - \"&'Parks - Future Infrastructure'!N251)","v":2026},{"$f":"IF(B251=\"\",\"\",'Parks - Future Infrastructure'!Z251)","v":824740}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O252,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B252=\"\",\"\",'Parks - Future Infrastructure'!B252)","v":"5957"},{"$f":"IF(B252=\"\",\"\",'Parks - Future Infrastructure'!C252)","v":""},{"$f":"IF(B252=\"\",\"\",'Parks - Future Infrastructure'!F252)","v":"ORMISTON - HILLIARDS CREEK PLATYPUS CORRIDOR PARK UPGRADE"},{"$f":"IF(B252=\"\",\"\",'Parks - Future Infrastructure'!D252)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O252='Parks - Future Infrastructure'!N252,'Parks - Future Infrastructure'!O252,'Parks - Future Infrastructure'!O252&\" - \"&'Parks - Future Infrastructure'!N252)","v":2026},{"$f":"IF(B252=\"\",\"\",'Parks - Future Infrastructure'!Z252)","v":130967}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O253,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B253=\"\",\"\",'Parks - Future Infrastructure'!B253)","v":"5958"},{"$f":"IF(B253=\"\",\"\",'Parks - Future Infrastructure'!C253)","v":""},{"$f":"IF(B253=\"\",\"\",'Parks - Future Infrastructure'!F253)","v":"BIRKDALE - HARROGATE PARK UPGRADE"},{"$f":"IF(B253=\"\",\"\",'Parks - Future Infrastructure'!D253)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O253='Parks - Future Infrastructure'!N253,'Parks - Future Infrastructure'!O253,'Parks - Future Infrastructure'!O253&\" - \"&'Parks - Future Infrastructure'!N253)","v":2026},{"$f":"IF(B253=\"\",\"\",'Parks - Future Infrastructure'!Z253)","v":60174}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O254,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B254=\"\",\"\",'Parks - Future Infrastructure'!B254)","v":"5959"},{"$f":"IF(B254=\"\",\"\",'Parks - Future Infrastructure'!C254)","v":""},{"$f":"IF(B254=\"\",\"\",'Parks - Future Infrastructure'!F254)","v":"THORNLANDS - LUKE STREET PARK UPGRADE"},{"$f":"IF(B254=\"\",\"\",'Parks - Future Infrastructure'!D254)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O254='Parks - Future Infrastructure'!N254,'Parks - Future Infrastructure'!O254,'Parks - Future Infrastructure'!O254&\" - \"&'Parks - Future Infrastructure'!N254)","v":2026},{"$f":"IF(B254=\"\",\"\",'Parks - Future Infrastructure'!Z254)","v":263351}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O255,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B255=\"\",\"\",'Parks - Future Infrastructure'!B255)","v":"5960"},{"$f":"IF(B255=\"\",\"\",'Parks - Future Infrastructure'!C255)","v":""},{"$f":"IF(B255=\"\",\"\",'Parks - Future Infrastructure'!F255)","v":"REDLAND BAY - GORDON ROAD PARK UPGRADE"},{"$f":"IF(B255=\"\",\"\",'Parks - Future Infrastructure'!D255)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O255='Parks - Future Infrastructure'!N255,'Parks - Future Infrastructure'!O255,'Parks - Future Infrastructure'!O255&\" - \"&'Parks - Future Infrastructure'!N255)","v":2026},{"$f":"IF(B255=\"\",\"\",'Parks - Future Infrastructure'!Z255)","v":60174}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O256,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B256=\"\",\"\",'Parks - Future Infrastructure'!B256)","v":"5961"},{"$f":"IF(B256=\"\",\"\",'Parks - Future Infrastructure'!C256)","v":""},{"$f":"IF(B256=\"\",\"\",'Parks - Future Infrastructure'!F256)","v":"ORMISTON - DUNDAS STREET PARK UPGRADE"},{"$f":"IF(B256=\"\",\"\",'Parks - Future Infrastructure'!D256)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O256='Parks - Future Infrastructure'!N256,'Parks - Future Infrastructure'!O256,'Parks - Future Infrastructure'!O256&\" - \"&'Parks - Future Infrastructure'!N256)","v":2026},{"$f":"IF(B256=\"\",\"\",'Parks - Future Infrastructure'!Z256)","v":14159}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O257,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B257=\"\",\"\",'Parks - Future Infrastructure'!B257)","v":"5962"},{"$f":"IF(B257=\"\",\"\",'Parks - Future Infrastructure'!C257)","v":""},{"$f":"IF(B257=\"\",\"\",'Parks - Future Infrastructure'!F257)","v":"REDLAND BAY - POTTS PLACE PARK UPGRADE"},{"$f":"IF(B257=\"\",\"\",'Parks - Future Infrastructure'!D257)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O257='Parks - Future Infrastructure'!N257,'Parks - Future Infrastructure'!O257,'Parks - Future Infrastructure'!O257&\" - \"&'Parks - Future Infrastructure'!N257)","v":2026},{"$f":"IF(B257=\"\",\"\",'Parks - Future Infrastructure'!Z257)","v":58758}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O258,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B258=\"\",\"\",'Parks - Future Infrastructure'!B258)","v":"C4N0"},{"$f":"IF(B258=\"\",\"\",'Parks - Future Infrastructure'!C258)","v":""},{"$f":"IF(B258=\"\",\"\",'Parks - Future Infrastructure'!F258)","v":"New Sport Park City Redland Bay"},{"$f":"IF(B258=\"\",\"\",'Parks - Future Infrastructure'!D258)","v":"New Sport Park"},{"$f":"IF('Parks - Future Infrastructure'!O258='Parks - Future Infrastructure'!N258,'Parks - Future Infrastructure'!O258,'Parks - Future Infrastructure'!O258&\" - \"&'Parks - Future Infrastructure'!N258)","v":"2022 - 2032"},{"$f":"IF(B258=\"\",\"\",'Parks - Future Infrastructure'!Z258)","v":36377418}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O259,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B259=\"\",\"\",'Parks - Future Infrastructure'!B259)","v":"C4N29"},{"$f":"IF(B259=\"\",\"\",'Parks - Future Infrastructure'!C259)","v":""},{"$f":"IF(B259=\"\",\"\",'Parks - Future Infrastructure'!F259)","v":"New Rec Park T2 Kinross Road - Kinross Community *"},{"$f":"IF(B259=\"\",\"\",'Parks - Future Infrastructure'!D259)","v":"Recreation Park"},{"$f":"IF('Parks - Future Infrastructure'!O259='Parks - Future Infrastructure'!N259,'Parks - Future Infrastructure'!O259,'Parks - Future Infrastructure'!O259&\" - \"&'Parks - Future Infrastructure'!N259)","v":2025},{"$f":"IF(B259=\"\",\"\",'Parks - Future Infrastructure'!Z259)","v":2637441}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O260,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B260=\"\",\"\",'Parks - Future Infrastructure'!B260)","v":"C4N29-1"},{"$f":"IF(B260=\"\",\"\",'Parks - Future Infrastructure'!C260)","v":""},{"$f":"IF(B260=\"\",\"\",'Parks - Future Infrastructure'!F260)","v":"New Rec Park T3 Kinross Road"},{"$f":"IF(B260=\"\",\"\",'Parks - Future Infrastructure'!D260)","v":"Recreation Park"},{"$f":"IF('Parks - Future Infrastructure'!O260='Parks - Future Infrastructure'!N260,'Parks - Future Infrastructure'!O260,'Parks - Future Infrastructure'!O260&\" - \"&'Parks - Future Infrastructure'!N260)","v":2025},{"$f":"IF(B260=\"\",\"\",'Parks - Future Infrastructure'!Z260)","v":855988}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O261,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B261=\"\",\"\",'Parks - Future Infrastructure'!B261)","v":"C4N29-2"},{"$f":"IF(B261=\"\",\"\",'Parks - Future Infrastructure'!C261)","v":""},{"$f":"IF(B261=\"\",\"\",'Parks - Future Infrastructure'!F261)","v":"New Rec Park T3 Kinross Road"},{"$f":"IF(B261=\"\",\"\",'Parks - Future Infrastructure'!D261)","v":"Recreation Park"},{"$f":"IF('Parks - Future Infrastructure'!O261='Parks - Future Infrastructure'!N261,'Parks - Future Infrastructure'!O261,'Parks - Future Infrastructure'!O261&\" - \"&'Parks - Future Infrastructure'!N261)","v":2025},{"$f":"IF(B261=\"\",\"\",'Parks - Future Infrastructure'!Z261)","v":855988}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O262,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B262=\"\",\"\",'Parks - Future Infrastructure'!B262)","v":"C4N29-3"},{"$f":"IF(B262=\"\",\"\",'Parks - Future Infrastructure'!C262)","v":""},{"$f":"IF(B262=\"\",\"\",'Parks - Future Infrastructure'!F262)","v":"New Rec Park T3 Kinross Road"},{"$f":"IF(B262=\"\",\"\",'Parks - Future Infrastructure'!D262)","v":"Recreation Park"},{"$f":"IF('Parks - Future Infrastructure'!O262='Parks - Future Infrastructure'!N262,'Parks - Future Infrastructure'!O262,'Parks - Future Infrastructure'!O262&\" - \"&'Parks - Future Infrastructure'!N262)","v":2025},{"$f":"IF(B262=\"\",\"\",'Parks - Future Infrastructure'!Z262)","v":855988}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O263,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B263=\"\",\"\",'Parks - Future Infrastructure'!B263)","v":"C4N32-1"},{"$f":"IF(B263=\"\",\"\",'Parks - Future Infrastructure'!C263)","v":""},{"$f":"IF(B263=\"\",\"\",'Parks - Future Infrastructure'!F263)","v":"New Rec Park T3 SE Thornlands"},{"$f":"IF(B263=\"\",\"\",'Parks - Future Infrastructure'!D263)","v":"Recreation Park"},{"$f":"IF('Parks - Future Infrastructure'!O263='Parks - Future Infrastructure'!N263,'Parks - Future Infrastructure'!O263,'Parks - Future Infrastructure'!O263&\" - \"&'Parks - Future Infrastructure'!N263)","v":2025},{"$f":"IF(B263=\"\",\"\",'Parks - Future Infrastructure'!Z263)","v":855988}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O264,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B264=\"\",\"\",'Parks - Future Infrastructure'!B264)","v":"C4N35-2"},{"$f":"IF(B264=\"\",\"\",'Parks - Future Infrastructure'!C264)","v":""},{"$f":"IF(B264=\"\",\"\",'Parks - Future Infrastructure'!F264)","v":"New Rec Park T3 SE Thornlands"},{"$f":"IF(B264=\"\",\"\",'Parks - Future Infrastructure'!D264)","v":"Recreation Park"},{"$f":"IF('Parks - Future Infrastructure'!O264='Parks - Future Infrastructure'!N264,'Parks - Future Infrastructure'!O264,'Parks - Future Infrastructure'!O264&\" - \"&'Parks - Future Infrastructure'!N264)","v":2025},{"$f":"IF(B264=\"\",\"\",'Parks - Future Infrastructure'!Z264)","v":855988}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O265,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B265=\"\",\"\",'Parks - Future Infrastructure'!B265)","v":"C4N38-1"},{"$f":"IF(B265=\"\",\"\",'Parks - Future Infrastructure'!C265)","v":""},{"$f":"IF(B265=\"\",\"\",'Parks - Future Infrastructure'!F265)","v":"New Rec Park T3 Bunker Road"},{"$f":"IF(B265=\"\",\"\",'Parks - Future Infrastructure'!D265)","v":"Recreation Park"},{"$f":"IF('Parks - Future Infrastructure'!O265='Parks - Future Infrastructure'!N265,'Parks - Future Infrastructure'!O265,'Parks - Future Infrastructure'!O265&\" - \"&'Parks - Future Infrastructure'!N265)","v":"2031 - "},{"$f":"IF(B265=\"\",\"\",'Parks - Future Infrastructure'!Z265)","v":522672}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O266,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B266=\"\",\"\",'Parks - Future Infrastructure'!B266)","v":"C4N38-2"},{"$f":"IF(B266=\"\",\"\",'Parks - Future Infrastructure'!C266)","v":""},{"$f":"IF(B266=\"\",\"\",'Parks - Future Infrastructure'!F266)","v":"New Rec Park T3 Bunker Road"},{"$f":"IF(B266=\"\",\"\",'Parks - Future Infrastructure'!D266)","v":"Recreation Park"},{"$f":"IF('Parks - Future Infrastructure'!O266='Parks - Future Infrastructure'!N266,'Parks - Future Infrastructure'!O266,'Parks - Future Infrastructure'!O266&\" - \"&'Parks - Future Infrastructure'!N266)","v":"2031 - "},{"$f":"IF(B266=\"\",\"\",'Parks - Future Infrastructure'!Z266)","v":522672}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O267,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B267=\"\",\"\",'Parks - Future Infrastructure'!B267)","v":"C4N43"},{"$f":"IF(B267=\"\",\"\",'Parks - Future Infrastructure'!C267)","v":""},{"$f":"IF(B267=\"\",\"\",'Parks - Future Infrastructure'!F267)","v":"New Rec Park T3 Redland Bay"},{"$f":"IF(B267=\"\",\"\",'Parks - Future Infrastructure'!D267)","v":"Recreation Park"},{"$f":"IF('Parks - Future Infrastructure'!O267='Parks - Future Infrastructure'!N267,'Parks - Future Infrastructure'!O267,'Parks - Future Infrastructure'!O267&\" - \"&'Parks - Future Infrastructure'!N267)","v":2017},{"$f":"IF(B267=\"\",\"\",'Parks - Future Infrastructure'!Z267)","v":667269}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O268,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B268=\"\",\"\",'Parks - Future Infrastructure'!B268)","v":"C4N45"},{"$f":"IF(B268=\"\",\"\",'Parks - Future Infrastructure'!C268)","v":""},{"$f":"IF(B268=\"\",\"\",'Parks - Future Infrastructure'!F268)","v":"New Rec Park T2 Weinam Creek Wetland"},{"$f":"IF(B268=\"\",\"\",'Parks - Future Infrastructure'!D268)","v":"Recreation Park"},{"$f":"IF('Parks - Future Infrastructure'!O268='Parks - Future Infrastructure'!N268,'Parks - Future Infrastructure'!O268,'Parks - Future Infrastructure'!O268&\" - \"&'Parks - Future Infrastructure'!N268)","v":"2031 - "},{"$f":"IF(B268=\"\",\"\",'Parks - Future Infrastructure'!Z268)","v":444271}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O269,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B269=\"\",\"\",'Parks - Future Infrastructure'!B269)","v":"C4N46"},{"$f":"IF(B269=\"\",\"\",'Parks - Future Infrastructure'!C269)","v":""},{"$f":"IF(B269=\"\",\"\",'Parks - Future Infrastructure'!F269)","v":"New Rec Park T2 Weinam Creek Wetland"},{"$f":"IF(B269=\"\",\"\",'Parks - Future Infrastructure'!D269)","v":"Recreation Park"},{"$f":"IF('Parks - Future Infrastructure'!O269='Parks - Future Infrastructure'!N269,'Parks - Future Infrastructure'!O269,'Parks - Future Infrastructure'!O269&\" - \"&'Parks - Future Infrastructure'!N269)","v":"2031 - "},{"$f":"IF(B269=\"\",\"\",'Parks - Future Infrastructure'!Z269)","v":444271}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O270,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B270=\"\",\"\",'Parks - Future Infrastructure'!B270)","v":"C4N46-1"},{"$f":"IF(B270=\"\",\"\",'Parks - Future Infrastructure'!C270)","v":""},{"$f":"IF(B270=\"\",\"\",'Parks - Future Infrastructure'!F270)","v":"New Rec Park T2 Weinam Creek Wetland"},{"$f":"IF(B270=\"\",\"\",'Parks - Future Infrastructure'!D270)","v":"Recreation Park"},{"$f":"IF('Parks - Future Infrastructure'!O270='Parks - Future Infrastructure'!N270,'Parks - Future Infrastructure'!O270,'Parks - Future Infrastructure'!O270&\" - \"&'Parks - Future Infrastructure'!N270)","v":"2031 - "},{"$f":"IF(B270=\"\",\"\",'Parks - Future Infrastructure'!Z270)","v":444271}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O271,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B271=\"\",\"\",'Parks - Future Infrastructure'!B271)","v":"C4N46-2"},{"$f":"IF(B271=\"\",\"\",'Parks - Future Infrastructure'!C271)","v":""},{"$f":"IF(B271=\"\",\"\",'Parks - Future Infrastructure'!F271)","v":"New Rec Park T2 Weinam Creek Wetland"},{"$f":"IF(B271=\"\",\"\",'Parks - Future Infrastructure'!D271)","v":"Recreation Park"},{"$f":"IF('Parks - Future Infrastructure'!O271='Parks - Future Infrastructure'!N271,'Parks - Future Infrastructure'!O271,'Parks - Future Infrastructure'!O271&\" - \"&'Parks - Future Infrastructure'!N271)","v":"2031 - "},{"$f":"IF(B271=\"\",\"\",'Parks - Future Infrastructure'!Z271)","v":444271}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O272,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B272=\"\",\"\",'Parks - Future Infrastructure'!B272)","v":"C6N54-5"},{"$f":"IF(B272=\"\",\"\",'Parks - Future Infrastructure'!C272)","v":""},{"$f":"IF(B272=\"\",\"\",'Parks - Future Infrastructure'!F272)","v":"New Rec Park T3 Golden Sands Foreshore Park"},{"$f":"IF(B272=\"\",\"\",'Parks - Future Infrastructure'!D272)","v":"Recreation Park"},{"$f":"IF('Parks - Future Infrastructure'!O272='Parks - Future Infrastructure'!N272,'Parks - Future Infrastructure'!O272,'Parks - Future Infrastructure'!O272&\" - \"&'Parks - Future Infrastructure'!N272)","v":2024},{"$f":"IF(B272=\"\",\"\",'Parks - Future Infrastructure'!Z272)","v":966545}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O273,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B273=\"\",\"\",'Parks - Future Infrastructure'!B273)","v":"C6N56"},{"$f":"IF(B273=\"\",\"\",'Parks - Future Infrastructure'!C273)","v":""},{"$f":"IF(B273=\"\",\"\",'Parks - Future Infrastructure'!F273)","v":"New Rec Park T3 Karragarra Island Esplanade"},{"$f":"IF(B273=\"\",\"\",'Parks - Future Infrastructure'!D273)","v":"Recreation Park"},{"$f":"IF('Parks - Future Infrastructure'!O273='Parks - Future Infrastructure'!N273,'Parks - Future Infrastructure'!O273,'Parks - Future Infrastructure'!O273&\" - \"&'Parks - Future Infrastructure'!N273)","v":2023},{"$f":"IF(B273=\"\",\"\",'Parks - Future Infrastructure'!Z273)","v":828498}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O274,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B274=\"\",\"\",'Parks - Future Infrastructure'!B274)","v":"C6N57-9"},{"$f":"IF(B274=\"\",\"\",'Parks - Future Infrastructure'!C274)","v":""},{"$f":"IF(B274=\"\",\"\",'Parks - Future Infrastructure'!F274)","v":"New Rec Park T3 Trevanna Ave Park"},{"$f":"IF(B274=\"\",\"\",'Parks - Future Infrastructure'!D274)","v":"Recreation Park"},{"$f":"IF('Parks - Future Infrastructure'!O274='Parks - Future Infrastructure'!N274,'Parks - Future Infrastructure'!O274,'Parks - Future Infrastructure'!O274&\" - \"&'Parks - Future Infrastructure'!N274)","v":2024},{"$f":"IF(B274=\"\",\"\",'Parks - Future Infrastructure'!Z274)","v":567272}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O275,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B275=\"\",\"\",'Parks - Future Infrastructure'!B275)","v":"NDCF1"},{"$f":"IF(B275=\"\",\"\",'Parks - Future Infrastructure'!C275)","v":""},{"$f":"IF(B275=\"\",\"\",'Parks - Future Infrastructure'!F275)","v":"Multi-purpose community centre (Cleveland) - Cleveland civic precinct"},{"$f":"IF(B275=\"\",\"\",'Parks - Future Infrastructure'!D275)","v":"Land For Community Centre"},{"$f":"IF('Parks - Future Infrastructure'!O275='Parks - Future Infrastructure'!N275,'Parks - Future Infrastructure'!O275,'Parks - Future Infrastructure'!O275&\" - \"&'Parks - Future Infrastructure'!N275)","v":2022},{"$f":"IF(B275=\"\",\"\",'Parks - Future Infrastructure'!Z275)","v":1355908}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O276,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B276=\"\",\"\",'Parks - Future Infrastructure'!B276)","v":"RBCF5"},{"$f":"IF(B276=\"\",\"\",'Parks - Future Infrastructure'!C276)","v":""},{"$f":"IF(B276=\"\",\"\",'Parks - Future Infrastructure'!F276)","v":"Cultural Tourism and Learning Hub - Cultural Tourism and Learning Hub"},{"$f":"IF(B276=\"\",\"\",'Parks - Future Infrastructure'!D276)","v":"Land For Community Centre"},{"$f":"IF('Parks - Future Infrastructure'!O276='Parks - Future Infrastructure'!N276,'Parks - Future Infrastructure'!O276,'Parks - Future Infrastructure'!O276&\" - \"&'Parks - Future Infrastructure'!N276)","v":2033},{"$f":"IF(B276=\"\",\"\",'Parks - Future Infrastructure'!Z276)","v":1536323}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O277,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B277=\"\",\"\",'Parks - Future Infrastructure'!B277)","v":"SDCF3"},{"$f":"IF(B277=\"\",\"\",'Parks - Future Infrastructure'!C277)","v":""},{"$f":"IF(B277=\"\",\"\",'Parks - Future Infrastructure'!F277)","v":"Multi-purpose community centre (Victoria Point) - Victoria Point Community Hub"},{"$f":"IF(B277=\"\",\"\",'Parks - Future Infrastructure'!D277)","v":"Land For Community Centre"},{"$f":"IF('Parks - Future Infrastructure'!O277='Parks - Future Infrastructure'!N277,'Parks - Future Infrastructure'!O277,'Parks - Future Infrastructure'!O277&\" - \"&'Parks - Future Infrastructure'!N277)","v":2030},{"$f":"IF(B277=\"\",\"\",'Parks - Future Infrastructure'!Z277)","v":1199107}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O278,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B278=\"\",\"\",'Parks - Future Infrastructure'!B278)","v":"SDCF4"},{"$f":"IF(B278=\"\",\"\",'Parks - Future Infrastructure'!C278)","v":""},{"$f":"IF(B278=\"\",\"\",'Parks - Future Infrastructure'!F278)","v":"Multi-purpose community centre (Redland Bay) - Community well-being hub  Reland bay Youth Space"},{"$f":"IF(B278=\"\",\"\",'Parks - Future Infrastructure'!D278)","v":"Land For Community Centre"},{"$f":"IF('Parks - Future Infrastructure'!O278='Parks - Future Infrastructure'!N278,'Parks - Future Infrastructure'!O278,'Parks - Future Infrastructure'!O278&\" - \"&'Parks - Future Infrastructure'!N278)","v":2026},{"$f":"IF(B278=\"\",\"\",'Parks - Future Infrastructure'!Z278)","v":2066521}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O279,\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Parks - Future Infrastructure'!B279=\"\",\"\",'Parks - Future Infrastructure'!B279)","v":"SDCFs"},{"$f":"IF(B279=\"\",\"\",'Parks - Future Infrastructure'!C279)","v":""},{"$f":"IF(B279=\"\",\"\",'Parks - Future Infrastructure'!F279)","v":"Swimming Pool (Redland bay) (1 ha) - Swimming Pool (Redland bay) (1 ha)"},{"$f":"IF(B279=\"\",\"\",'Parks - Future Infrastructure'!D279)","v":"Land For Community Centre"},{"$f":"IF('Parks - Future Infrastructure'!O279='Parks - Future Infrastructure'!N279,'Parks - Future Infrastructure'!O279,'Parks - Future Infrastructure'!O279&\" - \"&'Parks - Future Infrastructure'!N279)","v":2032},{"$f":"IF(B279=\"\",\"\",'Parks - Future Infrastructure'!Z279)","v":1024216}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O280,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B280=\"\",\"\",'Parks - Future Infrastructure'!B280)","v":"5655"},{"$f":"IF(B280=\"\",\"\",'Parks - Future Infrastructure'!C280)","v":""},{"$f":"IF(B280=\"\",\"\",'Parks - Future Infrastructure'!F280)","v":"ERN AND ALMA DOWLING SPORTSFIELD"},{"$f":"IF(B280=\"\",\"\",'Parks - Future Infrastructure'!D280)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O280='Parks - Future Infrastructure'!N280,'Parks - Future Infrastructure'!O280,'Parks - Future Infrastructure'!O280&\" - \"&'Parks - Future Infrastructure'!N280)","v":2025},{"$f":"IF(B280=\"\",\"\",'Parks - Future Infrastructure'!Z280)","v":1254455}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O281,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B281=\"\",\"\",'Parks - Future Infrastructure'!B281)","v":"5028"},{"$f":"IF(B281=\"\",\"\",'Parks - Future Infrastructure'!C281)","v":""},{"$f":"IF(B281=\"\",\"\",'Parks - Future Infrastructure'!F281)","v":"KEITH SURRIDGE SPORTSFIELDS"},{"$f":"IF(B281=\"\",\"\",'Parks - Future Infrastructure'!D281)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O281='Parks - Future Infrastructure'!N281,'Parks - Future Infrastructure'!O281,'Parks - Future Infrastructure'!O281&\" - \"&'Parks - Future Infrastructure'!N281)","v":2019},{"$f":"IF(B281=\"\",\"\",'Parks - Future Infrastructure'!Z281)","v":118225}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O282,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B282=\"\",\"\",'Parks - Future Infrastructure'!B282)","v":"5915"},{"$f":"IF(B282=\"\",\"\",'Parks - Future Infrastructure'!C282)","v":""},{"$f":"IF(B282=\"\",\"\",'Parks - Future Infrastructure'!F282)","v":"NORM PRICE PARK"},{"$f":"IF(B282=\"\",\"\",'Parks - Future Infrastructure'!D282)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O282='Parks - Future Infrastructure'!N282,'Parks - Future Infrastructure'!O282,'Parks - Future Infrastructure'!O282&\" - \"&'Parks - Future Infrastructure'!N282)","v":2021},{"$f":"IF(B282=\"\",\"\",'Parks - Future Infrastructure'!Z282)","v":4091844}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O283,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B283=\"\",\"\",'Parks - Future Infrastructure'!B283)","v":"5578"},{"$f":"IF(B283=\"\",\"\",'Parks - Future Infrastructure'!C283)","v":""},{"$f":"IF(B283=\"\",\"\",'Parks - Future Infrastructure'!F283)","v":"PINKLANDS SPORTING COMPLEX"},{"$f":"IF(B283=\"\",\"\",'Parks - Future Infrastructure'!D283)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O283='Parks - Future Infrastructure'!N283,'Parks - Future Infrastructure'!O283,'Parks - Future Infrastructure'!O283&\" - \"&'Parks - Future Infrastructure'!N283)","v":2022},{"$f":"IF(B283=\"\",\"\",'Parks - Future Infrastructure'!Z283)","v":2693002}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O284,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B284=\"\",\"\",'Parks - Future Infrastructure'!B284)","v":"5150"},{"$f":"IF(B284=\"\",\"\",'Parks - Future Infrastructure'!C284)","v":""},{"$f":"IF(B284=\"\",\"\",'Parks - Future Infrastructure'!F284)","v":"Redland Baseball"},{"$f":"IF(B284=\"\",\"\",'Parks - Future Infrastructure'!D284)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O284='Parks - Future Infrastructure'!N284,'Parks - Future Infrastructure'!O284,'Parks - Future Infrastructure'!O284&\" - \"&'Parks - Future Infrastructure'!N284)","v":2024},{"$f":"IF(B284=\"\",\"\",'Parks - Future Infrastructure'!Z284)","v":2401304}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O285,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B285=\"\",\"\",'Parks - Future Infrastructure'!B285)","v":"5400"},{"$f":"IF(B285=\"\",\"\",'Parks - Future Infrastructure'!C285)","v":""},{"$f":"IF(B285=\"\",\"\",'Parks - Future Infrastructure'!F285)","v":"Redland Softball"},{"$f":"IF(B285=\"\",\"\",'Parks - Future Infrastructure'!D285)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O285='Parks - Future Infrastructure'!N285,'Parks - Future Infrastructure'!O285,'Parks - Future Infrastructure'!O285&\" - \"&'Parks - Future Infrastructure'!N285)","v":2025},{"$f":"IF(B285=\"\",\"\",'Parks - Future Infrastructure'!Z285)","v":1211979}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O286,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B286=\"\",\"\",'Parks - Future Infrastructure'!B286)","v":"5334"},{"$f":"IF(B286=\"\",\"\",'Parks - Future Infrastructure'!C286)","v":""},{"$f":"IF(B286=\"\",\"\",'Parks - Future Infrastructure'!F286)","v":"Ron Stark Oval"},{"$f":"IF(B286=\"\",\"\",'Parks - Future Infrastructure'!D286)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O286='Parks - Future Infrastructure'!N286,'Parks - Future Infrastructure'!O286,'Parks - Future Infrastructure'!O286&\" - \"&'Parks - Future Infrastructure'!N286)","v":2026},{"$f":"IF(B286=\"\",\"\",'Parks - Future Infrastructure'!Z286)","v":716427}]
[{"$f":"IF(MEY<'Parks - Future Infrastructure'!O287,\"Hide\",\"\")","v":""},{"$f":"IF('Parks - Future Infrastructure'!B287=\"\",\"\",'Parks - Future Infrastructure'!B287)","v":"5627"},{"$f":"IF(B287=\"\",\"\",'Parks - Future Infrastructure'!C287)","v":""},{"$f":"IF(B287=\"\",\"\",'Parks - Future Infrastructure'!F287)","v":"WILLIAM TAYLOR MEMORIAL SPORTSFIELDS (50 car spaces)"},{"$f":"IF(B287=\"\",\"\",'Parks - Future Infrastructure'!D287)","v":"Park Embellishment"},{"$f":"IF('Parks - Future Infrastructure'!O287='Parks - Future Infrastructure'!N287,'Parks - Future Infrastructure'!O287,'Parks - Future Infrastructure'!O287&\" - \"&'Parks - Future Infrastructure'!N287)","v":2027},{"$f":"IF(B287=\"\",\"\",'Parks - Future Infrastructure'!Z287)","v":1267277}]

{"sheet":"Future Servicing Cost","index":79,"n_rows":118,"n_cols":10,"rows_kept":118,"cut":false,"hidden":true,"merged":[[6,8,7,8],[6,9,7,9],[6,1,7,1],[6,2,6,4],[6,5,6,7]]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Future Servicing Cost"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"Catchment","NPV Demand",null,null,"NPV Establishment Cost",null,null,"Average Servicing Cost","Future Servicing Cost"]
[null,null,"Existing","Future","Total","Existing","Future","Total"]
[null,"Water Supply"]
[{"$f":"'Service Areas'!D10","v":"Yes"},{"$f":"'Water Servicing Cost'!B9","v":"Alexandra Hills"},{"$f":"'Annualised Water Demand'!E9","v":89613},{"$f":"'Annualised Water Demand'!D9","v":7281.942507820384},{"$f":"'Annualised Water Demand'!C9","v":96894.942507820379},{"$f":"'Water Servicing Cost'!Y9-'Water Servicing Cost'!Z9","v":59878435.251419909},{"$f":"'Water Servicing Cost'!Z9","v":0},{"$f":"'Water Servicing Cost'!Y9","v":59878435.251419909},{"$f":"'Water Servicing Cost'!C9","v":617.97276206224205},{"$f":"'Water Servicing Cost'!D9","v":0}]
[{"$f":"'Service Areas'!D11","v":"Yes"},{"$f":"'Water Servicing Cost'!B10","v":"Amity Point"},{"$f":"'Annualised Water Demand'!E10","v":841},{"$f":"'Annualised Water Demand'!D10","v":56.479988697940342},{"$f":"'Annualised Water Demand'!C10","v":897.47998869794037},{"$f":"'Water Servicing Cost'!Y10-'Water Servicing Cost'!Z10","v":2757776.5161739131},{"$f":"'Water Servicing Cost'!Z10","v":1068956.0427006525},{"$f":"'Water Servicing Cost'!Y10","v":3826732.5588745656},{"$f":"'Water Servicing Cost'!C10","v":4263.8639379874876},{"$f":"'Water Servicing Cost'!D10","v":18926.279330853235}]
[{"$f":"'Service Areas'!D12","v":"Yes"},{"$f":"'Water Servicing Cost'!B11","v":"Dunwich"},{"$f":"'Annualised Water Demand'!E11","v":1372},{"$f":"'Annualised Water Demand'!D11","v":208.07897691358195},{"$f":"'Annualised Water Demand'!C11","v":1580.078976913582},{"$f":"'Water Servicing Cost'!Y11-'Water Servicing Cost'!Z11","v":4310044.1051527951},{"$f":"'Water Servicing Cost'!Z11","v":0},{"$f":"'Water Servicing Cost'!Y11","v":4310044.1051527951},{"$f":"'Water Servicing Cost'!C11","v":2727.7396687928472},{"$f":"'Water Servicing Cost'!D11","v":0}]
[{"$f":"'Service Areas'!D13","v":"Yes"},{"$f":"'Water Servicing Cost'!B12","v":"Heinemann Road"},{"$f":"'Annualised Water Demand'!E12","v":47714},{"$f":"'Annualised Water Demand'!D12","v":6477.7498780534506},{"$f":"'Annualised Water Demand'!C12","v":54191.749878053452},{"$f":"'Water Servicing Cost'!Y12-'Water Servicing Cost'!Z12","v":51361646.238458},{"$f":"'Water Servicing Cost'!Z12","v":282087.32260489184},{"$f":"'Water Servicing Cost'!Y12","v":51643733.561062895},{"$f":"'Water Servicing Cost'!C12","v":952.98147185273956},{"$f":"'Water Servicing Cost'!D12","v":43.547115574900594}]
[{"$f":"'Service Areas'!D14","v":"Yes"},{"$f":"'Water Servicing Cost'!B13","v":"Mount Cotton"},{"$f":"'Annualised Water Demand'!E13","v":21165},{"$f":"'Annualised Water Demand'!D13","v":1570.0091918980011},{"$f":"'Annualised Water Demand'!C13","v":22735.009191898},{"$f":"'Water Servicing Cost'!Y13-'Water Servicing Cost'!Z13","v":7754486.0166457491},{"$f":"'Water Servicing Cost'!Z13","v":729988.18356956053},{"$f":"'Water Servicing Cost'!Y13","v":8484474.2002153099},{"$f":"'Water Servicing Cost'!C13","v":373.18982933329511},{"$f":"'Water Servicing Cost'!D13","v":464.95790428275768}]
[{"$f":"'Service Areas'!D15","v":"Yes"},{"$f":"'Water Servicing Cost'!B14","v":"Point Lookout"},{"$f":"'Annualised Water Demand'!E14","v":1132},{"$f":"'Annualised Water Demand'!D14","v":0},{"$f":"'Annualised Water Demand'!C14","v":1132},{"$f":"'Water Servicing Cost'!Y14-'Water Servicing Cost'!Z14","v":6817148.3800000018},{"$f":"'Water Servicing Cost'!Z14","v":0},{"$f":"'Water Servicing Cost'!Y14","v":6817148.3800000018},{"$f":"'Water Servicing Cost'!C14","v":6022.2158833922276},{"$f":"'Water Servicing Cost'!D14","v":0}]
[{"$f":"'Service Areas'!D16","v":"Yes"},{"$f":"'Water Servicing Cost'!B15","v":"Southern Moreton Bay Islands"},{"$f":"'Annualised Water Demand'!E15","v":6804},{"$f":"'Annualised Water Demand'!D15","v":2381.5337644541578},{"$f":"'Annualised Water Demand'!C15","v":9185.5337644541578},{"$f":"'Water Servicing Cost'!Y15-'Water Servicing Cost'!Z15","v":550113.80154037266},{"$f":"'Water Servicing Cost'!Z15","v":0},{"$f":"'Water Servicing Cost'!Y15","v":550113.80154037266},{"$f":"'Water Servicing Cost'!C15","v":59.889149138962715},{"$f":"'Water Servicing Cost'!D15","v":0}]
[{"$f":"'Service Areas'!D17","v":"No"},{"$f":"'Water Servicing Cost'!B16","v":0},{"$f":"'Annualised Water Demand'!E16","v":0},{"$f":"'Annualised Water Demand'!D16","v":0},{"$f":"'Annualised Water Demand'!C16","v":0},{"$f":"'Water Servicing Cost'!Y16-'Water Servicing Cost'!Z16","v":0},{"$f":"'Water Servicing Cost'!Z16","v":0},{"$f":"'Water Servicing Cost'!Y16","v":0},{"$f":"'Water Servicing Cost'!C16","v":0},{"$f":"'Water Servicing Cost'!D16","v":0}]
[{"$f":"'Service Areas'!D18","v":"No"},{"$f":"'Water Servicing Cost'!B17","v":0},{"$f":"'Annualised Water Demand'!E17","v":0},{"$f":"'Annualised Water Demand'!D17","v":0},{"$f":"'Annualised Water Demand'!C17","v":0},{"$f":"'Water Servicing Cost'!Y17-'Water Servicing Cost'!Z17","v":0},{"$f":"'Water Servicing Cost'!Z17","v":0},{"$f":"'Water Servicing Cost'!Y17","v":0},{"$f":"'Water Servicing Cost'!C17","v":0},{"$f":"'Water Servicing Cost'!D17","v":0}]
[{"$f":"'Service Areas'!D19","v":"No"},{"$f":"'Water Servicing Cost'!B18","v":0},{"$f":"'Annualised Water Demand'!E18","v":0},{"$f":"'Annualised Water Demand'!D18","v":0},{"$f":"'Annualised Water Demand'!C18","v":0},{"$f":"'Water Servicing Cost'!Y18-'Water Servicing Cost'!Z18","v":0},{"$f":"'Water Servicing Cost'!Z18","v":0},{"$f":"'Water Servicing Cost'!Y18","v":0},{"$f":"'Water Servicing Cost'!C18","v":0},{"$f":"'Water Servicing Cost'!D18","v":0}]
[{"$f":"'Service Areas'!D20","v":"No"},{"$f":"'Water Servicing Cost'!B19","v":0},{"$f":"'Annualised Water Demand'!E19","v":0},{"$f":"'Annualised Water Demand'!D19","v":0},{"$f":"'Annualised Water Demand'!C19","v":0},{"$f":"'Water Servicing Cost'!Y19-'Water Servicing Cost'!Z19","v":0},{"$f":"'Water Servicing Cost'!Z19","v":0},{"$f":"'Water Servicing Cost'!Y19","v":0},{"$f":"'Water Servicing Cost'!C19","v":0},{"$f":"'Water Servicing Cost'!D19","v":0}]
[{"$f":"'Service Areas'!D21","v":"No"},{"$f":"'Water Servicing Cost'!B20","v":0},{"$f":"'Annualised Water Demand'!E20","v":0},{"$f":"'Annualised Water Demand'!D20","v":0},{"$f":"'Annualised Water Demand'!C20","v":0},{"$f":"'Water Servicing Cost'!Y20-'Water Servicing Cost'!Z20","v":0},{"$f":"'Water Servicing Cost'!Z20","v":0},{"$f":"'Water Servicing Cost'!Y20","v":0},{"$f":"'Water Servicing Cost'!C20","v":0},{"$f":"'Water Servicing Cost'!D20","v":0}]
[{"$f":"'Service Areas'!D22","v":"No"},{"$f":"'Water Servicing Cost'!B21","v":0},{"$f":"'Annualised Water Demand'!E21","v":0},{"$f":"'Annualised Water Demand'!D21","v":0},{"$f":"'Annualised Water Demand'!C21","v":0},{"$f":"'Water Servicing Cost'!Y21-'Water Servicing Cost'!Z21","v":0},{"$f":"'Water Servicing Cost'!Z21","v":0},{"$f":"'Water Servicing Cost'!Y21","v":0},{"$f":"'Water Servicing Cost'!C21","v":0},{"$f":"'Water Servicing Cost'!D21","v":0}]
[{"$f":"'Service Areas'!D23","v":"No"},{"$f":"'Water Servicing Cost'!B22","v":0},{"$f":"'Annualised Water Demand'!E22","v":0},{"$f":"'Annualised Water Demand'!D22","v":0},{"$f":"'Annualised Water Demand'!C22","v":0},{"$f":"'Water Servicing Cost'!Y22-'Water Servicing Cost'!Z22","v":0},{"$f":"'Water Servicing Cost'!Z22","v":0},{"$f":"'Water Servicing Cost'!Y22","v":0},{"$f":"'Water Servicing Cost'!C22","v":0},{"$f":"'Water Servicing Cost'!D22","v":0}]
[{"$f":"'Service Areas'!D24","v":"No"},{"$f":"'Water Servicing Cost'!B23","v":0},{"$f":"'Annualised Water Demand'!E23","v":0},{"$f":"'Annualised Water Demand'!D23","v":0},{"$f":"'Annualised Water Demand'!C23","v":0},{"$f":"'Water Servicing Cost'!Y23-'Water Servicing Cost'!Z23","v":0},{"$f":"'Water Servicing Cost'!Z23","v":0},{"$f":"'Water Servicing Cost'!Y23","v":0},{"$f":"'Water Servicing Cost'!C23","v":0},{"$f":"'Water Servicing Cost'!D23","v":0}]
[{"$f":"'Service Areas'!D25","v":"No"},{"$f":"'Water Servicing Cost'!B24","v":0},{"$f":"'Annualised Water Demand'!E24","v":0},{"$f":"'Annualised Water Demand'!D24","v":0},{"$f":"'Annualised Water Demand'!C24","v":0},{"$f":"'Water Servicing Cost'!Y24-'Water Servicing Cost'!Z24","v":0},{"$f":"'Water Servicing Cost'!Z24","v":0},{"$f":"'Water Servicing Cost'!Y24","v":0},{"$f":"'Water Servicing Cost'!C24","v":0},{"$f":"'Water Servicing Cost'!D24","v":0}]
[{"$f":"'Service Areas'!D26","v":"No"},{"$f":"'Water Servicing Cost'!B25","v":0},{"$f":"'Annualised Water Demand'!E25","v":0},{"$f":"'Annualised Water Demand'!D25","v":0},{"$f":"'Annualised Water Demand'!C25","v":0},{"$f":"'Water Servicing Cost'!Y25-'Water Servicing Cost'!Z25","v":0},{"$f":"'Water Servicing Cost'!Z25","v":0},{"$f":"'Water Servicing Cost'!Y25","v":0},{"$f":"'Water Servicing Cost'!C25","v":0},{"$f":"'Water Servicing Cost'!D25","v":0}]
[{"$f":"'Service Areas'!D27","v":"No"},{"$f":"'Water Servicing Cost'!B26","v":0},{"$f":"'Annualised Water Demand'!E26","v":0},{"$f":"'Annualised Water Demand'!D26","v":0},{"$f":"'Annualised Water Demand'!C26","v":0},{"$f":"'Water Servicing Cost'!Y26-'Water Servicing Cost'!Z26","v":0},{"$f":"'Water Servicing Cost'!Z26","v":0},{"$f":"'Water Servicing Cost'!Y26","v":0},{"$f":"'Water Servicing Cost'!C26","v":0},{"$f":"'Water Servicing Cost'!D26","v":0}]
[{"$f":"'Service Areas'!D28","v":"No"},{"$f":"'Water Servicing Cost'!B27","v":0},{"$f":"'Annualised Water Demand'!E27","v":0},{"$f":"'Annualised Water Demand'!D27","v":0},{"$f":"'Annualised Water Demand'!C27","v":0},{"$f":"'Water Servicing Cost'!Y27-'Water Servicing Cost'!Z27","v":0},{"$f":"'Water Servicing Cost'!Z27","v":0},{"$f":"'Water Servicing Cost'!Y27","v":0},{"$f":"'Water Servicing Cost'!C27","v":0},{"$f":"'Water Servicing Cost'!D27","v":0}]
[{"$f":"'Service Areas'!D29","v":"No"},{"$f":"'Water Servicing Cost'!B28","v":0},{"$f":"'Annualised Water Demand'!E28","v":0},{"$f":"'Annualised Water Demand'!D28","v":0},{"$f":"'Annualised Water Demand'!C28","v":0},{"$f":"'Water Servicing Cost'!Y28-'Water Servicing Cost'!Z28","v":0},{"$f":"'Water Servicing Cost'!Z28","v":0},{"$f":"'Water Servicing Cost'!Y28","v":0},{"$f":"'Water Servicing Cost'!C28","v":0},{"$f":"'Water Servicing Cost'!D28","v":0}]
[null,"CITYWIDE",{"$f":"SUM(C10:C29)","v":168641},17975.794307837517,186616.79430783752,133429650.30939074,2081031.5488751049,135510681.85826585,{"$f":"IFERROR(H30/E30,0)","v":726.14408773270134},{"$f":"IFERROR(G30/D30,0)","v":115.76854481294141}]
[null,"Sewer"]
[{"$f":"'Service Areas'!D33","v":"Yes"},{"$f":"'Sewer Servicing Cost'!B9","v":"Capalaba"},{"$f":"'Annualised Sewer Demand'!E9","v":28110},{"$f":"'Annualised Sewer Demand'!D9","v":1471.0297670443499},{"$f":"'Annualised Sewer Demand'!C9","v":29581.029767044351},{"$f":"'Sewer Servicing Cost'!Y9-'Sewer Servicing Cost'!Z9","v":47410123.75},{"$f":"'Sewer Servicing Cost'!Z9","v":1442266.7152169119},{"$f":"'Sewer Servicing Cost'!Y9","v":48852390.465216912},{"$f":"'Sewer Servicing Cost'!C9","v":1651.4770057005389},{"$f":"'Sewer Servicing Cost'!D9","v":980.44699538254088}]
[{"$f":"'Service Areas'!D34","v":"Yes"},{"$f":"'Sewer Servicing Cost'!B10","v":"Cleveland"},{"$f":"'Annualised Sewer Demand'!E10","v":41053},{"$f":"'Annualised Sewer Demand'!D10","v":6063.3333099557531},{"$f":"'Annualised Sewer Demand'!C10","v":47116.333309955749},{"$f":"'Sewer Servicing Cost'!Y10-'Sewer Servicing Cost'!Z10","v":81127204.289999992},{"$f":"'Sewer Servicing Cost'!Z10","v":9134211.9456898253},{"$f":"'Sewer Servicing Cost'!Y10","v":90261416.235689819},{"$f":"'Sewer Servicing Cost'!C10","v":1915.7139338900433},{"$f":"'Sewer Servicing Cost'!D10","v":1506.4670666697164}]
[{"$f":"'Service Areas'!D35","v":"Yes"},{"$f":"'Sewer Servicing Cost'!B11","v":"Dunwich"},{"$f":"'Annualised Sewer Demand'!E11","v":1003},{"$f":"'Annualised Sewer Demand'!D11","v":507.34853176755547},{"$f":"'Annualised Sewer Demand'!C11","v":1510.3485317675554},{"$f":"'Sewer Servicing Cost'!Y11-'Sewer Servicing Cost'!Z11","v":7856237},{"$f":"'Sewer Servicing Cost'!Z11","v":279264.40215351986},{"$f":"'Sewer Servicing Cost'!Y11","v":8135501.4021535199},{"$f":"'Sewer Servicing Cost'!C11","v":5386.5059825844119},{"$f":"'Sewer Servicing Cost'!D11","v":550.43896782471893}]
[{"$f":"'Service Areas'!D36","v":"Yes"},{"$f":"'Sewer Servicing Cost'!B12","v":"Mount Cotton"},{"$f":"'Annualised Sewer Demand'!E12","v":4205},{"$f":"'Annualised Sewer Demand'!D12","v":1025.2099020981204},{"$f":"'Annualised Sewer Demand'!C12","v":5230.2099020981204},{"$f":"'Sewer Servicing Cost'!Y12-'Sewer Servicing Cost'!Z12","v":14372113.07},{"$f":"'Sewer Servicing Cost'!Z12","v":18478298.205588702},{"$f":"'Sewer Servicing Cost'!Y12","v":32850411.275588702},{"$f":"'Sewer Servicing Cost'!C12","v":6280.8973044104068},{"$f":"'Sewer Servicing Cost'!D12","v":18023.917022038466}]
[{"$f":"'Service Areas'!D37","v":"Yes"},{"$f":"'Sewer Servicing Cost'!B13","v":"Point Lookout"},{"$f":"'Annualised Sewer Demand'!E13","v":1834},{"$f":"'Annualised Sewer Demand'!D13","v":5071.8718156935083},{"$f":"'Annualised Sewer Demand'!C13","v":6905.8718156935083},{"$f":"'Sewer Servicing Cost'!Y13-'Sewer Servicing Cost'!Z13","v":21749254.671460733},{"$f":"'Sewer Servicing Cost'!Z13","v":6208754.8416685862},{"$f":"'Sewer Servicing Cost'!Y13","v":27958009.51312932},{"$f":"'Sewer Servicing Cost'!C13","v":4048.4402634863695},{"$f":"'Sewer Servicing Cost'!D13","v":1224.1545266300514}]
[{"$f":"'Service Areas'!D38","v":"Yes"},{"$f":"'Sewer Servicing Cost'!B14","v":"Thorneside"},{"$f":"'Annualised Sewer Demand'!E14","v":42615},{"$f":"'Annualised Sewer Demand'!D14","v":2767.3331751636001},{"$f":"'Annualised Sewer Demand'!C14","v":45382.3331751636},{"$f":"'Sewer Servicing Cost'!Y14-'Sewer Servicing Cost'!Z14","v":77626543.760000005},{"$f":"'Sewer Servicing Cost'!Z14","v":4260416.1001264323},{"$f":"'Sewer Servicing Cost'!Y14","v":81886959.860126436},{"$f":"'Sewer Servicing Cost'!C14","v":1804.3796810548456},{"$f":"'Sewer Servicing Cost'!D14","v":1539.5385486514697}]
[{"$f":"'Service Areas'!D39","v":"Yes"},{"$f":"'Sewer Servicing Cost'!B15","v":"Victoria Point"},{"$f":"'Annualised Sewer Demand'!E15","v":30721},{"$f":"'Annualised Sewer Demand'!D15","v":3548.8756572424063},{"$f":"'Annualised Sewer Demand'!C15","v":34269.875657242403},{"$f":"'Sewer Servicing Cost'!Y15-'Sewer Servicing Cost'!Z15","v":70475107},{"$f":"'Sewer Servicing Cost'!Z15","v":338790.32223254547},{"$f":"'Sewer Servicing Cost'!Y15","v":70813897.322232544},{"$f":"'Sewer Servicing Cost'!C15","v":2066.3599141850732},{"$f":"'Sewer Servicing Cost'!D15","v":95.464128629346447}]
[{"$f":"'Service Areas'!D40","v":"No"},{"$f":"'Sewer Servicing Cost'!B16","v":0},{"$f":"'Annualised Sewer Demand'!E16","v":0},{"$f":"'Annualised Sewer Demand'!D16","v":0},{"$f":"'Annualised Sewer Demand'!C16","v":0},{"$f":"'Sewer Servicing Cost'!Y16-'Sewer Servicing Cost'!Z16","v":0},{"$f":"'Sewer Servicing Cost'!Z16","v":0},{"$f":"'Sewer Servicing Cost'!Y16","v":0},{"$f":"'Sewer Servicing Cost'!C16","v":0},{"$f":"'Sewer Servicing Cost'!D16","v":0}]
[{"$f":"'Service Areas'!D41","v":"No"},{"$f":"'Sewer Servicing Cost'!B17","v":0},{"$f":"'Annualised Sewer Demand'!E17","v":0},{"$f":"'Annualised Sewer Demand'!D17","v":0},{"$f":"'Annualised Sewer Demand'!C17","v":0},{"$f":"'Sewer Servicing Cost'!Y17-'Sewer Servicing Cost'!Z17","v":0},{"$f":"'Sewer Servicing Cost'!Z17","v":0},{"$f":"'Sewer Servicing Cost'!Y17","v":0},{"$f":"'Sewer Servicing Cost'!C17","v":0},{"$f":"'Sewer Servicing Cost'!D17","v":0}]
[{"$f":"'Service Areas'!D42","v":"No"},{"$f":"'Sewer Servicing Cost'!B18","v":0},{"$f":"'Annualised Sewer Demand'!E18","v":0},{"$f":"'Annualised Sewer Demand'!D18","v":0},{"$f":"'Annualised Sewer Demand'!C18","v":0},{"$f":"'Sewer Servicing Cost'!Y18-'Sewer Servicing Cost'!Z18","v":0},{"$f":"'Sewer Servicing Cost'!Z18","v":0},{"$f":"'Sewer Servicing Cost'!Y18","v":0},{"$f":"'Sewer Servicing Cost'!C18","v":0},{"$f":"'Sewer Servicing Cost'!D18","v":0}]
[{"$f":"'Service Areas'!D43","v":"No"},{"$f":"'Sewer Servicing Cost'!B19","v":0},{"$f":"'Annualised Sewer Demand'!E19","v":0},{"$f":"'Annualised Sewer Demand'!D19","v":0},{"$f":"'Annualised Sewer Demand'!C19","v":0},{"$f":"'Sewer Servicing Cost'!Y19-'Sewer Servicing Cost'!Z19","v":0},{"$f":"'Sewer Servicing Cost'!Z19","v":0},{"$f":"'Sewer Servicing Cost'!Y19","v":0},{"$f":"'Sewer Servicing Cost'!C19","v":0},{"$f":"'Sewer Servicing Cost'!D19","v":0}]
[{"$f":"'Service Areas'!D44","v":"No"},{"$f":"'Sewer Servicing Cost'!B20","v":0},{"$f":"'Annualised Sewer Demand'!E20","v":0},{"$f":"'Annualised Sewer Demand'!D20","v":0},{"$f":"'Annualised Sewer Demand'!C20","v":0},{"$f":"'Sewer Servicing Cost'!Y20-'Sewer Servicing Cost'!Z20","v":0},{"$f":"'Sewer Servicing Cost'!Z20","v":0},{"$f":"'Sewer Servicing Cost'!Y20","v":0},{"$f":"'Sewer Servicing Cost'!C20","v":0},{"$f":"'Sewer Servicing Cost'!D20","v":0}]
[{"$f":"'Service Areas'!D45","v":"No"},{"$f":"'Sewer Servicing Cost'!B21","v":0},{"$f":"'Annualised Sewer Demand'!E21","v":0},{"$f":"'Annualised Sewer Demand'!D21","v":0},{"$f":"'Annualised Sewer Demand'!C21","v":0},{"$f":"'Sewer Servicing Cost'!Y21-'Sewer Servicing Cost'!Z21","v":0},{"$f":"'Sewer Servicing Cost'!Z21","v":0},{"$f":"'Sewer Servicing Cost'!Y21","v":0},{"$f":"'Sewer Servicing Cost'!C21","v":0},{"$f":"'Sewer Servicing Cost'!D21","v":0}]
[{"$f":"'Service Areas'!D46","v":"No"},{"$f":"'Sewer Servicing Cost'!B22","v":0},{"$f":"'Annualised Sewer Demand'!E22","v":0},{"$f":"'Annualised Sewer Demand'!D22","v":0},{"$f":"'Annualised Sewer Demand'!C22","v":0},{"$f":"'Sewer Servicing Cost'!Y22-'Sewer Servicing Cost'!Z22","v":0},{"$f":"'Sewer Servicing Cost'!Z22","v":0},{"$f":"'Sewer Servicing Cost'!Y22","v":0},{"$f":"'Sewer Servicing Cost'!C22","v":0},{"$f":"'Sewer Servicing Cost'!D22","v":0}]
[{"$f":"'Service Areas'!D47","v":"No"},{"$f":"'Sewer Servicing Cost'!B23","v":0},{"$f":"'Annualised Sewer Demand'!E23","v":0},{"$f":"'Annualised Sewer Demand'!D23","v":0},{"$f":"'Annualised Sewer Demand'!C23","v":0},{"$f":"'Sewer Servicing Cost'!Y23-'Sewer Servicing Cost'!Z23","v":0},{"$f":"'Sewer Servicing Cost'!Z23","v":0},{"$f":"'Sewer Servicing Cost'!Y23","v":0},{"$f":"'Sewer Servicing Cost'!C23","v":0},{"$f":"'Sewer Servicing Cost'!D23","v":0}]
[{"$f":"'Service Areas'!D48","v":"No"},{"$f":"'Sewer Servicing Cost'!B24","v":0},{"$f":"'Annualised Sewer Demand'!E24","v":0},{"$f":"'Annualised Sewer Demand'!D24","v":0},{"$f":"'Annualised Sewer Demand'!C24","v":0},{"$f":"'Sewer Servicing Cost'!Y24-'Sewer Servicing Cost'!Z24","v":0},{"$f":"'Sewer Servicing Cost'!Z24","v":0},{"$f":"'Sewer Servicing Cost'!Y24","v":0},{"$f":"'Sewer Servicing Cost'!C24","v":0},{"$f":"'Sewer Servicing Cost'!D24","v":0}]
[{"$f":"'Service Areas'!D49","v":"No"},{"$f":"'Sewer Servicing Cost'!B25","v":0},{"$f":"'Annualised Sewer Demand'!E25","v":0},{"$f":"'Annualised Sewer Demand'!D25","v":0},{"$f":"'Annualised Sewer Demand'!C25","v":0},{"$f":"'Sewer Servicing Cost'!Y25-'Sewer Servicing Cost'!Z25","v":0},{"$f":"'Sewer Servicing Cost'!Z25","v":0},{"$f":"'Sewer Servicing Cost'!Y25","v":0},{"$f":"'Sewer Servicing Cost'!C25","v":0},{"$f":"'Sewer Servicing Cost'!D25","v":0}]
[{"$f":"'Service Areas'!D50","v":"No"},{"$f":"'Sewer Servicing Cost'!B26","v":0},{"$f":"'Annualised Sewer Demand'!E26","v":0},{"$f":"'Annualised Sewer Demand'!D26","v":0},{"$f":"'Annualised Sewer Demand'!C26","v":0},{"$f":"'Sewer Servicing Cost'!Y26-'Sewer Servicing Cost'!Z26","v":0},{"$f":"'Sewer Servicing Cost'!Z26","v":0},{"$f":"'Sewer Servicing Cost'!Y26","v":0},{"$f":"'Sewer Servicing Cost'!C26","v":0},{"$f":"'Sewer Servicing Cost'!D26","v":0}]
[{"$f":"'Service Areas'!D51","v":"No"},{"$f":"'Sewer Servicing Cost'!B27","v":0},{"$f":"'Annualised Sewer Demand'!E27","v":0},{"$f":"'Annualised Sewer Demand'!D27","v":0},{"$f":"'Annualised Sewer Demand'!C27","v":0},{"$f":"'Sewer Servicing Cost'!Y27-'Sewer Servicing Cost'!Z27","v":0},{"$f":"'Sewer Servicing Cost'!Z27","v":0},{"$f":"'Sewer Servicing Cost'!Y27","v":0},{"$f":"'Sewer Servicing Cost'!C27","v":0},{"$f":"'Sewer Servicing Cost'!D27","v":0}]
[{"$f":"'Service Areas'!D52","v":"No"},{"$f":"'Sewer Servicing Cost'!B28","v":0},{"$f":"'Annualised Sewer Demand'!E28","v":0},{"$f":"'Annualised Sewer Demand'!D28","v":0},{"$f":"'Annualised Sewer Demand'!C28","v":0},{"$f":"'Sewer Servicing Cost'!Y28-'Sewer Servicing Cost'!Z28","v":0},{"$f":"'Sewer Servicing Cost'!Z28","v":0},{"$f":"'Sewer Servicing Cost'!Y28","v":0},{"$f":"'Sewer Servicing Cost'!C28","v":0},{"$f":"'Sewer Servicing Cost'!D28","v":0}]
[null,"CITYWIDE",{"$f":"SUM(C32:C51)","v":149541},20455.002158965293,169996.0021589653,320616583.54146069,40142002.532676518,360758586.07413727,{"$f":"IFERROR(H52/E52,0)","v":2122.1592360553727},{"$f":"IFERROR(G52/D52,0)","v":1962.4540843708755}]
[null,"Stormwater"]
[{"$f":"'Service Areas'!D56","v":"Yes"},{"$f":"'Storm Servicing Cost'!B9","v":"Cleveland CBD"},{"$f":"'Annualised Stormwater Demand'!E9","v":121.88},{"$f":"'Annualised Stormwater Demand'!D9","v":18.470793103164439},{"$f":"'Annualised Stormwater Demand'!C9","v":140.35079310316445},{"$f":"'Storm Servicing Cost'!Y9-'Storm Servicing Cost'!Z9","v":5874134.9699718021},{"$f":"'Storm Servicing Cost'!Z9","v":0},{"$f":"'Storm Servicing Cost'!Y9","v":5874134.9699718021},{"$f":"'Storm Servicing Cost'!C9","v":41853.236736995394},{"$f":"'Storm Servicing Cost'!D9","v":0}]
[{"$f":"'Service Areas'!D57","v":"Yes"},{"$f":"'Storm Servicing Cost'!B10","v":"Kinross Road Precinct"},{"$f":"'Annualised Stormwater Demand'!E10","v":28.36},{"$f":"'Annualised Stormwater Demand'!D10","v":7.5127713588981893},{"$f":"'Annualised Stormwater Demand'!C10","v":35.872771358898191},{"$f":"'Storm Servicing Cost'!Y10-'Storm Servicing Cost'!Z10","v":381420.99414080009},{"$f":"'Storm Servicing Cost'!Z10","v":2409447.0477163759},{"$f":"'Storm Servicing Cost'!Y10","v":2790868.041857176},{"$f":"'Storm Servicing Cost'!C10","v":77799.064196496911},{"$f":"'Storm Servicing Cost'!D10","v":320713.48010113562}]
[{"$f":"'Service Areas'!D58","v":"Yes"},{"$f":"'Storm Servicing Cost'!B11","v":"Lower Tingalpa Creek"},{"$f":"'Annualised Stormwater Demand'!E11","v":34.61},{"$f":"'Annualised Stormwater Demand'!D11","v":3.5885019064787271},{"$f":"'Annualised Stormwater Demand'!C11","v":38.198501906478725},{"$f":"'Storm Servicing Cost'!Y11-'Storm Servicing Cost'!Z11","v":20966960.965209898},{"$f":"'Storm Servicing Cost'!Z11","v":230335.78396977033},{"$f":"'Storm Servicing Cost'!Y11","v":21197296.749179669},{"$f":"'Storm Servicing Cost'!C11","v":554924.81880773616},{"$f":"'Storm Servicing Cost'!D11","v":64187.170572187562}]
[{"$f":"'Service Areas'!D59","v":"Yes"},{"$f":"'Storm Servicing Cost'!B12","v":"Native Dog Creek"},{"$f":"'Annualised Stormwater Demand'!E12","v":28.79},{"$f":"'Annualised Stormwater Demand'!D12","v":5.2296030500915309},{"$f":"'Annualised Stormwater Demand'!C12","v":34.019603050091533},{"$f":"'Storm Servicing Cost'!Y12-'Storm Servicing Cost'!Z12","v":3987833.9387216987},{"$f":"'Storm Servicing Cost'!Z12","v":1106099.8194983713},{"$f":"'Storm Servicing Cost'!Y12","v":5093933.75822007},{"$f":"'Storm Servicing Cost'!C12","v":149735.24972409589},{"$f":"'Storm Servicing Cost'!D12","v":211507.41440672288}]
[{"$f":"'Service Areas'!D60","v":"Yes"},{"$f":"'Storm Servicing Cost'!B13","v":"SE Thornlands Precinct"},{"$f":"'Annualised Stormwater Demand'!E13","v":20.25},{"$f":"'Annualised Stormwater Demand'!D13","v":5.3743024675440925},{"$f":"'Annualised Stormwater Demand'!C13","v":25.624302467544091},{"$f":"'Storm Servicing Cost'!Y13-'Storm Servicing Cost'!Z13","v":65033.679931699997},{"$f":"'Storm Servicing Cost'!Z13","v":972337.45042584755},{"$f":"'Storm Servicing Cost'!Y13","v":1037371.1303575475},{"$f":"'Storm Servicing Cost'!C13","v":40483.877821512942},{"$f":"'Storm Servicing Cost'!D13","v":180923.4698452279}]
[{"$f":"'Service Areas'!D61","v":"Yes"},{"$f":"'Storm Servicing Cost'!B14","v":"Torquay Creek"},{"$f":"'Annualised Stormwater Demand'!E14","v":27.36},{"$f":"'Annualised Stormwater Demand'!D14","v":4.8691269429013868},{"$f":"'Annualised Stormwater Demand'!C14","v":32.229126942901388},{"$f":"'Storm Servicing Cost'!Y14-'Storm Servicing Cost'!Z14","v":694064.14355479996},{"$f":"'Storm Servicing Cost'!Z14","v":0},{"$f":"'Storm Servicing Cost'!Y14","v":694064.14355479996},{"$f":"'Storm Servicing Cost'!C14","v":21535.307015434704},{"$f":"'Storm Servicing Cost'!D14","v":0}]
[{"$f":"'Service Areas'!D62","v":"Yes"},{"$f":"'Storm Servicing Cost'!B15","v":"Upper Eprapah Creek"},{"$f":"'Annualised Stormwater Demand'!E15","v":30.43},{"$f":"'Annualised Stormwater Demand'!D15","v":1.0965994011119209},{"$f":"'Annualised Stormwater Demand'!C15","v":31.52659940111192},{"$f":"'Storm Servicing Cost'!Y15-'Storm Servicing Cost'!Z15","v":1113916.1531377006},{"$f":"'Storm Servicing Cost'!Z15","v":4786712.9917361159},{"$f":"'Storm Servicing Cost'!Y15","v":5900629.1448738165},{"$f":"'Storm Servicing Cost'!C15","v":187163.51452309525},{"$f":"'Storm Servicing Cost'!D15","v":4365051.6194724562}]
[{"$f":"'Service Areas'!D63","v":"Yes"},{"$f":"'Storm Servicing Cost'!B16","v":"Weinam Creek"},{"$f":"'Annualised Stormwater Demand'!E16","v":58.01},{"$f":"'Annualised Stormwater Demand'!D16","v":10.325477366213658},{"$f":"'Annualised Stormwater Demand'!C16","v":68.335477366213652},{"$f":"'Storm Servicing Cost'!Y16-'Storm Servicing Cost'!Z16","v":635834.17187499977},{"$f":"'Storm Servicing Cost'!Z16","v":1588076.5951813015},{"$f":"'Storm Servicing Cost'!Y16","v":2223910.7670563012},{"$f":"'Storm Servicing Cost'!C16","v":32544.014511499478},{"$f":"'Storm Servicing Cost'!D16","v":153801.76033097514}]
[{"$f":"'Service Areas'!D64","v":"Yes"},{"$f":"'Storm Servicing Cost'!B17","v":"Redlands Balance"},{"$f":"'Annualised Stormwater Demand'!E17","v":2089.17},{"$f":"'Annualised Stormwater Demand'!D17","v":259.45380090853945},{"$f":"'Annualised Stormwater Demand'!C17","v":2348.6238009085396},{"$f":"'Storm Servicing Cost'!Y17-'Storm Servicing Cost'!Z17","v":149305795.11300218},{"$f":"'Storm Servicing Cost'!Z17","v":309412.28482038138},{"$f":"'Storm Servicing Cost'!Y17","v":149615207.39782256},{"$f":"'Storm Servicing Cost'!C17","v":63703.351443490246},{"$f":"'Storm Servicing Cost'!D17","v":1192.5525227878734}]
[{"$f":"'Service Areas'!D65","v":"No"},{"$f":"'Storm Servicing Cost'!B18","v":0},{"$f":"'Annualised Stormwater Demand'!E18","v":0},{"$f":"'Annualised Stormwater Demand'!D18","v":0},{"$f":"'Annualised Stormwater Demand'!C18","v":0},{"$f":"'Storm Servicing Cost'!Y18-'Storm Servicing Cost'!Z18","v":0},{"$f":"'Storm Servicing Cost'!Z18","v":0},{"$f":"'Storm Servicing Cost'!Y18","v":0},{"$f":"'Storm Servicing Cost'!C18","v":0},{"$f":"'Storm Servicing Cost'!D18","v":0}]
[{"$f":"'Service Areas'!D66","v":"No"},{"$f":"'Storm Servicing Cost'!B19","v":0},{"$f":"'Annualised Stormwater Demand'!E19","v":0},{"$f":"'Annualised Stormwater Demand'!D19","v":0},{"$f":"'Annualised Stormwater Demand'!C19","v":0},{"$f":"'Storm Servicing Cost'!Y19-'Storm Servicing Cost'!Z19","v":0},{"$f":"'Storm Servicing Cost'!Z19","v":0},{"$f":"'Storm Servicing Cost'!Y19","v":0},{"$f":"'Storm Servicing Cost'!C19","v":0},{"$f":"'Storm Servicing Cost'!D19","v":0}]
[{"$f":"'Service Areas'!D67","v":"No"},{"$f":"'Storm Servicing Cost'!B20","v":0},{"$f":"'Annualised Stormwater Demand'!E20","v":0},{"$f":"'Annualised Stormwater Demand'!D20","v":0},{"$f":"'Annualised Stormwater Demand'!C20","v":0},{"$f":"'Storm Servicing Cost'!Y20-'Storm Servicing Cost'!Z20","v":0},{"$f":"'Storm Servicing Cost'!Z20","v":0},{"$f":"'Storm Servicing Cost'!Y20","v":0},{"$f":"'Storm Servicing Cost'!C20","v":0},{"$f":"'Storm Servicing Cost'!D20","v":0}]
[{"$f":"'Service Areas'!D68","v":"No"},{"$f":"'Storm Servicing Cost'!B21","v":0},{"$f":"'Annualised Stormwater Demand'!E21","v":0},{"$f":"'Annualised Stormwater Demand'!D21","v":0},{"$f":"'Annualised Stormwater Demand'!C21","v":0},{"$f":"'Storm Servicing Cost'!Y21-'Storm Servicing Cost'!Z21","v":0},{"$f":"'Storm Servicing Cost'!Z21","v":0},{"$f":"'Storm Servicing Cost'!Y21","v":0},{"$f":"'Storm Servicing Cost'!C21","v":0},{"$f":"'Storm Servicing Cost'!D21","v":0}]
[{"$f":"'Service Areas'!D69","v":"No"},{"$f":"'Storm Servicing Cost'!B22","v":0},{"$f":"'Annualised Stormwater Demand'!E22","v":0},{"$f":"'Annualised Stormwater Demand'!D22","v":0},{"$f":"'Annualised Stormwater Demand'!C22","v":0},{"$f":"'Storm Servicing Cost'!Y22-'Storm Servicing Cost'!Z22","v":0},{"$f":"'Storm Servicing Cost'!Z22","v":0},{"$f":"'Storm Servicing Cost'!Y22","v":0},{"$f":"'Storm Servicing Cost'!C22","v":0},{"$f":"'Storm Servicing Cost'!D22","v":0}]
[{"$f":"'Service Areas'!D70","v":"No"},{"$f":"'Storm Servicing Cost'!B23","v":0},{"$f":"'Annualised Stormwater Demand'!E23","v":0},{"$f":"'Annualised Stormwater Demand'!D23","v":0},{"$f":"'Annualised Stormwater Demand'!C23","v":0},{"$f":"'Storm Servicing Cost'!Y23-'Storm Servicing Cost'!Z23","v":0},{"$f":"'Storm Servicing Cost'!Z23","v":0},{"$f":"'Storm Servicing Cost'!Y23","v":0},{"$f":"'Storm Servicing Cost'!C23","v":0},{"$f":"'Storm Servicing Cost'!D23","v":0}]
[{"$f":"'Service Areas'!D71","v":"No"},{"$f":"'Storm Servicing Cost'!B24","v":0},{"$f":"'Annualised Stormwater Demand'!E24","v":0},{"$f":"'Annualised Stormwater Demand'!D24","v":0},{"$f":"'Annualised Stormwater Demand'!C24","v":0},{"$f":"'Storm Servicing Cost'!Y24-'Storm Servicing Cost'!Z24","v":0},{"$f":"'Storm Servicing Cost'!Z24","v":0},{"$f":"'Storm Servicing Cost'!Y24","v":0},{"$f":"'Storm Servicing Cost'!C24","v":0},{"$f":"'Storm Servicing Cost'!D24","v":0}]
[{"$f":"'Service Areas'!D72","v":"No"},{"$f":"'Storm Servicing Cost'!B25","v":0},{"$f":"'Annualised Stormwater Demand'!E25","v":0},{"$f":"'Annualised Stormwater Demand'!D25","v":0},{"$f":"'Annualised Stormwater Demand'!C25","v":0},{"$f":"'Storm Servicing Cost'!Y25-'Storm Servicing Cost'!Z25","v":0},{"$f":"'Storm Servicing Cost'!Z25","v":0},{"$f":"'Storm Servicing Cost'!Y25","v":0},{"$f":"'Storm Servicing Cost'!C25","v":0},{"$f":"'Storm Servicing Cost'!D25","v":0}]
[{"$f":"'Service Areas'!D73","v":"No"},{"$f":"'Storm Servicing Cost'!B26","v":0},{"$f":"'Annualised Stormwater Demand'!E26","v":0},{"$f":"'Annualised Stormwater Demand'!D26","v":0},{"$f":"'Annualised Stormwater Demand'!C26","v":0},{"$f":"'Storm Servicing Cost'!Y26-'Storm Servicing Cost'!Z26","v":0},{"$f":"'Storm Servicing Cost'!Z26","v":0},{"$f":"'Storm Servicing Cost'!Y26","v":0},{"$f":"'Storm Servicing Cost'!C26","v":0},{"$f":"'Storm Servicing Cost'!D26","v":0}]
[{"$f":"'Service Areas'!D74","v":"No"},{"$f":"'Storm Servicing Cost'!B27","v":0},{"$f":"'Annualised Stormwater Demand'!E27","v":0},{"$f":"'Annualised Stormwater Demand'!D27","v":0},{"$f":"'Annualised Stormwater Demand'!C27","v":0},{"$f":"'Storm Servicing Cost'!Y27-'Storm Servicing Cost'!Z27","v":0},{"$f":"'Storm Servicing Cost'!Z27","v":0},{"$f":"'Storm Servicing Cost'!Y27","v":0},{"$f":"'Storm Servicing Cost'!C27","v":0},{"$f":"'Storm Servicing Cost'!D27","v":0}]
[{"$f":"'Service Areas'!D75","v":"No"},{"$f":"'Storm Servicing Cost'!B28","v":0},{"$f":"'Annualised Stormwater Demand'!E28","v":0},{"$f":"'Annualised Stormwater Demand'!D28","v":0},{"$f":"'Annualised Stormwater Demand'!C28","v":0},{"$f":"'Storm Servicing Cost'!Y28-'Storm Servicing Cost'!Z28","v":0},{"$f":"'Storm Servicing Cost'!Z28","v":0},{"$f":"'Storm Servicing Cost'!Y28","v":0},{"$f":"'Storm Servicing Cost'!C28","v":0},{"$f":"'Storm Servicing Cost'!D28","v":0}]
[null,"CITYWIDE",{"$f":"SUM(C54:C73)","v":2438.86},315.92097650494338,2754.7809765049433,183024994.12954557,11402421.973348163,194427416.10289374,{"$f":"IFERROR(H74/E74,0)","v":70578.17581910576},{"$f":"IFERROR(G74/D74,0)","v":36092.639683170084}]
[null,"Transport"]
[{"$f":"'Service Areas'!D79","v":"Yes"},{"$f":"'Trans Servicing Cost'!B9","v":"Alexandra Hills"},{"$f":"'Annualised Trans Demand'!E9","v":65347},{"$f":"'Annualised Trans Demand'!D9","v":1918.1689938729105},{"$f":"'Annualised Trans Demand'!C9","v":67265.168993872911},{"$f":"'Trans Servicing Cost'!Y9-'Trans Servicing Cost'!Z9","v":20837454.114832535},{"$f":"'Trans Servicing Cost'!Z9","v":0},{"$f":"'Trans Servicing Cost'!Y9","v":20837454.114832535},{"$f":"'Trans Servicing Cost'!C9","v":309.78074427688705},{"$f":"'Trans Servicing Cost'!D9","v":0}]
[{"$f":"'Service Areas'!D80","v":"Yes"},{"$f":"'Trans Servicing Cost'!B10","v":"Birkdale"},{"$f":"'Annualised Trans Demand'!E10","v":53605},{"$f":"'Annualised Trans Demand'!D10","v":3302.9601027181297},{"$f":"'Annualised Trans Demand'!C10","v":56907.960102718127},{"$f":"'Trans Servicing Cost'!Y10-'Trans Servicing Cost'!Z10","v":15440434.622009566},{"$f":"'Trans Servicing Cost'!Z10","v":1589661.6058799338},{"$f":"'Trans Servicing Cost'!Y10","v":17030096.227889501},{"$f":"'Trans Servicing Cost'!C10","v":299.25683853630318},{"$f":"'Trans Servicing Cost'!D10","v":481.28392606733024}]
[{"$f":"'Service Areas'!D81","v":"Yes"},{"$f":"'Trans Servicing Cost'!B11","v":"Capalaba"},{"$f":"'Annualised Trans Demand'!E11","v":138401},{"$f":"'Annualised Trans Demand'!D11","v":10094.226411941576},{"$f":"'Annualised Trans Demand'!C11","v":148495.22641194158},{"$f":"'Trans Servicing Cost'!Y11-'Trans Servicing Cost'!Z11","v":3824445.531100478},{"$f":"'Trans Servicing Cost'!Z11","v":0},{"$f":"'Trans Servicing Cost'!Y11","v":3824445.531100478},{"$f":"'Trans Servicing Cost'!C11","v":25.754669853770643},{"$f":"'Trans Servicing Cost'!D11","v":0}]
[{"$f":"'Service Areas'!D82","v":"Yes"},{"$f":"'Trans Servicing Cost'!B12","v":"Cleveland"},{"$f":"'Annualised Trans Demand'!E12","v":99465},{"$f":"'Annualised Trans Demand'!D12","v":11229.805824643494},{"$f":"'Annualised Trans Demand'!C12","v":110694.8058246435},{"$f":"'Trans Servicing Cost'!Y12-'Trans Servicing Cost'!Z12","v":24026756.38277512},{"$f":"'Trans Servicing Cost'!Z12","v":916404.694776788},{"$f":"'Trans Servicing Cost'!Y12","v":24943161.077551909},{"$f":"'Trans Servicing Cost'!C12","v":225.33271450031239},{"$f":"'Trans Servicing Cost'!D12","v":81.604678574741129}]
[{"$f":"'Service Areas'!D83","v":"Yes"},{"$f":"'Trans Servicing Cost'!B13","v":"Mount Cotton"},{"$f":"'Annualised Trans Demand'!E13","v":18756},{"$f":"'Annualised Trans Demand'!D13","v":2639.9871935348501},{"$f":"'Annualised Trans Demand'!C13","v":21395.987193534849},{"$f":"'Trans Servicing Cost'!Y13-'Trans Servicing Cost'!Z13","v":0},{"$f":"'Trans Servicing Cost'!Z13","v":0},{"$f":"'Trans Servicing Cost'!Y13","v":0},{"$f":"'Trans Servicing Cost'!C13","v":0},{"$f":"'Trans Servicing Cost'!D13","v":0}]
[{"$f":"'Service Areas'!D84","v":"Yes"},{"$f":"'Trans Servicing Cost'!B14","v":"Ormiston"},{"$f":"'Annualised Trans Demand'!E14","v":24082},{"$f":"'Annualised Trans Demand'!D14","v":1994.8437460106657},{"$f":"'Annualised Trans Demand'!C14","v":26076.843746010665},{"$f":"'Trans Servicing Cost'!Y14-'Trans Servicing Cost'!Z14","v":11079343.980861243},{"$f":"'Trans Servicing Cost'!Z14","v":0},{"$f":"'Trans Servicing Cost'!Y14","v":11079343.980861243},{"$f":"'Trans Servicing Cost'!C14","v":424.87289062949588},{"$f":"'Trans Servicing Cost'!D14","v":0}]
[{"$f":"'Service Areas'!D85","v":"Yes"},{"$f":"'Trans Servicing Cost'!B15","v":"Redland Bay"},{"$f":"'Annualised Trans Demand'!E15","v":47277},{"$f":"'Annualised Trans Demand'!D15","v":4670.9672874222179},{"$f":"'Annualised Trans Demand'!C15","v":51947.967287422216},{"$f":"'Trans Servicing Cost'!Y15-'Trans Servicing Cost'!Z15","v":51636807.645933002},{"$f":"'Trans Servicing Cost'!Z15","v":17052371.677232847},{"$f":"'Trans Servicing Cost'!Y15","v":68689179.323165849},{"$f":"'Trans Servicing Cost'!C15","v":1322.2688568951389},{"$f":"'Trans Servicing Cost'!D15","v":3650.7152861358604}]
[{"$f":"'Service Areas'!D86","v":"Yes"},{"$f":"'Trans Servicing Cost'!B16","v":"Sheldon"},{"$f":"'Annualised Trans Demand'!E16","v":7847},{"$f":"'Annualised Trans Demand'!D16","v":30.62674179443972},{"$f":"'Annualised Trans Demand'!C16","v":7877.62674179444},{"$f":"'Trans Servicing Cost'!Y16-'Trans Servicing Cost'!Z16","v":0},{"$f":"'Trans Servicing Cost'!Z16","v":0},{"$f":"'Trans Servicing Cost'!Y16","v":0},{"$f":"'Trans Servicing Cost'!C16","v":0},{"$f":"'Trans Servicing Cost'!D16","v":0}]
[{"$f":"'Service Areas'!D87","v":"Yes"},{"$f":"'Trans Servicing Cost'!B17","v":"Thorneside"},{"$f":"'Annualised Trans Demand'!E17","v":10214},{"$f":"'Annualised Trans Demand'!D17","v":169.58407484031002},{"$f":"'Annualised Trans Demand'!C17","v":10383.58407484031},{"$f":"'Trans Servicing Cost'!Y17-'Trans Servicing Cost'!Z17","v":12023567.65550239},{"$f":"'Trans Servicing Cost'!Z17","v":0},{"$f":"'Trans Servicing Cost'!Y17","v":12023567.65550239},{"$f":"'Trans Servicing Cost'!C17","v":1157.9400300360453},{"$f":"'Trans Servicing Cost'!D17","v":0}]
[{"$f":"'Service Areas'!D88","v":"Yes"},{"$f":"'Trans Servicing Cost'!B18","v":"Thornlands"},{"$f":"'Annualised Trans Demand'!E18","v":47778},{"$f":"'Annualised Trans Demand'!D18","v":8200.228919040781},{"$f":"'Annualised Trans Demand'!C18","v":55978.228919040783},{"$f":"'Trans Servicing Cost'!Y18-'Trans Servicing Cost'!Z18","v":26366936.641148321},{"$f":"'Trans Servicing Cost'!Z18","v":20664783.577920355},{"$f":"'Trans Servicing Cost'!Y18","v":47031720.219068676},{"$f":"'Trans Servicing Cost'!C18","v":840.17878248861518},{"$f":"'Trans Servicing Cost'!D18","v":2520.0252068496657}]
[{"$f":"'Service Areas'!D89","v":"Yes"},{"$f":"'Trans Servicing Cost'!B19","v":"Victoria Point"},{"$f":"'Annualised Trans Demand'!E19","v":77539},{"$f":"'Annualised Trans Demand'!D19","v":6674.0262127872302},{"$f":"'Annualised Trans Demand'!C19","v":84213.026212787227},{"$f":"'Trans Servicing Cost'!Y19-'Trans Servicing Cost'!Z19","v":18161021.540669855},{"$f":"'Trans Servicing Cost'!Z19","v":180234.4361462025},{"$f":"'Trans Servicing Cost'!Y19","v":18341255.976816058},{"$f":"'Trans Servicing Cost'!C19","v":217.79594917384708},{"$f":"'Trans Servicing Cost'!D19","v":27.005353350407709}]
[{"$f":"'Service Areas'!D90","v":"Yes"},{"$f":"'Trans Servicing Cost'!B20","v":"Wellington Point"},{"$f":"'Annualised Trans Demand'!E20","v":39591},{"$f":"'Annualised Trans Demand'!D20","v":2269.4556427780931},{"$f":"'Annualised Trans Demand'!C20","v":41860.455642778092},{"$f":"'Trans Servicing Cost'!Y20-'Trans Servicing Cost'!Z20","v":8637269.0813397113},{"$f":"'Trans Servicing Cost'!Z20","v":909310.80128044402},{"$f":"'Trans Servicing Cost'!Y20","v":9546579.8826201558},{"$f":"'Trans Servicing Cost'!C20","v":228.05723769677036},{"$f":"'Trans Servicing Cost'!D20","v":400.6735289910032}]
[{"$f":"'Service Areas'!D91","v":"Yes"},{"$f":"'Trans Servicing Cost'!B21","v":"Islands"},{"$f":"'Annualised Trans Demand'!E21","v":23847},{"$f":"'Annualised Trans Demand'!D21","v":3948.1088690402012},{"$f":"'Annualised Trans Demand'!C21","v":27795.108869040203},{"$f":"'Trans Servicing Cost'!Y21-'Trans Servicing Cost'!Z21","v":0},{"$f":"'Trans Servicing Cost'!Z21","v":0},{"$f":"'Trans Servicing Cost'!Y21","v":0},{"$f":"'Trans Servicing Cost'!C21","v":0},{"$f":"'Trans Servicing Cost'!D21","v":0}]
[{"$f":"'Service Areas'!D92","v":"Yes"},{"$f":"'Trans Servicing Cost'!B22","v":"Citywide"},{"$f":"'Annualised Trans Demand'!E22","v":653748},{"$f":"'Annualised Trans Demand'!D22","v":57144.381004724746},{"$f":"'Annualised Trans Demand'!C22","v":710892.38100472477},{"$f":"'Trans Servicing Cost'!Y22-'Trans Servicing Cost'!Z22","v":312004798.80612439},{"$f":"'Trans Servicing Cost'!Z22","v":97576549.004666448},{"$f":"'Trans Servicing Cost'!Y22","v":409581347.81079084},{"$f":"'Trans Servicing Cost'!C22","v":576.15098818743513},{"$f":"'Trans Servicing Cost'!D22","v":1707.544071508951}]
[{"$f":"'Service Areas'!D93","v":"No"},{"$f":"'Trans Servicing Cost'!B23","v":0},{"$f":"'Annualised Trans Demand'!E23","v":0},{"$f":"'Annualised Trans Demand'!D23","v":0},{"$f":"'Annualised Trans Demand'!C23","v":0},{"$f":"'Trans Servicing Cost'!Y23-'Trans Servicing Cost'!Z23","v":0},{"$f":"'Trans Servicing Cost'!Z23","v":0},{"$f":"'Trans Servicing Cost'!Y23","v":0},{"$f":"'Trans Servicing Cost'!C23","v":0},{"$f":"'Trans Servicing Cost'!D23","v":0}]
[{"$f":"'Service Areas'!D94","v":"No"},{"$f":"'Trans Servicing Cost'!B24","v":0},{"$f":"'Annualised Trans Demand'!E24","v":0},{"$f":"'Annualised Trans Demand'!D24","v":0},{"$f":"'Annualised Trans Demand'!C24","v":0},{"$f":"'Trans Servicing Cost'!Y24-'Trans Servicing Cost'!Z24","v":0},{"$f":"'Trans Servicing Cost'!Z24","v":0},{"$f":"'Trans Servicing Cost'!Y24","v":0},{"$f":"'Trans Servicing Cost'!C24","v":0},{"$f":"'Trans Servicing Cost'!D24","v":0}]
[{"$f":"'Service Areas'!D95","v":"No"},{"$f":"'Trans Servicing Cost'!B25","v":0},{"$f":"'Annualised Trans Demand'!E25","v":0},{"$f":"'Annualised Trans Demand'!D25","v":0},{"$f":"'Annualised Trans Demand'!C25","v":0},{"$f":"'Trans Servicing Cost'!Y25-'Trans Servicing Cost'!Z25","v":0},{"$f":"'Trans Servicing Cost'!Z25","v":0},{"$f":"'Trans Servicing Cost'!Y25","v":0},{"$f":"'Trans Servicing Cost'!C25","v":0},{"$f":"'Trans Servicing Cost'!D25","v":0}]
[{"$f":"'Service Areas'!D96","v":"No"},{"$f":"'Trans Servicing Cost'!B26","v":0},{"$f":"'Annualised Trans Demand'!E26","v":0},{"$f":"'Annualised Trans Demand'!D26","v":0},{"$f":"'Annualised Trans Demand'!C26","v":0},{"$f":"'Trans Servicing Cost'!Y26-'Trans Servicing Cost'!Z26","v":0},{"$f":"'Trans Servicing Cost'!Z26","v":0},{"$f":"'Trans Servicing Cost'!Y26","v":0},{"$f":"'Trans Servicing Cost'!C26","v":0},{"$f":"'Trans Servicing Cost'!D26","v":0}]
[{"$f":"'Service Areas'!D97","v":"No"},{"$f":"'Trans Servicing Cost'!B27","v":0},{"$f":"'Annualised Trans Demand'!E27","v":0},{"$f":"'Annualised Trans Demand'!D27","v":0},{"$f":"'Annualised Trans Demand'!C27","v":0},{"$f":"'Trans Servicing Cost'!Y27-'Trans Servicing Cost'!Z27","v":0},{"$f":"'Trans Servicing Cost'!Z27","v":0},{"$f":"'Trans Servicing Cost'!Y27","v":0},{"$f":"'Trans Servicing Cost'!C27","v":0},{"$f":"'Trans Servicing Cost'!D27","v":0}]
[{"$f":"'Service Areas'!D98","v":"No"},{"$f":"'Trans Servicing Cost'!B28","v":0},{"$f":"'Annualised Trans Demand'!E28","v":0},{"$f":"'Annualised Trans Demand'!D28","v":0},{"$f":"'Annualised Trans Demand'!C28","v":0},{"$f":"'Trans Servicing Cost'!Y28-'Trans Servicing Cost'!Z28","v":0},{"$f":"'Trans Servicing Cost'!Z28","v":0},{"$f":"'Trans Servicing Cost'!Y28","v":0},{"$f":"'Trans Servicing Cost'!C28","v":0},{"$f":"'Trans Servicing Cost'!D28","v":0}]
[null,"CITYWIDE",{"$f":"SUM(C76:C95)","v":1307497},114287.37102514965,1421784.3710251497,504038836.00229663,138889315.797903,642928151.80019963,{"$f":"IFERROR(H96/E96,0)","v":452.19807229743913},{"$f":"IFERROR(G96/D96,0)","v":1215.2638961949658}]
[null,"Parks"]
[{"$f":"'Service Areas'!D102","v":"Yes"},{"$f":"'Parks Servicing Cost'!B9","v":"1"},{"$f":"'Annualised Parks Demand'!E9","v":31553},{"$f":"'Annualised Parks Demand'!D9","v":2117.5636074352242},{"$f":"'Annualised Parks Demand'!C9","v":33670.563607435222},{"$f":"'Parks Servicing Cost'!Y9-'Parks Servicing Cost'!Z9","v":3536785.087312324},{"$f":"'Parks Servicing Cost'!Z9","v":2430302.2955479082},{"$f":"'Parks Servicing Cost'!Y9","v":5967087.3828602321},{"$f":"'Parks Servicing Cost'!C9","v":177.21970598503924},{"$f":"'Parks Servicing Cost'!D9","v":1147.6879783042127}]
[{"$f":"'Service Areas'!D103","v":"Yes"},{"$f":"'Parks Servicing Cost'!B10","v":"2"},{"$f":"'Annualised Parks Demand'!E10","v":35506},{"$f":"'Annualised Parks Demand'!D10","v":2125.7350012869929},{"$f":"'Annualised Parks Demand'!C10","v":37631.735001286994},{"$f":"'Parks Servicing Cost'!Y10-'Parks Servicing Cost'!Z10","v":2126093.8692756351},{"$f":"'Parks Servicing Cost'!Z10","v":1002474.1338814145},{"$f":"'Parks Servicing Cost'!Y10","v":3128568.0031570494},{"$f":"'Parks Servicing Cost'!C10","v":83.136427354467003},{"$f":"'Parks Servicing Cost'!D10","v":471.58941884782547}]
[{"$f":"'Service Areas'!D104","v":"Yes"},{"$f":"'Parks Servicing Cost'!B11","v":"3"},{"$f":"'Annualised Parks Demand'!E11","v":22159},{"$f":"'Annualised Parks Demand'!D11","v":2893.0876256436909},{"$f":"'Annualised Parks Demand'!C11","v":25052.08762564369},{"$f":"'Parks Servicing Cost'!Y11-'Parks Servicing Cost'!Z11","v":4449338.2581392284},{"$f":"'Parks Servicing Cost'!Z11","v":2097467.3853255501},{"$f":"'Parks Servicing Cost'!Y11","v":6546805.6434647785},{"$f":"'Parks Servicing Cost'!C11","v":261.32774806213638},{"$f":"'Parks Servicing Cost'!D11","v":724.99269179891462}]
[{"$f":"'Service Areas'!D105","v":"Yes"},{"$f":"'Parks Servicing Cost'!B12","v":"4"},{"$f":"'Annualised Parks Demand'!E12","v":46762},{"$f":"'Annualised Parks Demand'!D12","v":7363.8572900195259},{"$f":"'Annualised Parks Demand'!C12","v":54125.857290019529},{"$f":"'Parks Servicing Cost'!Y12-'Parks Servicing Cost'!Z12","v":3146983.1529087499},{"$f":"'Parks Servicing Cost'!Z12","v":10419235.358007416},{"$f":"'Parks Servicing Cost'!Y12","v":13566218.510916166},{"$f":"'Parks Servicing Cost'!C12","v":250.64209954634183},{"$f":"'Parks Servicing Cost'!D12","v":1414.9154373386543}]
[{"$f":"'Service Areas'!D106","v":"Yes"},{"$f":"'Parks Servicing Cost'!B13","v":"5"},{"$f":"'Annualised Parks Demand'!E13","v":7930},{"$f":"'Annualised Parks Demand'!D13","v":846.84603099249614},{"$f":"'Annualised Parks Demand'!C13","v":8776.8460309924958},{"$f":"'Parks Servicing Cost'!Y13-'Parks Servicing Cost'!Z13","v":236426.00514581375},{"$f":"'Parks Servicing Cost'!Z13","v":162086.63548615482},{"$f":"'Parks Servicing Cost'!Y13","v":398512.64063196856},{"$f":"'Parks Servicing Cost'!C13","v":45.404993915212195},{"$f":"'Parks Servicing Cost'!D13","v":191.40036034199829}]
[{"$f":"'Service Areas'!D107","v":"Yes"},{"$f":"'Parks Servicing Cost'!B14","v":"6"},{"$f":"'Annualised Parks Demand'!E14","v":9752},{"$f":"'Annualised Parks Demand'!D14","v":1200.3884588763067},{"$f":"'Annualised Parks Demand'!C14","v":10952.388458876307},{"$f":"'Parks Servicing Cost'!Y14-'Parks Servicing Cost'!Z14","v":1493870.5220912518},{"$f":"'Parks Servicing Cost'!Z14","v":8358349.726459804},{"$f":"'Parks Servicing Cost'!Y14","v":9852220.2485510558},{"$f":"'Parks Servicing Cost'!C14","v":899.54992790329447},{"$f":"'Parks Servicing Cost'!D14","v":6963.0373939817136}]
[{"$f":"'Service Areas'!D108","v":"Yes"},{"$f":"'Parks Servicing Cost'!B15","v":"Citywide"},{"$f":"'Annualised Parks Demand'!E15","v":153662},{"$f":"'Annualised Parks Demand'!D15","v":16523.169886192143},{"$f":"'Annualised Parks Demand'!C15","v":170185.16988619213},{"$f":"'Parks Servicing Cost'!Y15-'Parks Servicing Cost'!Z15","v":22117273.442850426},{"$f":"'Parks Servicing Cost'!Z15","v":45760907.14497301},{"$f":"'Parks Servicing Cost'!Y15","v":67878180.587823436},{"$f":"'Parks Servicing Cost'!C15","v":398.84897510879233},{"$f":"'Parks Servicing Cost'!D15","v":2769.4992825325762}]
[{"$f":"'Service Areas'!D109","v":"No"},{"$f":"'Parks Servicing Cost'!B16","v":"N/A"},{"$f":"'Annualised Parks Demand'!E16","v":0},{"$f":"'Annualised Parks Demand'!D16","v":0},{"$f":"'Annualised Parks Demand'!C16","v":0},{"$f":"'Parks Servicing Cost'!Y16-'Parks Servicing Cost'!Z16","v":0},{"$f":"'Parks Servicing Cost'!Z16","v":0},{"$f":"'Parks Servicing Cost'!Y16","v":0},{"$f":"'Parks Servicing Cost'!C16","v":0},{"$f":"'Parks Servicing Cost'!D16","v":0}]
[{"$f":"'Service Areas'!D110","v":"No"},{"$f":"'Parks Servicing Cost'!B17","v":"N/A"},{"$f":"'Annualised Parks Demand'!E17","v":0},{"$f":"'Annualised Parks Demand'!D17","v":0},{"$f":"'Annualised Parks Demand'!C17","v":0},{"$f":"'Parks Servicing Cost'!Y17-'Parks Servicing Cost'!Z17","v":0},{"$f":"'Parks Servicing Cost'!Z17","v":0},{"$f":"'Parks Servicing Cost'!Y17","v":0},{"$f":"'Parks Servicing Cost'!C17","v":0},{"$f":"'Parks Servicing Cost'!D17","v":0}]
[{"$f":"'Service Areas'!D111","v":"No"},{"$f":"'Parks Servicing Cost'!B18","v":"N/A"},{"$f":"'Annualised Parks Demand'!E18","v":0},{"$f":"'Annualised Parks Demand'!D18","v":0},{"$f":"'Annualised Parks Demand'!C18","v":0},{"$f":"'Parks Servicing Cost'!Y18-'Parks Servicing Cost'!Z18","v":0},{"$f":"'Parks Servicing Cost'!Z18","v":0},{"$f":"'Parks Servicing Cost'!Y18","v":0},{"$f":"'Parks Servicing Cost'!C18","v":0},{"$f":"'Parks Servicing Cost'!D18","v":0}]
[{"$f":"'Service Areas'!D112","v":"No"},{"$f":"'Parks Servicing Cost'!B19","v":"N/A"},{"$f":"'Annualised Parks Demand'!E19","v":0},{"$f":"'Annualised Parks Demand'!D19","v":0},{"$f":"'Annualised Parks Demand'!C19","v":0},{"$f":"'Parks Servicing Cost'!Y19-'Parks Servicing Cost'!Z19","v":0},{"$f":"'Parks Servicing Cost'!Z19","v":0},{"$f":"'Parks Servicing Cost'!Y19","v":0},{"$f":"'Parks Servicing Cost'!C19","v":0},{"$f":"'Parks Servicing Cost'!D19","v":0}]
[{"$f":"'Service Areas'!D113","v":"No"},{"$f":"'Parks Servicing Cost'!B20","v":"N/A"},{"$f":"'Annualised Parks Demand'!E20","v":0},{"$f":"'Annualised Parks Demand'!D20","v":0},{"$f":"'Annualised Parks Demand'!C20","v":0},{"$f":"'Parks Servicing Cost'!Y20-'Parks Servicing Cost'!Z20","v":0},{"$f":"'Parks Servicing Cost'!Z20","v":0},{"$f":"'Parks Servicing Cost'!Y20","v":0},{"$f":"'Parks Servicing Cost'!C20","v":0},{"$f":"'Parks Servicing Cost'!D20","v":0}]
[{"$f":"'Service Areas'!D114","v":"No"},{"$f":"'Parks Servicing Cost'!B21","v":"N/A"},{"$f":"'Annualised Parks Demand'!E21","v":0},{"$f":"'Annualised Parks Demand'!D21","v":0},{"$f":"'Annualised Parks Demand'!C21","v":0},{"$f":"'Parks Servicing Cost'!Y21-'Parks Servicing Cost'!Z21","v":0},{"$f":"'Parks Servicing Cost'!Z21","v":0},{"$f":"'Parks Servicing Cost'!Y21","v":0},{"$f":"'Parks Servicing Cost'!C21","v":0},{"$f":"'Parks Servicing Cost'!D21","v":0}]
[{"$f":"'Service Areas'!D115","v":"No"},{"$f":"'Parks Servicing Cost'!B22","v":"N/A"},{"$f":"'Annualised Parks Demand'!E22","v":0},{"$f":"'Annualised Parks Demand'!D22","v":0},{"$f":"'Annualised Parks Demand'!C22","v":0},{"$f":"'Parks Servicing Cost'!Y22-'Parks Servicing Cost'!Z22","v":0},{"$f":"'Parks Servicing Cost'!Z22","v":0},{"$f":"'Parks Servicing Cost'!Y22","v":0},{"$f":"'Parks Servicing Cost'!C22","v":0},{"$f":"'Parks Servicing Cost'!D22","v":0}]
[{"$f":"'Service Areas'!D116","v":"No"},{"$f":"'Parks Servicing Cost'!B23","v":"N/A"},{"$f":"'Annualised Parks Demand'!E23","v":0},{"$f":"'Annualised Parks Demand'!D23","v":0},{"$f":"'Annualised Parks Demand'!C23","v":0},{"$f":"'Parks Servicing Cost'!Y23-'Parks Servicing Cost'!Z23","v":0},{"$f":"'Parks Servicing Cost'!Z23","v":0},{"$f":"'Parks Servicing Cost'!Y23","v":0},{"$f":"'Parks Servicing Cost'!C23","v":0},{"$f":"'Parks Servicing Cost'!D23","v":0}]
[{"$f":"'Service Areas'!D117","v":"No"},{"$f":"'Parks Servicing Cost'!B24","v":"N/A"},{"$f":"'Annualised Parks Demand'!E24","v":0},{"$f":"'Annualised Parks Demand'!D24","v":0},{"$f":"'Annualised Parks Demand'!C24","v":0},{"$f":"'Parks Servicing Cost'!Y24-'Parks Servicing Cost'!Z24","v":0},{"$f":"'Parks Servicing Cost'!Z24","v":0},{"$f":"'Parks Servicing Cost'!Y24","v":0},{"$f":"'Parks Servicing Cost'!C24","v":0},{"$f":"'Parks Servicing Cost'!D24","v":0}]
[{"$f":"'Service Areas'!D118","v":"No"},{"$f":"'Parks Servicing Cost'!B25","v":"N/A"},{"$f":"'Annualised Parks Demand'!E25","v":0},{"$f":"'Annualised Parks Demand'!D25","v":0},{"$f":"'Annualised Parks Demand'!C25","v":0},{"$f":"'Parks Servicing Cost'!Y25-'Parks Servicing Cost'!Z25","v":0},{"$f":"'Parks Servicing Cost'!Z25","v":0},{"$f":"'Parks Servicing Cost'!Y25","v":0},{"$f":"'Parks Servicing Cost'!C25","v":0},{"$f":"'Parks Servicing Cost'!D25","v":0}]
[{"$f":"'Service Areas'!D119","v":"No"},{"$f":"'Parks Servicing Cost'!B26","v":"N/A"},{"$f":"'Annualised Parks Demand'!E26","v":0},{"$f":"'Annualised Parks Demand'!D26","v":0},{"$f":"'Annualised Parks Demand'!C26","v":0},{"$f":"'Parks Servicing Cost'!Y26-'Parks Servicing Cost'!Z26","v":0},{"$f":"'Parks Servicing Cost'!Z26","v":0},{"$f":"'Parks Servicing Cost'!Y26","v":0},{"$f":"'Parks Servicing Cost'!C26","v":0},{"$f":"'Parks Servicing Cost'!D26","v":0}]
[{"$f":"'Service Areas'!D120","v":"No"},{"$f":"'Parks Servicing Cost'!B27","v":"N/A"},{"$f":"'Annualised Parks Demand'!E27","v":0},{"$f":"'Annualised Parks Demand'!D27","v":0},{"$f":"'Annualised Parks Demand'!C27","v":0},{"$f":"'Parks Servicing Cost'!Y27-'Parks Servicing Cost'!Z27","v":0},{"$f":"'Parks Servicing Cost'!Z27","v":0},{"$f":"'Parks Servicing Cost'!Y27","v":0},{"$f":"'Parks Servicing Cost'!C27","v":0},{"$f":"'Parks Servicing Cost'!D27","v":0}]
[{"$f":"'Service Areas'!D121","v":"No"},{"$f":"'Parks Servicing Cost'!B28","v":"N/A"},{"$f":"'Annualised Parks Demand'!E28","v":0},{"$f":"'Annualised Parks Demand'!D28","v":0},{"$f":"'Annualised Parks Demand'!C28","v":0},{"$f":"'Parks Servicing Cost'!Y28-'Parks Servicing Cost'!Z28","v":0},{"$f":"'Parks Servicing Cost'!Z28","v":0},{"$f":"'Parks Servicing Cost'!Y28","v":0},{"$f":"'Parks Servicing Cost'!C28","v":0},{"$f":"'Parks Servicing Cost'!D28","v":0}]
[null,"CITYWIDE",{"$f":"SUM(C98:C117)","v":307324},33070.647900446376,340394.64790044638,37106770.337723434,70230822.679681256,107337593.01740469,{"$f":"IFERROR(H118/E118,0)","v":315.33278704428164},{"$f":"IFERROR(G118/D118,0)","v":2123.6603192988337}]

{"sheet":"Land Use Categories","index":80,"n_rows":15,"n_cols":13,"rows_kept":15,"cut":false,"hidden":true,"merged":[[6,4,6,8]]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Land Use Categories"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,null,null,null,"MODELLED CHARGE RATES - Year 1"]
[null,"Land Use Category","Unit of Demand \n(GFA, Dwellings)","Charge Cap Amount by Unit of Demand",{"$f":"PIP_CA1","v":"Redland City"},{"$f":"PIP_CA2","v":""},{"$f":"PIP_CA3","v":""},{"$f":"PIP_CA4","v":""},{"$f":"PIP_CA5","v":""},null,"Stormwater Impervious m² Charge Cap","Imp_Cap",10]
[null,{"$f":"IF(LandUseTypes!A2=0,\"\",LandUseTypes!A2)","v":"DetDw"},"Dwellings",28311,28311.200000000001]
[null,{"$f":"IF(LandUseTypes!A3=0,\"\",LandUseTypes!A3)","v":"AttDw"},"Dwellings",20322,20222.3]
[null,{"$f":"IF(LandUseTypes!A4=0,\"\",LandUseTypes!A4)","v":"Retail"},"GFA",182,182]
[null,{"$f":"IF(LandUseTypes!A5=0,\"\",LandUseTypes!A5)","v":"Commercial"},"GFA",141,141]
[null,{"$f":"IF(LandUseTypes!A6=0,\"\",LandUseTypes!A6)","v":"Industrial"},"GFA",50,50]
[null,{"$f":"IF(LandUseTypes!A7=0,\"\",LandUseTypes!A7)","v":"Community"},"GFA",70,70]
[null,{"$f":"IF(LandUseTypes!A8=0,\"\",LandUseTypes!A8)","v":"NonResImp"},"GFA",10,10]

{"sheet":"Charge Rate Movements - CA1","index":81,"n_rows":16,"n_cols":15,"rows_kept":16,"cut":false,"hidden":true,"merged":[[6,1,7,1],[6,2,7,2],[6,3,7,3]]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Charge Rate Movements - CA1"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"Land Use Category","Unit of Demand \n(GFA, Dwellings)","Charge Cap Amount by Unit of Demand",{"$f":"MSY+1","v":2017},{"$f":"E7+1","v":2018},{"$f":"F7+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027]
[null,null,null,null,{"$f":"E7-Settings!$B$2","v":1},{"$f":"F7-Settings!$B$2","v":2},{"$f":"G7-Settings!$B$2","v":3},{"$f":"H7-Settings!$B$2","v":4},{"$f":"I7-Settings!$B$2","v":5},{"$f":"J7-Settings!$B$2","v":6},{"$f":"K7-Settings!$B$2","v":7},{"$f":"L7-Settings!$B$2","v":8},{"$f":"M7-Settings!$B$2","v":9},{"$f":"N7-Settings!$B$2","v":10},{"$f":"O7-Settings!$B$2","v":11}]
[null,{"$f":"'Land Use Categories'!B9","v":"DetDw"},{"$f":"'Land Use Categories'!C9","v":"Dwellings"},{"$f":"'Land Use Categories'!D9","v":28311},{"$f":"'Land Use Categories'!E9","v":28311.200000000001},{"$f":"IF(AND(F$8<=MAC_Moro,E9*(1+Total_CE_MAC)^(F$8-E$8)>$D9),$D9,E9*(1+Total_CE_MAC)^(F$8-E$8))","v":28982.175440000003},29669.052997928004,30372.209553978901,31092.0309204082,31828.912053221877,32583.257268883237,33355.480466155772,34146.005353203669,34955.265680074597,35783.705476692368]
[null,{"$f":"'Land Use Categories'!B10","v":"AttDw"},{"$f":"'Land Use Categories'!C10","v":"Dwellings"},{"$f":"'Land Use Categories'!D10","v":20322},{"$f":"'Land Use Categories'!E10","v":20222.3},{"$f":"IF(AND(F$8<=MAC_Moro,E10*(1+Total_CE_MAC)^(F$8-E$8)>$D10),$D10,E10*(1+Total_CE_MAC)^(F$8-E$8))","v":20701.568510000001},21192.195683687001,21694.450721390385,22208.60920348734,22734.95324160999,23273.771633436147,23825.360021148586,24390.021053649809,24968.064552621312,25559.80768251844]
[null,{"$f":"'Land Use Categories'!B11","v":"Retail"},{"$f":"'Land Use Categories'!C11","v":"GFA"},{"$f":"'Land Use Categories'!D11","v":182},{"$f":"'Land Use Categories'!E11","v":182},{"$f":"IF(AND(F$8<=MAC_Moro,E11*(1+Total_CE_MAC)^(F$8-E$8)>$D11),$D11,E11*(1+Total_CE_MAC)^(F$8-E$8))","v":186.3134},190.72902758000001,195.24930553364601,199.87671407479343,204.61379219836604,209.46313907346732,214.4274154695085,219.50934521613587,224.71171669775831,230.03738438349518]
[null,{"$f":"'Land Use Categories'!B12","v":"Commercial"},{"$f":"'Land Use Categories'!C12","v":"GFA"},{"$f":"'Land Use Categories'!D12","v":141},{"$f":"'Land Use Categories'!E12","v":141},{"$f":"IF(AND(F$8<=MAC_Moro,E12*(1+Total_CE_MAC)^(F$8-E$8)>$D12),$D12,E12*(1+Total_CE_MAC)^(F$8-E$8))","v":144.3417},147.76259829,151.264571869473,154.84954222277952,158.51947637345941,162.27638796351042,166.12233835824563,170.05943777733606,174.08984645265892,178.21577581358693]
[null,{"$f":"'Land Use Categories'!B13","v":"Industrial"},{"$f":"'Land Use Categories'!C13","v":"GFA"},{"$f":"'Land Use Categories'!D13","v":50},{"$f":"'Land Use Categories'!E13","v":50},{"$f":"IF(AND(F$8<=MAC_Moro,E13*(1+Total_CE_MAC)^(F$8-E$8)>$D13),$D13,E13*(1+Total_CE_MAC)^(F$8-E$8))","v":51.185000000000002},52.398084500000003,53.639919102650005,54.911185185382813,56.212580274276391,57.544818426776743,58.908630623491355,60.304765169268101,61.733988103779758,63.19708362183934]
[null,{"$f":"'Land Use Categories'!B14","v":"Community"},{"$f":"'Land Use Categories'!C14","v":"GFA"},{"$f":"'Land Use Categories'!D14","v":70},{"$f":"'Land Use Categories'!E14","v":70},{"$f":"IF(AND(F$8<=MAC_Moro,E14*(1+Total_CE_MAC)^(F$8-E$8)>$D14),$D14,E14*(1+Total_CE_MAC)^(F$8-E$8))","v":71.659000000000006},73.357318300000017,75.095886743710025,76.875659259535951,78.69761238398695,80.562745797487452,82.47208287288791,84.426671236975352,86.427583345291666,88.475917070575079]
[null,{"$f":"'Land Use Categories'!B15","v":"NonResImp"},{"$f":"'Land Use Categories'!C15","v":"GFA"},{"$f":"'Land Use Categories'!D15","v":10},{"$f":"'Land Use Categories'!E15","v":10},{"$f":"IF(AND(F$8<=MAC_Moro,E15*(1+Total_CE_MAC)^(F$8-E$8)>$D15),$D15,E15*(1+Total_CE_MAC)^(F$8-E$8))","v":10.237},10.4796169,10.727983820530001,10.982237037076564,11.24251605485528,11.508963685355351,11.781726124698274,12.060953033853623,12.346797620755956,12.639416724367873]
[null,{"$f":"'Land Use Categories'!B16","v":0},{"$f":"'Land Use Categories'!C16","v":0},{"$f":"'Land Use Categories'!D16","v":0},{"$f":"'Land Use Categories'!E16","v":0},{"$f":"IF(AND(F$8<=MAC_Moro,E16*(1+Total_CE_MAC)^(F$8-E$8)>$D16),$D16,E16*(1+Total_CE_MAC)^(F$8-E$8))","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"Charge Rate Movements - CA2","index":82,"n_rows":16,"n_cols":15,"rows_kept":16,"cut":false,"hidden":true,"merged":[[6,1,7,1],[6,2,7,2],[6,3,7,3]]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Charge Rate Movements - CA2"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"Land Use Category","Unit of Demand \n(GFA, Dwellings)","Charge Cap Amount by Unit of Demand",{"$f":"MSY+1","v":2017},{"$f":"E7+1","v":2018},{"$f":"F7+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027]
[null,null,null,null,{"$f":"E7-Settings!$B$2","v":1},{"$f":"F7-Settings!$B$2","v":2},{"$f":"G7-Settings!$B$2","v":3},{"$f":"H7-Settings!$B$2","v":4},{"$f":"I7-Settings!$B$2","v":5},{"$f":"J7-Settings!$B$2","v":6},{"$f":"K7-Settings!$B$2","v":7},{"$f":"L7-Settings!$B$2","v":8},{"$f":"M7-Settings!$B$2","v":9},{"$f":"N7-Settings!$B$2","v":10},{"$f":"O7-Settings!$B$2","v":11}]
[null,{"$f":"'Land Use Categories'!B9","v":"DetDw"},{"$f":"'Land Use Categories'!C9","v":"Dwellings"},{"$f":"'Land Use Categories'!D9","v":28311},{"$f":"'Land Use Categories'!F9","v":0},{"$f":"IF(AND(F$8<=MAC_Moro,E9*(1+Total_CE_MAC)^(F$8-E$8)>$D9),$D9,E9*(1+Total_CE_MAC)^(F$8-E$8))","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Land Use Categories'!B10","v":"AttDw"},{"$f":"'Land Use Categories'!C10","v":"Dwellings"},{"$f":"'Land Use Categories'!D10","v":20322},{"$f":"'Land Use Categories'!F10","v":0},{"$f":"IF(AND(F$8<=MAC_Moro,E10*(1+Total_CE_MAC)^(F$8-E$8)>$D10),$D10,E10*(1+Total_CE_MAC)^(F$8-E$8))","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Land Use Categories'!B11","v":"Retail"},{"$f":"'Land Use Categories'!C11","v":"GFA"},{"$f":"'Land Use Categories'!D11","v":182},{"$f":"'Land Use Categories'!F11","v":0},{"$f":"IF(AND(F$8<=MAC_Moro,E11*(1+Total_CE_MAC)^(F$8-E$8)>$D11),$D11,E11*(1+Total_CE_MAC)^(F$8-E$8))","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Land Use Categories'!B12","v":"Commercial"},{"$f":"'Land Use Categories'!C12","v":"GFA"},{"$f":"'Land Use Categories'!D12","v":141},{"$f":"'Land Use Categories'!F12","v":0},{"$f":"IF(AND(F$8<=MAC_Moro,E12*(1+Total_CE_MAC)^(F$8-E$8)>$D12),$D12,E12*(1+Total_CE_MAC)^(F$8-E$8))","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Land Use Categories'!B13","v":"Industrial"},{"$f":"'Land Use Categories'!C13","v":"GFA"},{"$f":"'Land Use Categories'!D13","v":50},{"$f":"'Land Use Categories'!F13","v":0},{"$f":"IF(AND(F$8<=MAC_Moro,E13*(1+Total_CE_MAC)^(F$8-E$8)>$D13),$D13,E13*(1+Total_CE_MAC)^(F$8-E$8))","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Land Use Categories'!B14","v":"Community"},{"$f":"'Land Use Categories'!C14","v":"GFA"},{"$f":"'Land Use Categories'!D14","v":70},{"$f":"'Land Use Categories'!F14","v":0},{"$f":"IF(AND(F$8<=MAC_Moro,E14*(1+Total_CE_MAC)^(F$8-E$8)>$D14),$D14,E14*(1+Total_CE_MAC)^(F$8-E$8))","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Land Use Categories'!B15","v":"NonResImp"},{"$f":"'Land Use Categories'!C15","v":"GFA"},{"$f":"'Land Use Categories'!D15","v":10},{"$f":"'Land Use Categories'!F15","v":0},{"$f":"IF(AND(F$8<=MAC_Moro,E15*(1+Total_CE_MAC)^(F$8-E$8)>$D15),$D15,E15*(1+Total_CE_MAC)^(F$8-E$8))","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Land Use Categories'!B16","v":0},{"$f":"'Land Use Categories'!C16","v":0},{"$f":"'Land Use Categories'!D16","v":0},{"$f":"'Land Use Categories'!F16","v":0},{"$f":"IF(AND(F$8<=MAC_Moro,E16*(1+Total_CE_MAC)^(F$8-E$8)>$D16),$D16,E16*(1+Total_CE_MAC)^(F$8-E$8))","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"Charge Rate Movements - CA3","index":83,"n_rows":16,"n_cols":15,"rows_kept":16,"cut":false,"hidden":true,"merged":[[6,1,7,1],[6,2,7,2],[6,3,7,3]]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Charge Rate Movements - CA3"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"Land Use Category","Unit of Demand \n(GFA, Dwellings)","Charge Cap Amount by Unit of Demand",{"$f":"MSY+1","v":2017},{"$f":"E7+1","v":2018},{"$f":"F7+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027]
[null,null,null,null,{"$f":"E7-Settings!$B$2","v":1},{"$f":"F7-Settings!$B$2","v":2},{"$f":"G7-Settings!$B$2","v":3},{"$f":"H7-Settings!$B$2","v":4},{"$f":"I7-Settings!$B$2","v":5},{"$f":"J7-Settings!$B$2","v":6},{"$f":"K7-Settings!$B$2","v":7},{"$f":"L7-Settings!$B$2","v":8},{"$f":"M7-Settings!$B$2","v":9},{"$f":"N7-Settings!$B$2","v":10},{"$f":"O7-Settings!$B$2","v":11}]
[null,{"$f":"'Land Use Categories'!B9","v":"DetDw"},{"$f":"'Land Use Categories'!C9","v":"Dwellings"},{"$f":"'Land Use Categories'!D9","v":28311},{"$f":"'Land Use Categories'!G9","v":0},{"$f":"IF(AND(F$8<=MAC_Moro,E9*(1+Total_CE_MAC)^(F$8-E$8)>$D9),$D9,E9*(1+Total_CE_MAC)^(F$8-E$8))","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Land Use Categories'!B10","v":"AttDw"},{"$f":"'Land Use Categories'!C10","v":"Dwellings"},{"$f":"'Land Use Categories'!D10","v":20322},{"$f":"'Land Use Categories'!G10","v":0},{"$f":"IF(AND(F$8<=MAC_Moro,E10*(1+Total_CE_MAC)^(F$8-E$8)>$D10),$D10,E10*(1+Total_CE_MAC)^(F$8-E$8))","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Land Use Categories'!B11","v":"Retail"},{"$f":"'Land Use Categories'!C11","v":"GFA"},{"$f":"'Land Use Categories'!D11","v":182},{"$f":"'Land Use Categories'!G11","v":0},{"$f":"IF(AND(F$8<=MAC_Moro,E11*(1+Total_CE_MAC)^(F$8-E$8)>$D11),$D11,E11*(1+Total_CE_MAC)^(F$8-E$8))","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Land Use Categories'!B12","v":"Commercial"},{"$f":"'Land Use Categories'!C12","v":"GFA"},{"$f":"'Land Use Categories'!D12","v":141},{"$f":"'Land Use Categories'!G12","v":0},{"$f":"IF(AND(F$8<=MAC_Moro,E12*(1+Total_CE_MAC)^(F$8-E$8)>$D12),$D12,E12*(1+Total_CE_MAC)^(F$8-E$8))","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Land Use Categories'!B13","v":"Industrial"},{"$f":"'Land Use Categories'!C13","v":"GFA"},{"$f":"'Land Use Categories'!D13","v":50},{"$f":"'Land Use Categories'!G13","v":0},{"$f":"IF(AND(F$8<=MAC_Moro,E13*(1+Total_CE_MAC)^(F$8-E$8)>$D13),$D13,E13*(1+Total_CE_MAC)^(F$8-E$8))","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Land Use Categories'!B14","v":"Community"},{"$f":"'Land Use Categories'!C14","v":"GFA"},{"$f":"'Land Use Categories'!D14","v":70},{"$f":"'Land Use Categories'!G14","v":0},{"$f":"IF(AND(F$8<=MAC_Moro,E14*(1+Total_CE_MAC)^(F$8-E$8)>$D14),$D14,E14*(1+Total_CE_MAC)^(F$8-E$8))","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Land Use Categories'!B15","v":"NonResImp"},{"$f":"'Land Use Categories'!C15","v":"GFA"},{"$f":"'Land Use Categories'!D15","v":10},{"$f":"'Land Use Categories'!G15","v":0},{"$f":"IF(AND(F$8<=MAC_Moro,E15*(1+Total_CE_MAC)^(F$8-E$8)>$D15),$D15,E15*(1+Total_CE_MAC)^(F$8-E$8))","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Land Use Categories'!B16","v":0},{"$f":"'Land Use Categories'!C16","v":0},{"$f":"'Land Use Categories'!D16","v":0},{"$f":"'Land Use Categories'!G16","v":0},{"$f":"IF(AND(F$8<=MAC_Moro,E16*(1+Total_CE_MAC)^(F$8-E$8)>$D16),$D16,E16*(1+Total_CE_MAC)^(F$8-E$8))","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"Charge Rate Movements - CA4","index":84,"n_rows":16,"n_cols":15,"rows_kept":16,"cut":false,"hidden":true,"merged":[[6,1,7,1],[6,2,7,2],[6,3,7,3]]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Charge Rate Movements - CA4"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"Land Use Category","Unit of Demand \n(GFA, Dwellings)","Charge Cap Amount by Unit of Demand",{"$f":"MSY+1","v":2017},{"$f":"E7+1","v":2018},{"$f":"F7+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027]
[null,null,null,null,{"$f":"E7-Settings!$B$2","v":1},{"$f":"F7-Settings!$B$2","v":2},{"$f":"G7-Settings!$B$2","v":3},{"$f":"H7-Settings!$B$2","v":4},{"$f":"I7-Settings!$B$2","v":5},{"$f":"J7-Settings!$B$2","v":6},{"$f":"K7-Settings!$B$2","v":7},{"$f":"L7-Settings!$B$2","v":8},{"$f":"M7-Settings!$B$2","v":9},{"$f":"N7-Settings!$B$2","v":10},{"$f":"O7-Settings!$B$2","v":11}]
[null,{"$f":"'Land Use Categories'!B9","v":"DetDw"},{"$f":"'Land Use Categories'!C9","v":"Dwellings"},{"$f":"'Land Use Categories'!D9","v":28311},{"$f":"'Land Use Categories'!H9","v":0},{"$f":"IF(AND(F$8<=MAC_Moro,E9*(1+Total_CE_MAC)^(F$8-E$8)>$D9),$D9,E9*(1+Total_CE_MAC)^(F$8-E$8))","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Land Use Categories'!B10","v":"AttDw"},{"$f":"'Land Use Categories'!C10","v":"Dwellings"},{"$f":"'Land Use Categories'!D10","v":20322},{"$f":"'Land Use Categories'!H10","v":0},{"$f":"IF(AND(F$8<=MAC_Moro,E10*(1+Total_CE_MAC)^(F$8-E$8)>$D10),$D10,E10*(1+Total_CE_MAC)^(F$8-E$8))","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Land Use Categories'!B11","v":"Retail"},{"$f":"'Land Use Categories'!C11","v":"GFA"},{"$f":"'Land Use Categories'!D11","v":182},{"$f":"'Land Use Categories'!H11","v":0},{"$f":"IF(AND(F$8<=MAC_Moro,E11*(1+Total_CE_MAC)^(F$8-E$8)>$D11),$D11,E11*(1+Total_CE_MAC)^(F$8-E$8))","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Land Use Categories'!B12","v":"Commercial"},{"$f":"'Land Use Categories'!C12","v":"GFA"},{"$f":"'Land Use Categories'!D12","v":141},{"$f":"'Land Use Categories'!H12","v":0},{"$f":"IF(AND(F$8<=MAC_Moro,E12*(1+Total_CE_MAC)^(F$8-E$8)>$D12),$D12,E12*(1+Total_CE_MAC)^(F$8-E$8))","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Land Use Categories'!B13","v":"Industrial"},{"$f":"'Land Use Categories'!C13","v":"GFA"},{"$f":"'Land Use Categories'!D13","v":50},{"$f":"'Land Use Categories'!H13","v":0},{"$f":"IF(AND(F$8<=MAC_Moro,E13*(1+Total_CE_MAC)^(F$8-E$8)>$D13),$D13,E13*(1+Total_CE_MAC)^(F$8-E$8))","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Land Use Categories'!B14","v":"Community"},{"$f":"'Land Use Categories'!C14","v":"GFA"},{"$f":"'Land Use Categories'!D14","v":70},{"$f":"'Land Use Categories'!H14","v":0},{"$f":"IF(AND(F$8<=MAC_Moro,E14*(1+Total_CE_MAC)^(F$8-E$8)>$D14),$D14,E14*(1+Total_CE_MAC)^(F$8-E$8))","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Land Use Categories'!B15","v":"NonResImp"},{"$f":"'Land Use Categories'!C15","v":"GFA"},{"$f":"'Land Use Categories'!D15","v":10},{"$f":"'Land Use Categories'!H15","v":0},{"$f":"IF(AND(F$8<=MAC_Moro,E15*(1+Total_CE_MAC)^(F$8-E$8)>$D15),$D15,E15*(1+Total_CE_MAC)^(F$8-E$8))","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Land Use Categories'!B16","v":0},{"$f":"'Land Use Categories'!C16","v":0},{"$f":"'Land Use Categories'!D16","v":0},{"$f":"'Land Use Categories'!H16","v":0},{"$f":"IF(AND(F$8<=MAC_Moro,E16*(1+Total_CE_MAC)^(F$8-E$8)>$D16),$D16,E16*(1+Total_CE_MAC)^(F$8-E$8))","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"Charge Rate Movements - CA5","index":85,"n_rows":16,"n_cols":15,"rows_kept":16,"cut":false,"hidden":true,"merged":[[6,1,7,1],[6,2,7,2],[6,3,7,3]]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Charge Rate Movements - CA5"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"Land Use Category","Unit of Demand \n(GFA, Dwellings)","Charge Cap Amount by Unit of Demand",{"$f":"MSY+1","v":2017},{"$f":"E7+1","v":2018},{"$f":"F7+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027]
[null,null,null,null,{"$f":"E7-Settings!$B$2","v":1},{"$f":"F7-Settings!$B$2","v":2},{"$f":"G7-Settings!$B$2","v":3},{"$f":"H7-Settings!$B$2","v":4},{"$f":"I7-Settings!$B$2","v":5},{"$f":"J7-Settings!$B$2","v":6},{"$f":"K7-Settings!$B$2","v":7},{"$f":"L7-Settings!$B$2","v":8},{"$f":"M7-Settings!$B$2","v":9},{"$f":"N7-Settings!$B$2","v":10},{"$f":"O7-Settings!$B$2","v":11}]
[null,{"$f":"'Land Use Categories'!B9","v":"DetDw"},{"$f":"'Land Use Categories'!C9","v":"Dwellings"},{"$f":"'Land Use Categories'!D9","v":28311},{"$f":"'Land Use Categories'!I9","v":0},{"$f":"IF(AND(F$8<=MAC_Moro,E9*(1+Total_CE_MAC)^(F$8-E$8)>$D9),$D9,E9*(1+Total_CE_MAC)^(F$8-E$8))","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Land Use Categories'!B10","v":"AttDw"},{"$f":"'Land Use Categories'!C10","v":"Dwellings"},{"$f":"'Land Use Categories'!D10","v":20322},{"$f":"'Land Use Categories'!I10","v":0},{"$f":"IF(AND(F$8<=MAC_Moro,E10*(1+Total_CE_MAC)^(F$8-E$8)>$D10),$D10,E10*(1+Total_CE_MAC)^(F$8-E$8))","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Land Use Categories'!B11","v":"Retail"},{"$f":"'Land Use Categories'!C11","v":"GFA"},{"$f":"'Land Use Categories'!D11","v":182},{"$f":"'Land Use Categories'!I11","v":0},{"$f":"IF(AND(F$8<=MAC_Moro,E11*(1+Total_CE_MAC)^(F$8-E$8)>$D11),$D11,E11*(1+Total_CE_MAC)^(F$8-E$8))","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Land Use Categories'!B12","v":"Commercial"},{"$f":"'Land Use Categories'!C12","v":"GFA"},{"$f":"'Land Use Categories'!D12","v":141},{"$f":"'Land Use Categories'!I12","v":0},{"$f":"IF(AND(F$8<=MAC_Moro,E12*(1+Total_CE_MAC)^(F$8-E$8)>$D12),$D12,E12*(1+Total_CE_MAC)^(F$8-E$8))","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Land Use Categories'!B13","v":"Industrial"},{"$f":"'Land Use Categories'!C13","v":"GFA"},{"$f":"'Land Use Categories'!D13","v":50},{"$f":"'Land Use Categories'!I13","v":0},{"$f":"IF(AND(F$8<=MAC_Moro,E13*(1+Total_CE_MAC)^(F$8-E$8)>$D13),$D13,E13*(1+Total_CE_MAC)^(F$8-E$8))","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Land Use Categories'!B14","v":"Community"},{"$f":"'Land Use Categories'!C14","v":"GFA"},{"$f":"'Land Use Categories'!D14","v":70},{"$f":"'Land Use Categories'!I14","v":0},{"$f":"IF(AND(F$8<=MAC_Moro,E14*(1+Total_CE_MAC)^(F$8-E$8)>$D14),$D14,E14*(1+Total_CE_MAC)^(F$8-E$8))","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Land Use Categories'!B15","v":"NonResImp"},{"$f":"'Land Use Categories'!C15","v":"GFA"},{"$f":"'Land Use Categories'!D15","v":10},{"$f":"'Land Use Categories'!I15","v":0},{"$f":"IF(AND(F$8<=MAC_Moro,E15*(1+Total_CE_MAC)^(F$8-E$8)>$D15),$D15,E15*(1+Total_CE_MAC)^(F$8-E$8))","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Land Use Categories'!B16","v":0},{"$f":"'Land Use Categories'!C16","v":0},{"$f":"'Land Use Categories'!D16","v":0},{"$f":"'Land Use Categories'!I16","v":0},{"$f":"IF(AND(F$8<=MAC_Moro,E16*(1+Total_CE_MAC)^(F$8-E$8)>$D16),$D16,E16*(1+Total_CE_MAC)^(F$8-E$8))","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"Detailed Revenue","index":86,"n_rows":26,"n_cols":18,"rows_kept":26,"cut":false,"hidden":true,"merged":[[10,6,11,6],[10,1,11,1],[10,2,11,2],[10,3,11,3],[10,4,11,4],[10,5,11,5]]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Detailed Revenue"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"All values as at Revenue Year"]
[]
[null,null,null,null,null,"TOTALS",{"$f":"SUM(G13:G9983)","v":235751325.43380013},{"$f":"SUM(H13:H9983)","v":25233326.540000044},{"$f":"SUM(I13:I9983)","v":25872759.516018048},26485943.916547447,27113660.78736984,27778463.157234028,32162454.288773768,32947978.22705115,33728845.31103231,34528218.944903702,35311582.468217894,44498309.538377754]
[]
[null,"Charge Aggregation ID","SCA_ID","Charge Area","Development Type","Charge Rate","NPV",{"$f":"'Charge Rate Movements - CA2'!E7","v":2017},{"$f":"'Charge Rate Movements - CA2'!F7","v":2018},{"$f":"'Charge Rate Movements - CA2'!G7","v":2019},{"$f":"'Charge Rate Movements - CA2'!H7","v":2020},{"$f":"'Charge Rate Movements - CA2'!I7","v":2021},{"$f":"'Charge Rate Movements - CA2'!J7","v":2022},{"$f":"'Charge Rate Movements - CA2'!K7","v":2023},{"$f":"'Charge Rate Movements - CA2'!L7","v":2024},{"$f":"'Charge Rate Movements - CA2'!M7","v":2025},{"$f":"'Charge Rate Movements - CA2'!N7","v":2026},{"$f":"'Charge Rate Movements - CA2'!O7","v":2027}]
[null,null,null,null,null,null,null,{"$f":"'Charge Rate Movements - CA2'!E8","v":1},{"$f":"'Charge Rate Movements - CA2'!F8","v":2},{"$f":"'Charge Rate Movements - CA2'!G8","v":3},{"$f":"'Charge Rate Movements - CA2'!H8","v":4},{"$f":"'Charge Rate Movements - CA2'!I8","v":5},{"$f":"'Charge Rate Movements - CA2'!J8","v":6},{"$f":"'Charge Rate Movements - CA2'!K8","v":7},{"$f":"'Charge Rate Movements - CA2'!L8","v":8},{"$f":"'Charge Rate Movements - CA2'!M8","v":9},{"$f":"'Charge Rate Movements - CA2'!N8","v":10},{"$f":"'Charge Rate Movements - CA2'!O8","v":11}]
[null,{"$f":"AnnualDevelopment!A2","v":1},{"$f":"AnnualDevelopment!A2","v":1},{"$f":"AnnualDevelopment!C2","v":"Redland City"},{"$f":"AnnualDevelopment!I2","v":"DetDw"},{"$f":"IFERROR(IF($D13='Land Use Categories'!E$8,VLOOKUP(E13,'Land Use Categories'!B:I,4,FALSE),IF($D13='Land Use Categories'!F$8,VLOOKUP(E13,'Land Use Categories'!B:I,5,FALSE),IF($D13='Land Use Categories'!G$8,VLOOKUP(E13,'Land Use Categories'!B:I,6,FALSE),IF($D13='Land Use Categories'!H$8,VLOOKUP(E13,'Land Use Categories'!B:I,7,FALSE),IF($D13='Land Use Categories'!I$8,VLOOKUP(E13,'Land Use Categories'!B:I,8,FALSE),\"Check Charge Area\"))))),0)","v":28311.200000000001},{"$f":"NPV(ADR,H13:ZZ13)","v":125694690.68578248},{"$f":"IFERROR(IF($D13='Land Use Categories'!$E$8,VLOOKUP($E13,'Charge Rate Movements - CA1'!$B:$VN,(H$12+3),FALSE),IF($D13='Land Use Categories'!$F$8,VLOOKUP($E13,'Charge Rate Movements - CA2'!$B:$XA,(H$12+3),FALSE),IF($D13='Land Use Categories'!$G$8,VLOOKUP($E13,'Charge Rate Movements - CA3'!$B:$XA,(H$12+3),FALSE),IF($D13='Land Use Categories'!$H$8,VLOOKUP($E13,'Charge Rate Movements - CA4'!$B:$XA,(H$12+3),FALSE),IF($D13='Land Use Categories'!$I$8,VLOOKUP($E13,'Charge Rate Movements - CA5'!$B:$VN,(H$12+3),FALSE))))))*(AnnualDevelopment!K2-AnnualDevelopment!J2),0)","v":14166924.480000041},{"$f":"IFERROR(IF($D13='Land Use Categories'!$E$8,VLOOKUP($E13,'Charge Rate Movements - CA1'!$B:$VN,(I$12+3),FALSE),IF($D13='Land Use Categories'!$F$8,VLOOKUP($E13,'Charge Rate Movements - CA2'!$B:$XA,(I$12+3),FALSE),IF($D13='Land Use Categories'!$G$8,VLOOKUP($E13,'Charge Rate Movements - CA3'!$B:$XA,(I$12+3),FALSE),IF($D13='Land Use Categories'!$H$8,VLOOKUP($E13,'Charge Rate Movements - CA4'!$B:$XA,(I$12+3),FALSE),IF($D13='Land Use Categories'!$I$8,VLOOKUP($E13,'Charge Rate Movements - CA5'!$B:$VN,(I$12+3),FALSE))))))*(AnnualDevelopment!L2-AnnualDevelopment!K2),0)","v":14502680.590176044},{"$f":"IFERROR(IF($D13='Land Use Categories'!$E$8,VLOOKUP($E13,'Charge Rate Movements - CA1'!$B:$VN,(J$12+3),FALSE),IF($D13='Land Use Categories'!$F$8,VLOOKUP($E13,'Charge Rate Movements - CA2'!$B:$XA,(J$12+3),FALSE),IF($D13='Land Use Categories'!$G$8,VLOOKUP($E13,'Charge Rate Movements - CA3'!$B:$XA,(J$12+3),FALSE),IF($D13='Land Use Categories'!$H$8,VLOOKUP($E13,'Charge Rate Movements - CA4'!$B:$XA,(J$12+3),FALSE),IF($D13='Land Use Categories'!$I$8,VLOOKUP($E13,'Charge Rate Movements - CA5'!$B:$VN,(J$12+3),FALSE))))))*(AnnualDevelopment!M2-AnnualDevelopment!L2),0)","v":14846394.120163001},{"$f":"IFERROR(IF($D13='Land Use Categories'!$E$8,VLOOKUP($E13,'Charge Rate Movements - CA1'!$B:$VN,(K$12+3),FALSE),IF($D13='Land Use Categories'!$F$8,VLOOKUP($E13,'Charge Rate Movements - CA2'!$B:$XA,(K$12+3),FALSE),IF($D13='Land Use Categories'!$G$8,VLOOKUP($E13,'Charge Rate Movements - CA3'!$B:$XA,(K$12+3),FALSE),IF($D13='Land Use Categories'!$H$8,VLOOKUP($E13,'Charge Rate Movements - CA4'!$B:$XA,(K$12+3),FALSE),IF($D13='Land Use Categories'!$I$8,VLOOKUP($E13,'Charge Rate Movements - CA5'!$B:$VN,(K$12+3),FALSE))))))*(AnnualDevelopment!N2-AnnualDevelopment!M2),0)","v":15198253.660811085},{"$f":"IFERROR(IF($D13='Land Use Categories'!$E$8,VLOOKUP($E13,'Charge Rate Movements - CA1'!$B:$VN,(L$12+3),FALSE),IF($D13='Land Use Categories'!$F$8,VLOOKUP($E13,'Charge Rate Movements - CA2'!$B:$XA,(L$12+3),FALSE),IF($D13='Land Use Categories'!$G$8,VLOOKUP($E13,'Charge Rate Movements - CA3'!$B:$XA,(L$12+3),FALSE),IF($D13='Land Use Categories'!$H$8,VLOOKUP($E13,'Charge Rate Movements - CA4'!$B:$XA,(L$12+3),FALSE),IF($D13='Land Use Categories'!$I$8,VLOOKUP($E13,'Charge Rate Movements - CA5'!$B:$VN,(L$12+3),FALSE))))))*(AnnualDevelopment!O2-AnnualDevelopment!N2),0)","v":15558452.272572309},{"$f":"IFERROR(IF($D13='Land Use Categories'!$E$8,VLOOKUP($E13,'Charge Rate Movements - CA1'!$B:$VN,(M$12+3),FALSE),IF($D13='Land Use Categories'!$F$8,VLOOKUP($E13,'Charge Rate Movements - CA2'!$B:$XA,(M$12+3),FALSE),IF($D13='Land Use Categories'!$G$8,VLOOKUP($E13,'Charge Rate Movements - CA3'!$B:$XA,(M$12+3),FALSE),IF($D13='Land Use Categories'!$H$8,VLOOKUP($E13,'Charge Rate Movements - CA4'!$B:$XA,(M$12+3),FALSE),IF($D13='Land Use Categories'!$I$8,VLOOKUP($E13,'Charge Rate Movements - CA5'!$B:$VN,(M$12+3),FALSE))))))*(AnnualDevelopment!P2-AnnualDevelopment!O2),0)","v":15500680.169919053},{"$f":"IFERROR(IF($D13='Land Use Categories'!$E$8,VLOOKUP($E13,'Charge Rate Movements - CA1'!$B:$VN,(N$12+3),FALSE),IF($D13='Land Use Categories'!$F$8,VLOOKUP($E13,'Charge Rate Movements - CA2'!$B:$XA,(N$12+3),FALSE),IF($D13='Land Use Categories'!$G$8,VLOOKUP($E13,'Charge Rate Movements - CA3'!$B:$XA,(N$12+3),FALSE),IF($D13='Land Use Categories'!$H$8,VLOOKUP($E13,'Charge Rate Movements - CA4'!$B:$XA,(N$12+3),FALSE),IF($D13='Land Use Categories'!$I$8,VLOOKUP($E13,'Charge Rate Movements - CA5'!$B:$VN,(N$12+3),FALSE))))))*(AnnualDevelopment!Q2-AnnualDevelopment!P2),0)","v":15868046.289946137},{"$f":"IFERROR(IF($D13='Land Use Categories'!$E$8,VLOOKUP($E13,'Charge Rate Movements - CA1'!$B:$VN,(O$12+3),FALSE),IF($D13='Land Use Categories'!$F$8,VLOOKUP($E13,'Charge Rate Movements - CA2'!$B:$XA,(O$12+3),FALSE),IF($D13='Land Use Categories'!$G$8,VLOOKUP($E13,'Charge Rate Movements - CA3'!$B:$XA,(O$12+3),FALSE),IF($D13='Land Use Categories'!$H$8,VLOOKUP($E13,'Charge Rate Movements - CA4'!$B:$XA,(O$12+3),FALSE),IF($D13='Land Use Categories'!$I$8,VLOOKUP($E13,'Charge Rate Movements - CA5'!$B:$VN,(O$12+3),FALSE))))))*(AnnualDevelopment!R2-AnnualDevelopment!Q2),0)","v":16244118.987017861},{"$f":"IFERROR(IF($D13='Land Use Categories'!$E$8,VLOOKUP($E13,'Charge Rate Movements - CA1'!$B:$VN,(P$12+3),FALSE),IF($D13='Land Use Categories'!$F$8,VLOOKUP($E13,'Charge Rate Movements - CA2'!$B:$XA,(P$12+3),FALSE),IF($D13='Land Use Categories'!$G$8,VLOOKUP($E13,'Charge Rate Movements - CA3'!$B:$XA,(P$12+3),FALSE),IF($D13='Land Use Categories'!$H$8,VLOOKUP($E13,'Charge Rate Movements - CA4'!$B:$XA,(P$12+3),FALSE),IF($D13='Land Use Categories'!$I$8,VLOOKUP($E13,'Charge Rate Movements - CA5'!$B:$VN,(P$12+3),FALSE))))))*(AnnualDevelopment!S2-AnnualDevelopment!R2),0)","v":16629104.607010188},{"$f":"IFERROR(IF($D13='Land Use Categories'!$E$8,VLOOKUP($E13,'Charge Rate Movements - CA1'!$B:$VN,(Q$12+3),FALSE),IF($D13='Land Use Categories'!$F$8,VLOOKUP($E13,'Charge Rate Movements - CA2'!$B:$XA,(Q$12+3),FALSE),IF($D13='Land Use Categories'!$G$8,VLOOKUP($E13,'Charge Rate Movements - CA3'!$B:$XA,(Q$12+3),FALSE),IF($D13='Land Use Categories'!$H$8,VLOOKUP($E13,'Charge Rate Movements - CA4'!$B:$XA,(Q$12+3),FALSE),IF($D13='Land Use Categories'!$I$8,VLOOKUP($E13,'Charge Rate Movements - CA5'!$B:$VN,(Q$12+3),FALSE))))))*(AnnualDevelopment!T2-AnnualDevelopment!S2),0)","v":16988259.120516255},{"$f":"IFERROR(IF($D13='Land Use Categories'!$E$8,VLOOKUP($E13,'Charge Rate Movements - CA1'!$B:$VN,(R$12+3),FALSE),IF($D13='Land Use Categories'!$F$8,VLOOKUP($E13,'Charge Rate Movements - CA2'!$B:$XA,(R$12+3),FALSE),IF($D13='Land Use Categories'!$G$8,VLOOKUP($E13,'Charge Rate Movements - CA3'!$B:$XA,(R$12+3),FALSE),IF($D13='Land Use Categories'!$H$8,VLOOKUP($E13,'Charge Rate Movements - CA4'!$B:$XA,(R$12+3),FALSE),IF($D13='Land Use Categories'!$I$8,VLOOKUP($E13,'Charge Rate Movements - CA5'!$B:$VN,(R$12+3),FALSE))))))*(AnnualDevelopment!U2-AnnualDevelopment!T2),0)","v":28233343.621110279}]
[null,{"$f":"AnnualDevelopment!A3","v":1},{"$f":"AnnualDevelopment!A3","v":1},{"$f":"AnnualDevelopment!C3","v":"Redland City"},{"$f":"AnnualDevelopment!I3","v":"AttDw"},{"$f":"IFERROR(IF($D14='Land Use Categories'!E$8,VLOOKUP(E14,'Land Use Categories'!B:I,4,FALSE),IF($D14='Land Use Categories'!F$8,VLOOKUP(E14,'Land Use Categories'!B:I,5,FALSE),IF($D14='Land Use Categories'!G$8,VLOOKUP(E14,'Land Use Categories'!B:I,6,FALSE),IF($D14='Land Use Categories'!H$8,VLOOKUP(E14,'Land Use Categories'!B:I,7,FALSE),IF($D14='Land Use Categories'!I$8,VLOOKUP(E14,'Land Use Categories'!B:I,8,FALSE),\"Check Charge Area\"))))),0)","v":20222.3},69176334.233290166,{"$f":"IFERROR(IF($D14='Land Use Categories'!$E$8,VLOOKUP($E14,'Charge Rate Movements - CA1'!$B:$VN,(H$12+3),FALSE),IF($D14='Land Use Categories'!$F$8,VLOOKUP($E14,'Charge Rate Movements - CA2'!$B:$XA,(H$12+3),FALSE),IF($D14='Land Use Categories'!$G$8,VLOOKUP($E14,'Charge Rate Movements - CA3'!$B:$XA,(H$12+3),FALSE),IF($D14='Land Use Categories'!$H$8,VLOOKUP($E14,'Charge Rate Movements - CA4'!$B:$XA,(H$12+3),FALSE),IF($D14='Land Use Categories'!$I$8,VLOOKUP($E14,'Charge Rate Movements - CA5'!$B:$VN,(H$12+3),FALSE))))))*(AnnualDevelopment!K3-AnnualDevelopment!J3),0)","v":6596514.2599999961},{"$f":"IFERROR(IF($D14='Land Use Categories'!$E$8,VLOOKUP($E14,'Charge Rate Movements - CA1'!$B:$VN,(I$12+3),FALSE),IF($D14='Land Use Categories'!$F$8,VLOOKUP($E14,'Charge Rate Movements - CA2'!$B:$XA,(I$12+3),FALSE),IF($D14='Land Use Categories'!$G$8,VLOOKUP($E14,'Charge Rate Movements - CA3'!$B:$XA,(I$12+3),FALSE),IF($D14='Land Use Categories'!$H$8,VLOOKUP($E14,'Charge Rate Movements - CA4'!$B:$XA,(I$12+3),FALSE),IF($D14='Land Use Categories'!$I$8,VLOOKUP($E14,'Charge Rate Movements - CA5'!$B:$VN,(I$12+3),FALSE))))))*(AnnualDevelopment!L3-AnnualDevelopment!K3),0)","v":6794254.7849819968},{"$f":"IFERROR(IF($D14='Land Use Categories'!$E$8,VLOOKUP($E14,'Charge Rate Movements - CA1'!$B:$VN,(J$12+3),FALSE),IF($D14='Land Use Categories'!$F$8,VLOOKUP($E14,'Charge Rate Movements - CA2'!$B:$XA,(J$12+3),FALSE),IF($D14='Land Use Categories'!$G$8,VLOOKUP($E14,'Charge Rate Movements - CA3'!$B:$XA,(J$12+3),FALSE),IF($D14='Land Use Categories'!$H$8,VLOOKUP($E14,'Charge Rate Movements - CA4'!$B:$XA,(J$12+3),FALSE),IF($D14='Land Use Categories'!$I$8,VLOOKUP($E14,'Charge Rate Movements - CA5'!$B:$VN,(J$12+3),FALSE))))))*(AnnualDevelopment!M3-AnnualDevelopment!L3),0)","v":6955278.6233860897},{"$f":"IFERROR(IF($D14='Land Use Categories'!$E$8,VLOOKUP($E14,'Charge Rate Movements - CA1'!$B:$VN,(K$12+3),FALSE),IF($D14='Land Use Categories'!$F$8,VLOOKUP($E14,'Charge Rate Movements - CA2'!$B:$XA,(K$12+3),FALSE),IF($D14='Land Use Categories'!$G$8,VLOOKUP($E14,'Charge Rate Movements - CA3'!$B:$XA,(K$12+3),FALSE),IF($D14='Land Use Categories'!$H$8,VLOOKUP($E14,'Charge Rate Movements - CA4'!$B:$XA,(K$12+3),FALSE),IF($D14='Land Use Categories'!$I$8,VLOOKUP($E14,'Charge Rate Movements - CA5'!$B:$VN,(K$12+3),FALSE))))))*(AnnualDevelopment!N3-AnnualDevelopment!M3),0)","v":7120118.7267603008},{"$f":"IFERROR(IF($D14='Land Use Categories'!$E$8,VLOOKUP($E14,'Charge Rate Movements - CA1'!$B:$VN,(L$12+3),FALSE),IF($D14='Land Use Categories'!$F$8,VLOOKUP($E14,'Charge Rate Movements - CA2'!$B:$XA,(L$12+3),FALSE),IF($D14='Land Use Categories'!$G$8,VLOOKUP($E14,'Charge Rate Movements - CA3'!$B:$XA,(L$12+3),FALSE),IF($D14='Land Use Categories'!$H$8,VLOOKUP($E14,'Charge Rate Movements - CA4'!$B:$XA,(L$12+3),FALSE),IF($D14='Land Use Categories'!$I$8,VLOOKUP($E14,'Charge Rate Movements - CA5'!$B:$VN,(L$12+3),FALSE))))))*(AnnualDevelopment!O3-AnnualDevelopment!N3),0)","v":7311074.1497880481},{"$f":"IFERROR(IF($D14='Land Use Categories'!$E$8,VLOOKUP($E14,'Charge Rate Movements - CA1'!$B:$VN,(M$12+3),FALSE),IF($D14='Land Use Categories'!$F$8,VLOOKUP($E14,'Charge Rate Movements - CA2'!$B:$XA,(M$12+3),FALSE),IF($D14='Land Use Categories'!$G$8,VLOOKUP($E14,'Charge Rate Movements - CA3'!$B:$XA,(M$12+3),FALSE),IF($D14='Land Use Categories'!$H$8,VLOOKUP($E14,'Charge Rate Movements - CA4'!$B:$XA,(M$12+3),FALSE),IF($D14='Land Use Categories'!$I$8,VLOOKUP($E14,'Charge Rate Movements - CA5'!$B:$VN,(M$12+3),FALSE))))))*(AnnualDevelopment!P3-AnnualDevelopment!O3),0)","v":11026452.322180845},{"$f":"IFERROR(IF($D14='Land Use Categories'!$E$8,VLOOKUP($E14,'Charge Rate Movements - CA1'!$B:$VN,(N$12+3),FALSE),IF($D14='Land Use Categories'!$F$8,VLOOKUP($E14,'Charge Rate Movements - CA2'!$B:$XA,(N$12+3),FALSE),IF($D14='Land Use Categories'!$G$8,VLOOKUP($E14,'Charge Rate Movements - CA3'!$B:$XA,(N$12+3),FALSE),IF($D14='Land Use Categories'!$H$8,VLOOKUP($E14,'Charge Rate Movements - CA4'!$B:$XA,(N$12+3),FALSE),IF($D14='Land Use Categories'!$I$8,VLOOKUP($E14,'Charge Rate Movements - CA5'!$B:$VN,(N$12+3),FALSE))))))*(AnnualDevelopment!Q3-AnnualDevelopment!P3),0)","v":11311053.013849968},{"$f":"IFERROR(IF($D14='Land Use Categories'!$E$8,VLOOKUP($E14,'Charge Rate Movements - CA1'!$B:$VN,(O$12+3),FALSE),IF($D14='Land Use Categories'!$F$8,VLOOKUP($E14,'Charge Rate Movements - CA2'!$B:$XA,(O$12+3),FALSE),IF($D14='Land Use Categories'!$G$8,VLOOKUP($E14,'Charge Rate Movements - CA3'!$B:$XA,(O$12+3),FALSE),IF($D14='Land Use Categories'!$H$8,VLOOKUP($E14,'Charge Rate Movements - CA4'!$B:$XA,(O$12+3),FALSE),IF($D14='Land Use Categories'!$I$8,VLOOKUP($E14,'Charge Rate Movements - CA5'!$B:$VN,(O$12+3),FALSE))))))*(AnnualDevelopment!R3-AnnualDevelopment!Q3),0)","v":11579124.970278213},{"$f":"IFERROR(IF($D14='Land Use Categories'!$E$8,VLOOKUP($E14,'Charge Rate Movements - CA1'!$B:$VN,(P$12+3),FALSE),IF($D14='Land Use Categories'!$F$8,VLOOKUP($E14,'Charge Rate Movements - CA2'!$B:$XA,(P$12+3),FALSE),IF($D14='Land Use Categories'!$G$8,VLOOKUP($E14,'Charge Rate Movements - CA3'!$B:$XA,(P$12+3),FALSE),IF($D14='Land Use Categories'!$H$8,VLOOKUP($E14,'Charge Rate Movements - CA4'!$B:$XA,(P$12+3),FALSE),IF($D14='Land Use Categories'!$I$8,VLOOKUP($E14,'Charge Rate Movements - CA5'!$B:$VN,(P$12+3),FALSE))))))*(AnnualDevelopment!S3-AnnualDevelopment!R3),0)","v":11853550.232073806},{"$f":"IFERROR(IF($D14='Land Use Categories'!$E$8,VLOOKUP($E14,'Charge Rate Movements - CA1'!$B:$VN,(Q$12+3),FALSE),IF($D14='Land Use Categories'!$F$8,VLOOKUP($E14,'Charge Rate Movements - CA2'!$B:$XA,(Q$12+3),FALSE),IF($D14='Land Use Categories'!$G$8,VLOOKUP($E14,'Charge Rate Movements - CA3'!$B:$XA,(Q$12+3),FALSE),IF($D14='Land Use Categories'!$H$8,VLOOKUP($E14,'Charge Rate Movements - CA4'!$B:$XA,(Q$12+3),FALSE),IF($D14='Land Use Categories'!$I$8,VLOOKUP($E14,'Charge Rate Movements - CA5'!$B:$VN,(Q$12+3),FALSE))))))*(AnnualDevelopment!T3-AnnualDevelopment!S3),0)","v":12134479.372573957},{"$f":"IFERROR(IF($D14='Land Use Categories'!$E$8,VLOOKUP($E14,'Charge Rate Movements - CA1'!$B:$VN,(R$12+3),FALSE),IF($D14='Land Use Categories'!$F$8,VLOOKUP($E14,'Charge Rate Movements - CA2'!$B:$XA,(R$12+3),FALSE),IF($D14='Land Use Categories'!$G$8,VLOOKUP($E14,'Charge Rate Movements - CA3'!$B:$XA,(R$12+3),FALSE),IF($D14='Land Use Categories'!$H$8,VLOOKUP($E14,'Charge Rate Movements - CA4'!$B:$XA,(R$12+3),FALSE),IF($D14='Land Use Categories'!$I$8,VLOOKUP($E14,'Charge Rate Movements - CA5'!$B:$VN,(R$12+3),FALSE))))))*(AnnualDevelopment!U3-AnnualDevelopment!T3),0)","v":9661607.3039919697}]
[null,{"$f":"AnnualDevelopment!A4","v":1},{"$f":"AnnualDevelopment!A4","v":1},{"$f":"AnnualDevelopment!C4","v":"Redland City"},{"$f":"AnnualDevelopment!I4","v":"Retail"},{"$f":"IFERROR(IF($D15='Land Use Categories'!E$8,VLOOKUP(E15,'Land Use Categories'!B:I,4,FALSE),IF($D15='Land Use Categories'!F$8,VLOOKUP(E15,'Land Use Categories'!B:I,5,FALSE),IF($D15='Land Use Categories'!G$8,VLOOKUP(E15,'Land Use Categories'!B:I,6,FALSE),IF($D15='Land Use Categories'!H$8,VLOOKUP(E15,'Land Use Categories'!B:I,7,FALSE),IF($D15='Land Use Categories'!I$8,VLOOKUP(E15,'Land Use Categories'!B:I,8,FALSE),\"Check Charge Area\"))))),0)","v":182},30248544.03396295,{"$f":"IFERROR(IF($D15='Land Use Categories'!$E$8,VLOOKUP($E15,'Charge Rate Movements - CA1'!$B:$VN,(H$12+3),FALSE),IF($D15='Land Use Categories'!$F$8,VLOOKUP($E15,'Charge Rate Movements - CA2'!$B:$XA,(H$12+3),FALSE),IF($D15='Land Use Categories'!$G$8,VLOOKUP($E15,'Charge Rate Movements - CA3'!$B:$XA,(H$12+3),FALSE),IF($D15='Land Use Categories'!$H$8,VLOOKUP($E15,'Charge Rate Movements - CA4'!$B:$XA,(H$12+3),FALSE),IF($D15='Land Use Categories'!$I$8,VLOOKUP($E15,'Charge Rate Movements - CA5'!$B:$VN,(H$12+3),FALSE))))))*(AnnualDevelopment!K4-AnnualDevelopment!J4),0)","v":3408204.8000000045},{"$f":"IFERROR(IF($D15='Land Use Categories'!$E$8,VLOOKUP($E15,'Charge Rate Movements - CA1'!$B:$VN,(I$12+3),FALSE),IF($D15='Land Use Categories'!$F$8,VLOOKUP($E15,'Charge Rate Movements - CA2'!$B:$XA,(I$12+3),FALSE),IF($D15='Land Use Categories'!$G$8,VLOOKUP($E15,'Charge Rate Movements - CA3'!$B:$XA,(I$12+3),FALSE),IF($D15='Land Use Categories'!$H$8,VLOOKUP($E15,'Charge Rate Movements - CA4'!$B:$XA,(I$12+3),FALSE),IF($D15='Land Use Categories'!$I$8,VLOOKUP($E15,'Charge Rate Movements - CA5'!$B:$VN,(I$12+3),FALSE))))))*(AnnualDevelopment!L4-AnnualDevelopment!K4),0)","v":3488979.2537600044},{"$f":"IFERROR(IF($D15='Land Use Categories'!$E$8,VLOOKUP($E15,'Charge Rate Movements - CA1'!$B:$VN,(J$12+3),FALSE),IF($D15='Land Use Categories'!$F$8,VLOOKUP($E15,'Charge Rate Movements - CA2'!$B:$XA,(J$12+3),FALSE),IF($D15='Land Use Categories'!$G$8,VLOOKUP($E15,'Charge Rate Movements - CA3'!$B:$XA,(J$12+3),FALSE),IF($D15='Land Use Categories'!$H$8,VLOOKUP($E15,'Charge Rate Movements - CA4'!$B:$XA,(J$12+3),FALSE),IF($D15='Land Use Categories'!$I$8,VLOOKUP($E15,'Charge Rate Movements - CA5'!$B:$VN,(J$12+3),FALSE))))))*(AnnualDevelopment!M4-AnnualDevelopment!L4),0)","v":3571668.0620740945},{"$f":"IFERROR(IF($D15='Land Use Categories'!$E$8,VLOOKUP($E15,'Charge Rate Movements - CA1'!$B:$VN,(K$12+3),FALSE),IF($D15='Land Use Categories'!$F$8,VLOOKUP($E15,'Charge Rate Movements - CA2'!$B:$XA,(K$12+3),FALSE),IF($D15='Land Use Categories'!$G$8,VLOOKUP($E15,'Charge Rate Movements - CA3'!$B:$XA,(K$12+3),FALSE),IF($D15='Land Use Categories'!$H$8,VLOOKUP($E15,'Charge Rate Movements - CA4'!$B:$XA,(K$12+3),FALSE),IF($D15='Land Use Categories'!$I$8,VLOOKUP($E15,'Charge Rate Movements - CA5'!$B:$VN,(K$12+3),FALSE))))))*(AnnualDevelopment!N4-AnnualDevelopment!M4),0)","v":3656316.595145273},{"$f":"IFERROR(IF($D15='Land Use Categories'!$E$8,VLOOKUP($E15,'Charge Rate Movements - CA1'!$B:$VN,(L$12+3),FALSE),IF($D15='Land Use Categories'!$F$8,VLOOKUP($E15,'Charge Rate Movements - CA2'!$B:$XA,(L$12+3),FALSE),IF($D15='Land Use Categories'!$G$8,VLOOKUP($E15,'Charge Rate Movements - CA3'!$B:$XA,(L$12+3),FALSE),IF($D15='Land Use Categories'!$H$8,VLOOKUP($E15,'Charge Rate Movements - CA4'!$B:$XA,(L$12+3),FALSE),IF($D15='Land Use Categories'!$I$8,VLOOKUP($E15,'Charge Rate Movements - CA5'!$B:$VN,(L$12+3),FALSE))))))*(AnnualDevelopment!O4-AnnualDevelopment!N4),0)","v":3742971.2984502162},{"$f":"IFERROR(IF($D15='Land Use Categories'!$E$8,VLOOKUP($E15,'Charge Rate Movements - CA1'!$B:$VN,(M$12+3),FALSE),IF($D15='Land Use Categories'!$F$8,VLOOKUP($E15,'Charge Rate Movements - CA2'!$B:$XA,(M$12+3),FALSE),IF($D15='Land Use Categories'!$G$8,VLOOKUP($E15,'Charge Rate Movements - CA3'!$B:$XA,(M$12+3),FALSE),IF($D15='Land Use Categories'!$H$8,VLOOKUP($E15,'Charge Rate Movements - CA4'!$B:$XA,(M$12+3),FALSE),IF($D15='Land Use Categories'!$I$8,VLOOKUP($E15,'Charge Rate Movements - CA5'!$B:$VN,(M$12+3),FALSE))))))*(AnnualDevelopment!P4-AnnualDevelopment!O4),0)","v":4077461.8054121542},{"$f":"IFERROR(IF($D15='Land Use Categories'!$E$8,VLOOKUP($E15,'Charge Rate Movements - CA1'!$B:$VN,(N$12+3),FALSE),IF($D15='Land Use Categories'!$F$8,VLOOKUP($E15,'Charge Rate Movements - CA2'!$B:$XA,(N$12+3),FALSE),IF($D15='Land Use Categories'!$G$8,VLOOKUP($E15,'Charge Rate Movements - CA3'!$B:$XA,(N$12+3),FALSE),IF($D15='Land Use Categories'!$H$8,VLOOKUP($E15,'Charge Rate Movements - CA4'!$B:$XA,(N$12+3),FALSE),IF($D15='Land Use Categories'!$I$8,VLOOKUP($E15,'Charge Rate Movements - CA5'!$B:$VN,(N$12+3),FALSE))))))*(AnnualDevelopment!Q4-AnnualDevelopment!P4),0)","v":4174097.6502004224},{"$f":"IFERROR(IF($D15='Land Use Categories'!$E$8,VLOOKUP($E15,'Charge Rate Movements - CA1'!$B:$VN,(O$12+3),FALSE),IF($D15='Land Use Categories'!$F$8,VLOOKUP($E15,'Charge Rate Movements - CA2'!$B:$XA,(O$12+3),FALSE),IF($D15='Land Use Categories'!$G$8,VLOOKUP($E15,'Charge Rate Movements - CA3'!$B:$XA,(O$12+3),FALSE),IF($D15='Land Use Categories'!$H$8,VLOOKUP($E15,'Charge Rate Movements - CA4'!$B:$XA,(O$12+3),FALSE),IF($D15='Land Use Categories'!$I$8,VLOOKUP($E15,'Charge Rate Movements - CA5'!$B:$VN,(O$12+3),FALSE))))))*(AnnualDevelopment!R4-AnnualDevelopment!Q4),0)","v":4273023.7645101976},{"$f":"IFERROR(IF($D15='Land Use Categories'!$E$8,VLOOKUP($E15,'Charge Rate Movements - CA1'!$B:$VN,(P$12+3),FALSE),IF($D15='Land Use Categories'!$F$8,VLOOKUP($E15,'Charge Rate Movements - CA2'!$B:$XA,(P$12+3),FALSE),IF($D15='Land Use Categories'!$G$8,VLOOKUP($E15,'Charge Rate Movements - CA3'!$B:$XA,(P$12+3),FALSE),IF($D15='Land Use Categories'!$H$8,VLOOKUP($E15,'Charge Rate Movements - CA4'!$B:$XA,(P$12+3),FALSE),IF($D15='Land Use Categories'!$I$8,VLOOKUP($E15,'Charge Rate Movements - CA5'!$B:$VN,(P$12+3),FALSE))))))*(AnnualDevelopment!S4-AnnualDevelopment!R4),0)","v":4374294.4277290385},{"$f":"IFERROR(IF($D15='Land Use Categories'!$E$8,VLOOKUP($E15,'Charge Rate Movements - CA1'!$B:$VN,(Q$12+3),FALSE),IF($D15='Land Use Categories'!$F$8,VLOOKUP($E15,'Charge Rate Movements - CA2'!$B:$XA,(Q$12+3),FALSE),IF($D15='Land Use Categories'!$G$8,VLOOKUP($E15,'Charge Rate Movements - CA3'!$B:$XA,(Q$12+3),FALSE),IF($D15='Land Use Categories'!$H$8,VLOOKUP($E15,'Charge Rate Movements - CA4'!$B:$XA,(Q$12+3),FALSE),IF($D15='Land Use Categories'!$I$8,VLOOKUP($E15,'Charge Rate Movements - CA5'!$B:$VN,(Q$12+3),FALSE))))))*(AnnualDevelopment!T4-AnnualDevelopment!S4),0)","v":4477965.2056662692},{"$f":"IFERROR(IF($D15='Land Use Categories'!$E$8,VLOOKUP($E15,'Charge Rate Movements - CA1'!$B:$VN,(R$12+3),FALSE),IF($D15='Land Use Categories'!$F$8,VLOOKUP($E15,'Charge Rate Movements - CA2'!$B:$XA,(R$12+3),FALSE),IF($D15='Land Use Categories'!$G$8,VLOOKUP($E15,'Charge Rate Movements - CA3'!$B:$XA,(R$12+3),FALSE),IF($D15='Land Use Categories'!$H$8,VLOOKUP($E15,'Charge Rate Movements - CA4'!$B:$XA,(R$12+3),FALSE),IF($D15='Land Use Categories'!$I$8,VLOOKUP($E15,'Charge Rate Movements - CA5'!$B:$VN,(R$12+3),FALSE))))))*(AnnualDevelopment!U4-AnnualDevelopment!T4),0)","v":4601897.8745918209}]
[null,{"$f":"AnnualDevelopment!A5","v":1},{"$f":"AnnualDevelopment!A5","v":1},{"$f":"AnnualDevelopment!C5","v":"Redland City"},{"$f":"AnnualDevelopment!I5","v":"Commercial"},{"$f":"IFERROR(IF($D16='Land Use Categories'!E$8,VLOOKUP(E16,'Land Use Categories'!B:I,4,FALSE),IF($D16='Land Use Categories'!F$8,VLOOKUP(E16,'Land Use Categories'!B:I,5,FALSE),IF($D16='Land Use Categories'!G$8,VLOOKUP(E16,'Land Use Categories'!B:I,6,FALSE),IF($D16='Land Use Categories'!H$8,VLOOKUP(E16,'Land Use Categories'!B:I,7,FALSE),IF($D16='Land Use Categories'!I$8,VLOOKUP(E16,'Land Use Categories'!B:I,8,FALSE),\"Check Charge Area\"))))),0)","v":141},2447016.2419602899,{"$f":"IFERROR(IF($D16='Land Use Categories'!$E$8,VLOOKUP($E16,'Charge Rate Movements - CA1'!$B:$VN,(H$12+3),FALSE),IF($D16='Land Use Categories'!$F$8,VLOOKUP($E16,'Charge Rate Movements - CA2'!$B:$XA,(H$12+3),FALSE),IF($D16='Land Use Categories'!$G$8,VLOOKUP($E16,'Charge Rate Movements - CA3'!$B:$XA,(H$12+3),FALSE),IF($D16='Land Use Categories'!$H$8,VLOOKUP($E16,'Charge Rate Movements - CA4'!$B:$XA,(H$12+3),FALSE),IF($D16='Land Use Categories'!$I$8,VLOOKUP($E16,'Charge Rate Movements - CA5'!$B:$VN,(H$12+3),FALSE))))))*(AnnualDevelopment!K5-AnnualDevelopment!J5),0)","v":334875},{"$f":"IFERROR(IF($D16='Land Use Categories'!$E$8,VLOOKUP($E16,'Charge Rate Movements - CA1'!$B:$VN,(I$12+3),FALSE),IF($D16='Land Use Categories'!$F$8,VLOOKUP($E16,'Charge Rate Movements - CA2'!$B:$XA,(I$12+3),FALSE),IF($D16='Land Use Categories'!$G$8,VLOOKUP($E16,'Charge Rate Movements - CA3'!$B:$XA,(I$12+3),FALSE),IF($D16='Land Use Categories'!$H$8,VLOOKUP($E16,'Charge Rate Movements - CA4'!$B:$XA,(I$12+3),FALSE),IF($D16='Land Use Categories'!$I$8,VLOOKUP($E16,'Charge Rate Movements - CA5'!$B:$VN,(I$12+3),FALSE))))))*(AnnualDevelopment!L5-AnnualDevelopment!K5),0)","v":342811.53750000003},{"$f":"IFERROR(IF($D16='Land Use Categories'!$E$8,VLOOKUP($E16,'Charge Rate Movements - CA1'!$B:$VN,(J$12+3),FALSE),IF($D16='Land Use Categories'!$F$8,VLOOKUP($E16,'Charge Rate Movements - CA2'!$B:$XA,(J$12+3),FALSE),IF($D16='Land Use Categories'!$G$8,VLOOKUP($E16,'Charge Rate Movements - CA3'!$B:$XA,(J$12+3),FALSE),IF($D16='Land Use Categories'!$H$8,VLOOKUP($E16,'Charge Rate Movements - CA4'!$B:$XA,(J$12+3),FALSE),IF($D16='Land Use Categories'!$I$8,VLOOKUP($E16,'Charge Rate Movements - CA5'!$B:$VN,(J$12+3),FALSE))))))*(AnnualDevelopment!M5-AnnualDevelopment!L5),0)","v":350936.17093874997},{"$f":"IFERROR(IF($D16='Land Use Categories'!$E$8,VLOOKUP($E16,'Charge Rate Movements - CA1'!$B:$VN,(K$12+3),FALSE),IF($D16='Land Use Categories'!$F$8,VLOOKUP($E16,'Charge Rate Movements - CA2'!$B:$XA,(K$12+3),FALSE),IF($D16='Land Use Categories'!$G$8,VLOOKUP($E16,'Charge Rate Movements - CA3'!$B:$XA,(K$12+3),FALSE),IF($D16='Land Use Categories'!$H$8,VLOOKUP($E16,'Charge Rate Movements - CA4'!$B:$XA,(K$12+3),FALSE),IF($D16='Land Use Categories'!$I$8,VLOOKUP($E16,'Charge Rate Movements - CA5'!$B:$VN,(K$12+3),FALSE))))))*(AnnualDevelopment!N5-AnnualDevelopment!M5),0)","v":359253.35818999837},{"$f":"IFERROR(IF($D16='Land Use Categories'!$E$8,VLOOKUP($E16,'Charge Rate Movements - CA1'!$B:$VN,(L$12+3),FALSE),IF($D16='Land Use Categories'!$F$8,VLOOKUP($E16,'Charge Rate Movements - CA2'!$B:$XA,(L$12+3),FALSE),IF($D16='Land Use Categories'!$G$8,VLOOKUP($E16,'Charge Rate Movements - CA3'!$B:$XA,(L$12+3),FALSE),IF($D16='Land Use Categories'!$H$8,VLOOKUP($E16,'Charge Rate Movements - CA4'!$B:$XA,(L$12+3),FALSE),IF($D16='Land Use Categories'!$I$8,VLOOKUP($E16,'Charge Rate Movements - CA5'!$B:$VN,(L$12+3),FALSE))))))*(AnnualDevelopment!O5-AnnualDevelopment!N5),0)","v":367767.66277910135},{"$f":"IFERROR(IF($D16='Land Use Categories'!$E$8,VLOOKUP($E16,'Charge Rate Movements - CA1'!$B:$VN,(M$12+3),FALSE),IF($D16='Land Use Categories'!$F$8,VLOOKUP($E16,'Charge Rate Movements - CA2'!$B:$XA,(M$12+3),FALSE),IF($D16='Land Use Categories'!$G$8,VLOOKUP($E16,'Charge Rate Movements - CA3'!$B:$XA,(M$12+3),FALSE),IF($D16='Land Use Categories'!$H$8,VLOOKUP($E16,'Charge Rate Movements - CA4'!$B:$XA,(M$12+3),FALSE),IF($D16='Land Use Categories'!$I$8,VLOOKUP($E16,'Charge Rate Movements - CA5'!$B:$VN,(M$12+3),FALSE))))))*(AnnualDevelopment!P5-AnnualDevelopment!O5),0)","v":263934.92816180992},{"$f":"IFERROR(IF($D16='Land Use Categories'!$E$8,VLOOKUP($E16,'Charge Rate Movements - CA1'!$B:$VN,(N$12+3),FALSE),IF($D16='Land Use Categories'!$F$8,VLOOKUP($E16,'Charge Rate Movements - CA2'!$B:$XA,(N$12+3),FALSE),IF($D16='Land Use Categories'!$G$8,VLOOKUP($E16,'Charge Rate Movements - CA3'!$B:$XA,(N$12+3),FALSE),IF($D16='Land Use Categories'!$H$8,VLOOKUP($E16,'Charge Rate Movements - CA4'!$B:$XA,(N$12+3),FALSE),IF($D16='Land Use Categories'!$I$8,VLOOKUP($E16,'Charge Rate Movements - CA5'!$B:$VN,(N$12+3),FALSE))))))*(AnnualDevelopment!Q5-AnnualDevelopment!P5),0)","v":270190.18595924485},{"$f":"IFERROR(IF($D16='Land Use Categories'!$E$8,VLOOKUP($E16,'Charge Rate Movements - CA1'!$B:$VN,(O$12+3),FALSE),IF($D16='Land Use Categories'!$F$8,VLOOKUP($E16,'Charge Rate Movements - CA2'!$B:$XA,(O$12+3),FALSE),IF($D16='Land Use Categories'!$G$8,VLOOKUP($E16,'Charge Rate Movements - CA3'!$B:$XA,(O$12+3),FALSE),IF($D16='Land Use Categories'!$H$8,VLOOKUP($E16,'Charge Rate Movements - CA4'!$B:$XA,(O$12+3),FALSE),IF($D16='Land Use Categories'!$I$8,VLOOKUP($E16,'Charge Rate Movements - CA5'!$B:$VN,(O$12+3),FALSE))))))*(AnnualDevelopment!R5-AnnualDevelopment!Q5),0)","v":276593.69336647895},{"$f":"IFERROR(IF($D16='Land Use Categories'!$E$8,VLOOKUP($E16,'Charge Rate Movements - CA1'!$B:$VN,(P$12+3),FALSE),IF($D16='Land Use Categories'!$F$8,VLOOKUP($E16,'Charge Rate Movements - CA2'!$B:$XA,(P$12+3),FALSE),IF($D16='Land Use Categories'!$G$8,VLOOKUP($E16,'Charge Rate Movements - CA3'!$B:$XA,(P$12+3),FALSE),IF($D16='Land Use Categories'!$H$8,VLOOKUP($E16,'Charge Rate Movements - CA4'!$B:$XA,(P$12+3),FALSE),IF($D16='Land Use Categories'!$I$8,VLOOKUP($E16,'Charge Rate Movements - CA5'!$B:$VN,(P$12+3),FALSE))))))*(AnnualDevelopment!S5-AnnualDevelopment!R5),0)","v":283148.96389926452},{"$f":"IFERROR(IF($D16='Land Use Categories'!$E$8,VLOOKUP($E16,'Charge Rate Movements - CA1'!$B:$VN,(Q$12+3),FALSE),IF($D16='Land Use Categories'!$F$8,VLOOKUP($E16,'Charge Rate Movements - CA2'!$B:$XA,(Q$12+3),FALSE),IF($D16='Land Use Categories'!$G$8,VLOOKUP($E16,'Charge Rate Movements - CA3'!$B:$XA,(Q$12+3),FALSE),IF($D16='Land Use Categories'!$H$8,VLOOKUP($E16,'Charge Rate Movements - CA4'!$B:$XA,(Q$12+3),FALSE),IF($D16='Land Use Categories'!$I$8,VLOOKUP($E16,'Charge Rate Movements - CA5'!$B:$VN,(Q$12+3),FALSE))))))*(AnnualDevelopment!T5-AnnualDevelopment!S5),0)","v":289859.5943436771},{"$f":"IFERROR(IF($D16='Land Use Categories'!$E$8,VLOOKUP($E16,'Charge Rate Movements - CA1'!$B:$VN,(R$12+3),FALSE),IF($D16='Land Use Categories'!$F$8,VLOOKUP($E16,'Charge Rate Movements - CA2'!$B:$XA,(R$12+3),FALSE),IF($D16='Land Use Categories'!$G$8,VLOOKUP($E16,'Charge Rate Movements - CA3'!$B:$XA,(R$12+3),FALSE),IF($D16='Land Use Categories'!$H$8,VLOOKUP($E16,'Charge Rate Movements - CA4'!$B:$XA,(R$12+3),FALSE),IF($D16='Land Use Categories'!$I$8,VLOOKUP($E16,'Charge Rate Movements - CA5'!$B:$VN,(R$12+3),FALSE))))))*(AnnualDevelopment!U5-AnnualDevelopment!T5),0)","v":279798.76802733151}]
[null,{"$f":"AnnualDevelopment!A6","v":1},{"$f":"AnnualDevelopment!A6","v":1},{"$f":"AnnualDevelopment!C6","v":"Redland City"},{"$f":"AnnualDevelopment!I6","v":"Industrial"},{"$f":"IFERROR(IF($D17='Land Use Categories'!E$8,VLOOKUP(E17,'Land Use Categories'!B:I,4,FALSE),IF($D17='Land Use Categories'!F$8,VLOOKUP(E17,'Land Use Categories'!B:I,5,FALSE),IF($D17='Land Use Categories'!G$8,VLOOKUP(E17,'Land Use Categories'!B:I,6,FALSE),IF($D17='Land Use Categories'!H$8,VLOOKUP(E17,'Land Use Categories'!B:I,7,FALSE),IF($D17='Land Use Categories'!I$8,VLOOKUP(E17,'Land Use Categories'!B:I,8,FALSE),\"Check Charge Area\"))))),0)","v":50},860623.69225206296,{"$f":"IFERROR(IF($D17='Land Use Categories'!$E$8,VLOOKUP($E17,'Charge Rate Movements - CA1'!$B:$VN,(H$12+3),FALSE),IF($D17='Land Use Categories'!$F$8,VLOOKUP($E17,'Charge Rate Movements - CA2'!$B:$XA,(H$12+3),FALSE),IF($D17='Land Use Categories'!$G$8,VLOOKUP($E17,'Charge Rate Movements - CA3'!$B:$XA,(H$12+3),FALSE),IF($D17='Land Use Categories'!$H$8,VLOOKUP($E17,'Charge Rate Movements - CA4'!$B:$XA,(H$12+3),FALSE),IF($D17='Land Use Categories'!$I$8,VLOOKUP($E17,'Charge Rate Movements - CA5'!$B:$VN,(H$12+3),FALSE))))))*(AnnualDevelopment!K6-AnnualDevelopment!J6),0)","v":101200},{"$f":"IFERROR(IF($D17='Land Use Categories'!$E$8,VLOOKUP($E17,'Charge Rate Movements - CA1'!$B:$VN,(I$12+3),FALSE),IF($D17='Land Use Categories'!$F$8,VLOOKUP($E17,'Charge Rate Movements - CA2'!$B:$XA,(I$12+3),FALSE),IF($D17='Land Use Categories'!$G$8,VLOOKUP($E17,'Charge Rate Movements - CA3'!$B:$XA,(I$12+3),FALSE),IF($D17='Land Use Categories'!$H$8,VLOOKUP($E17,'Charge Rate Movements - CA4'!$B:$XA,(I$12+3),FALSE),IF($D17='Land Use Categories'!$I$8,VLOOKUP($E17,'Charge Rate Movements - CA5'!$B:$VN,(I$12+3),FALSE))))))*(AnnualDevelopment!L6-AnnualDevelopment!K6),0)","v":103598.44},{"$f":"IFERROR(IF($D17='Land Use Categories'!$E$8,VLOOKUP($E17,'Charge Rate Movements - CA1'!$B:$VN,(J$12+3),FALSE),IF($D17='Land Use Categories'!$F$8,VLOOKUP($E17,'Charge Rate Movements - CA2'!$B:$XA,(J$12+3),FALSE),IF($D17='Land Use Categories'!$G$8,VLOOKUP($E17,'Charge Rate Movements - CA3'!$B:$XA,(J$12+3),FALSE),IF($D17='Land Use Categories'!$H$8,VLOOKUP($E17,'Charge Rate Movements - CA4'!$B:$XA,(J$12+3),FALSE),IF($D17='Land Use Categories'!$I$8,VLOOKUP($E17,'Charge Rate Movements - CA5'!$B:$VN,(J$12+3),FALSE))))))*(AnnualDevelopment!M6-AnnualDevelopment!L6),0)","v":106053.72302800001},{"$f":"IFERROR(IF($D17='Land Use Categories'!$E$8,VLOOKUP($E17,'Charge Rate Movements - CA1'!$B:$VN,(K$12+3),FALSE),IF($D17='Land Use Categories'!$F$8,VLOOKUP($E17,'Charge Rate Movements - CA2'!$B:$XA,(K$12+3),FALSE),IF($D17='Land Use Categories'!$G$8,VLOOKUP($E17,'Charge Rate Movements - CA3'!$B:$XA,(K$12+3),FALSE),IF($D17='Land Use Categories'!$H$8,VLOOKUP($E17,'Charge Rate Movements - CA4'!$B:$XA,(K$12+3),FALSE),IF($D17='Land Use Categories'!$I$8,VLOOKUP($E17,'Charge Rate Movements - CA5'!$B:$VN,(K$12+3),FALSE))))))*(AnnualDevelopment!N6-AnnualDevelopment!M6),0)","v":108567.19626376362},{"$f":"IFERROR(IF($D17='Land Use Categories'!$E$8,VLOOKUP($E17,'Charge Rate Movements - CA1'!$B:$VN,(L$12+3),FALSE),IF($D17='Land Use Categories'!$F$8,VLOOKUP($E17,'Charge Rate Movements - CA2'!$B:$XA,(L$12+3),FALSE),IF($D17='Land Use Categories'!$G$8,VLOOKUP($E17,'Charge Rate Movements - CA3'!$B:$XA,(L$12+3),FALSE),IF($D17='Land Use Categories'!$H$8,VLOOKUP($E17,'Charge Rate Movements - CA4'!$B:$XA,(L$12+3),FALSE),IF($D17='Land Use Categories'!$I$8,VLOOKUP($E17,'Charge Rate Movements - CA5'!$B:$VN,(L$12+3),FALSE))))))*(AnnualDevelopment!O6-AnnualDevelopment!N6),0)","v":111140.23881521482},{"$f":"IFERROR(IF($D17='Land Use Categories'!$E$8,VLOOKUP($E17,'Charge Rate Movements - CA1'!$B:$VN,(M$12+3),FALSE),IF($D17='Land Use Categories'!$F$8,VLOOKUP($E17,'Charge Rate Movements - CA2'!$B:$XA,(M$12+3),FALSE),IF($D17='Land Use Categories'!$G$8,VLOOKUP($E17,'Charge Rate Movements - CA3'!$B:$XA,(M$12+3),FALSE),IF($D17='Land Use Categories'!$H$8,VLOOKUP($E17,'Charge Rate Movements - CA4'!$B:$XA,(M$12+3),FALSE),IF($D17='Land Use Categories'!$I$8,VLOOKUP($E17,'Charge Rate Movements - CA5'!$B:$VN,(M$12+3),FALSE))))))*(AnnualDevelopment!P6-AnnualDevelopment!O6),0)","v":111188.4837825187},{"$f":"IFERROR(IF($D17='Land Use Categories'!$E$8,VLOOKUP($E17,'Charge Rate Movements - CA1'!$B:$VN,(N$12+3),FALSE),IF($D17='Land Use Categories'!$F$8,VLOOKUP($E17,'Charge Rate Movements - CA2'!$B:$XA,(N$12+3),FALSE),IF($D17='Land Use Categories'!$G$8,VLOOKUP($E17,'Charge Rate Movements - CA3'!$B:$XA,(N$12+3),FALSE),IF($D17='Land Use Categories'!$H$8,VLOOKUP($E17,'Charge Rate Movements - CA4'!$B:$XA,(N$12+3),FALSE),IF($D17='Land Use Categories'!$I$8,VLOOKUP($E17,'Charge Rate Movements - CA5'!$B:$VN,(N$12+3),FALSE))))))*(AnnualDevelopment!Q6-AnnualDevelopment!P6),0)","v":113823.6508481644},{"$f":"IFERROR(IF($D17='Land Use Categories'!$E$8,VLOOKUP($E17,'Charge Rate Movements - CA1'!$B:$VN,(O$12+3),FALSE),IF($D17='Land Use Categories'!$F$8,VLOOKUP($E17,'Charge Rate Movements - CA2'!$B:$XA,(O$12+3),FALSE),IF($D17='Land Use Categories'!$G$8,VLOOKUP($E17,'Charge Rate Movements - CA3'!$B:$XA,(O$12+3),FALSE),IF($D17='Land Use Categories'!$H$8,VLOOKUP($E17,'Charge Rate Movements - CA4'!$B:$XA,(O$12+3),FALSE),IF($D17='Land Use Categories'!$I$8,VLOOKUP($E17,'Charge Rate Movements - CA5'!$B:$VN,(O$12+3),FALSE))))))*(AnnualDevelopment!R6-AnnualDevelopment!Q6),0)","v":116521.2713732659},{"$f":"IFERROR(IF($D17='Land Use Categories'!$E$8,VLOOKUP($E17,'Charge Rate Movements - CA1'!$B:$VN,(P$12+3),FALSE),IF($D17='Land Use Categories'!$F$8,VLOOKUP($E17,'Charge Rate Movements - CA2'!$B:$XA,(P$12+3),FALSE),IF($D17='Land Use Categories'!$G$8,VLOOKUP($E17,'Charge Rate Movements - CA3'!$B:$XA,(P$12+3),FALSE),IF($D17='Land Use Categories'!$H$8,VLOOKUP($E17,'Charge Rate Movements - CA4'!$B:$XA,(P$12+3),FALSE),IF($D17='Land Use Categories'!$I$8,VLOOKUP($E17,'Charge Rate Movements - CA5'!$B:$VN,(P$12+3),FALSE))))))*(AnnualDevelopment!S6-AnnualDevelopment!R6),0)","v":119282.82550481231},{"$f":"IFERROR(IF($D17='Land Use Categories'!$E$8,VLOOKUP($E17,'Charge Rate Movements - CA1'!$B:$VN,(Q$12+3),FALSE),IF($D17='Land Use Categories'!$F$8,VLOOKUP($E17,'Charge Rate Movements - CA2'!$B:$XA,(Q$12+3),FALSE),IF($D17='Land Use Categories'!$G$8,VLOOKUP($E17,'Charge Rate Movements - CA3'!$B:$XA,(Q$12+3),FALSE),IF($D17='Land Use Categories'!$H$8,VLOOKUP($E17,'Charge Rate Movements - CA4'!$B:$XA,(Q$12+3),FALSE),IF($D17='Land Use Categories'!$I$8,VLOOKUP($E17,'Charge Rate Movements - CA5'!$B:$VN,(Q$12+3),FALSE))))))*(AnnualDevelopment!T6-AnnualDevelopment!S6),0)","v":122109.82846927636},{"$f":"IFERROR(IF($D17='Land Use Categories'!$E$8,VLOOKUP($E17,'Charge Rate Movements - CA1'!$B:$VN,(R$12+3),FALSE),IF($D17='Land Use Categories'!$F$8,VLOOKUP($E17,'Charge Rate Movements - CA2'!$B:$XA,(R$12+3),FALSE),IF($D17='Land Use Categories'!$G$8,VLOOKUP($E17,'Charge Rate Movements - CA3'!$B:$XA,(R$12+3),FALSE),IF($D17='Land Use Categories'!$H$8,VLOOKUP($E17,'Charge Rate Movements - CA4'!$B:$XA,(R$12+3),FALSE),IF($D17='Land Use Categories'!$I$8,VLOOKUP($E17,'Charge Rate Movements - CA5'!$B:$VN,(R$12+3),FALSE))))))*(AnnualDevelopment!U6-AnnualDevelopment!T6),0)","v":125003.83140399822}]
[null,{"$f":"AnnualDevelopment!A7","v":1},{"$f":"AnnualDevelopment!A7","v":1},{"$f":"AnnualDevelopment!C7","v":"Redland City"},{"$f":"AnnualDevelopment!I7","v":"Community"},{"$f":"IFERROR(IF($D18='Land Use Categories'!E$8,VLOOKUP(E18,'Land Use Categories'!B:I,4,FALSE),IF($D18='Land Use Categories'!F$8,VLOOKUP(E18,'Land Use Categories'!B:I,5,FALSE),IF($D18='Land Use Categories'!G$8,VLOOKUP(E18,'Land Use Categories'!B:I,6,FALSE),IF($D18='Land Use Categories'!H$8,VLOOKUP(E18,'Land Use Categories'!B:I,7,FALSE),IF($D18='Land Use Categories'!I$8,VLOOKUP(E18,'Land Use Categories'!B:I,8,FALSE),\"Check Charge Area\"))))),0)","v":70},3637290.4509432237,{"$f":"IFERROR(IF($D18='Land Use Categories'!$E$8,VLOOKUP($E18,'Charge Rate Movements - CA1'!$B:$VN,(H$12+3),FALSE),IF($D18='Land Use Categories'!$F$8,VLOOKUP($E18,'Charge Rate Movements - CA2'!$B:$XA,(H$12+3),FALSE),IF($D18='Land Use Categories'!$G$8,VLOOKUP($E18,'Charge Rate Movements - CA3'!$B:$XA,(H$12+3),FALSE),IF($D18='Land Use Categories'!$H$8,VLOOKUP($E18,'Charge Rate Movements - CA4'!$B:$XA,(H$12+3),FALSE),IF($D18='Land Use Categories'!$I$8,VLOOKUP($E18,'Charge Rate Movements - CA5'!$B:$VN,(H$12+3),FALSE))))))*(AnnualDevelopment!K7-AnnualDevelopment!J7),0)","v":247968.00000000163},{"$f":"IFERROR(IF($D18='Land Use Categories'!$E$8,VLOOKUP($E18,'Charge Rate Movements - CA1'!$B:$VN,(I$12+3),FALSE),IF($D18='Land Use Categories'!$F$8,VLOOKUP($E18,'Charge Rate Movements - CA2'!$B:$XA,(I$12+3),FALSE),IF($D18='Land Use Categories'!$G$8,VLOOKUP($E18,'Charge Rate Movements - CA3'!$B:$XA,(I$12+3),FALSE),IF($D18='Land Use Categories'!$H$8,VLOOKUP($E18,'Charge Rate Movements - CA4'!$B:$XA,(I$12+3),FALSE),IF($D18='Land Use Categories'!$I$8,VLOOKUP($E18,'Charge Rate Movements - CA5'!$B:$VN,(I$12+3),FALSE))))))*(AnnualDevelopment!L7-AnnualDevelopment!K7),0)","v":253844.8416000017},{"$f":"IFERROR(IF($D18='Land Use Categories'!$E$8,VLOOKUP($E18,'Charge Rate Movements - CA1'!$B:$VN,(J$12+3),FALSE),IF($D18='Land Use Categories'!$F$8,VLOOKUP($E18,'Charge Rate Movements - CA2'!$B:$XA,(J$12+3),FALSE),IF($D18='Land Use Categories'!$G$8,VLOOKUP($E18,'Charge Rate Movements - CA3'!$B:$XA,(J$12+3),FALSE),IF($D18='Land Use Categories'!$H$8,VLOOKUP($E18,'Charge Rate Movements - CA4'!$B:$XA,(J$12+3),FALSE),IF($D18='Land Use Categories'!$I$8,VLOOKUP($E18,'Charge Rate Movements - CA5'!$B:$VN,(J$12+3),FALSE))))))*(AnnualDevelopment!M7-AnnualDevelopment!L7),0)","v":259860.96434591323},{"$f":"IFERROR(IF($D18='Land Use Categories'!$E$8,VLOOKUP($E18,'Charge Rate Movements - CA1'!$B:$VN,(K$12+3),FALSE),IF($D18='Land Use Categories'!$F$8,VLOOKUP($E18,'Charge Rate Movements - CA2'!$B:$XA,(K$12+3),FALSE),IF($D18='Land Use Categories'!$G$8,VLOOKUP($E18,'Charge Rate Movements - CA3'!$B:$XA,(K$12+3),FALSE),IF($D18='Land Use Categories'!$H$8,VLOOKUP($E18,'Charge Rate Movements - CA4'!$B:$XA,(K$12+3),FALSE),IF($D18='Land Use Categories'!$I$8,VLOOKUP($E18,'Charge Rate Movements - CA5'!$B:$VN,(K$12+3),FALSE))))))*(AnnualDevelopment!N7-AnnualDevelopment!M7),0)","v":266019.66920092015},{"$f":"IFERROR(IF($D18='Land Use Categories'!$E$8,VLOOKUP($E18,'Charge Rate Movements - CA1'!$B:$VN,(L$12+3),FALSE),IF($D18='Land Use Categories'!$F$8,VLOOKUP($E18,'Charge Rate Movements - CA2'!$B:$XA,(L$12+3),FALSE),IF($D18='Land Use Categories'!$G$8,VLOOKUP($E18,'Charge Rate Movements - CA3'!$B:$XA,(L$12+3),FALSE),IF($D18='Land Use Categories'!$H$8,VLOOKUP($E18,'Charge Rate Movements - CA4'!$B:$XA,(L$12+3),FALSE),IF($D18='Land Use Categories'!$I$8,VLOOKUP($E18,'Charge Rate Movements - CA5'!$B:$VN,(L$12+3),FALSE))))))*(AnnualDevelopment!O7-AnnualDevelopment!N7),0)","v":272324.33536098193},{"$f":"IFERROR(IF($D18='Land Use Categories'!$E$8,VLOOKUP($E18,'Charge Rate Movements - CA1'!$B:$VN,(M$12+3),FALSE),IF($D18='Land Use Categories'!$F$8,VLOOKUP($E18,'Charge Rate Movements - CA2'!$B:$XA,(M$12+3),FALSE),IF($D18='Land Use Categories'!$G$8,VLOOKUP($E18,'Charge Rate Movements - CA3'!$B:$XA,(M$12+3),FALSE),IF($D18='Land Use Categories'!$H$8,VLOOKUP($E18,'Charge Rate Movements - CA4'!$B:$XA,(M$12+3),FALSE),IF($D18='Land Use Categories'!$I$8,VLOOKUP($E18,'Charge Rate Movements - CA5'!$B:$VN,(M$12+3),FALSE))))))*(AnnualDevelopment!P7-AnnualDevelopment!O7),0)","v":644816.75682943361},{"$f":"IFERROR(IF($D18='Land Use Categories'!$E$8,VLOOKUP($E18,'Charge Rate Movements - CA1'!$B:$VN,(N$12+3),FALSE),IF($D18='Land Use Categories'!$F$8,VLOOKUP($E18,'Charge Rate Movements - CA2'!$B:$XA,(N$12+3),FALSE),IF($D18='Land Use Categories'!$G$8,VLOOKUP($E18,'Charge Rate Movements - CA3'!$B:$XA,(N$12+3),FALSE),IF($D18='Land Use Categories'!$H$8,VLOOKUP($E18,'Charge Rate Movements - CA4'!$B:$XA,(N$12+3),FALSE),IF($D18='Land Use Categories'!$I$8,VLOOKUP($E18,'Charge Rate Movements - CA5'!$B:$VN,(N$12+3),FALSE))))))*(AnnualDevelopment!Q7-AnnualDevelopment!P7),0)","v":660098.91396629135},{"$f":"IFERROR(IF($D18='Land Use Categories'!$E$8,VLOOKUP($E18,'Charge Rate Movements - CA1'!$B:$VN,(O$12+3),FALSE),IF($D18='Land Use Categories'!$F$8,VLOOKUP($E18,'Charge Rate Movements - CA2'!$B:$XA,(O$12+3),FALSE),IF($D18='Land Use Categories'!$G$8,VLOOKUP($E18,'Charge Rate Movements - CA3'!$B:$XA,(O$12+3),FALSE),IF($D18='Land Use Categories'!$H$8,VLOOKUP($E18,'Charge Rate Movements - CA4'!$B:$XA,(O$12+3),FALSE),IF($D18='Land Use Categories'!$I$8,VLOOKUP($E18,'Charge Rate Movements - CA5'!$B:$VN,(O$12+3),FALSE))))))*(AnnualDevelopment!R7-AnnualDevelopment!Q7),0)","v":675743.25822730211},{"$f":"IFERROR(IF($D18='Land Use Categories'!$E$8,VLOOKUP($E18,'Charge Rate Movements - CA1'!$B:$VN,(P$12+3),FALSE),IF($D18='Land Use Categories'!$F$8,VLOOKUP($E18,'Charge Rate Movements - CA2'!$B:$XA,(P$12+3),FALSE),IF($D18='Land Use Categories'!$G$8,VLOOKUP($E18,'Charge Rate Movements - CA3'!$B:$XA,(P$12+3),FALSE),IF($D18='Land Use Categories'!$H$8,VLOOKUP($E18,'Charge Rate Movements - CA4'!$B:$XA,(P$12+3),FALSE),IF($D18='Land Use Categories'!$I$8,VLOOKUP($E18,'Charge Rate Movements - CA5'!$B:$VN,(P$12+3),FALSE))))))*(AnnualDevelopment!S7-AnnualDevelopment!R7),0)","v":691758.37344727933},{"$f":"IFERROR(IF($D18='Land Use Categories'!$E$8,VLOOKUP($E18,'Charge Rate Movements - CA1'!$B:$VN,(Q$12+3),FALSE),IF($D18='Land Use Categories'!$F$8,VLOOKUP($E18,'Charge Rate Movements - CA2'!$B:$XA,(Q$12+3),FALSE),IF($D18='Land Use Categories'!$G$8,VLOOKUP($E18,'Charge Rate Movements - CA3'!$B:$XA,(Q$12+3),FALSE),IF($D18='Land Use Categories'!$H$8,VLOOKUP($E18,'Charge Rate Movements - CA4'!$B:$XA,(Q$12+3),FALSE),IF($D18='Land Use Categories'!$I$8,VLOOKUP($E18,'Charge Rate Movements - CA5'!$B:$VN,(Q$12+3),FALSE))))))*(AnnualDevelopment!T7-AnnualDevelopment!S7),0)","v":708153.0468979798},{"$f":"IFERROR(IF($D18='Land Use Categories'!$E$8,VLOOKUP($E18,'Charge Rate Movements - CA1'!$B:$VN,(R$12+3),FALSE),IF($D18='Land Use Categories'!$F$8,VLOOKUP($E18,'Charge Rate Movements - CA2'!$B:$XA,(R$12+3),FALSE),IF($D18='Land Use Categories'!$G$8,VLOOKUP($E18,'Charge Rate Movements - CA3'!$B:$XA,(R$12+3),FALSE),IF($D18='Land Use Categories'!$H$8,VLOOKUP($E18,'Charge Rate Movements - CA4'!$B:$XA,(R$12+3),FALSE),IF($D18='Land Use Categories'!$I$8,VLOOKUP($E18,'Charge Rate Movements - CA5'!$B:$VN,(R$12+3),FALSE))))))*(AnnualDevelopment!U7-AnnualDevelopment!T7),0)","v":969519.09925936174}]
[null,{"$f":"AnnualDevelopment!A8","v":1},{"$f":"AnnualDevelopment!A8","v":1},{"$f":"AnnualDevelopment!C8","v":"Redland City"},{"$f":"AnnualDevelopment!I8","v":"NonResImp"},{"$f":"IFERROR(IF($D19='Land Use Categories'!E$8,VLOOKUP(E19,'Land Use Categories'!B:I,4,FALSE),IF($D19='Land Use Categories'!F$8,VLOOKUP(E19,'Land Use Categories'!B:I,5,FALSE),IF($D19='Land Use Categories'!G$8,VLOOKUP(E19,'Land Use Categories'!B:I,6,FALSE),IF($D19='Land Use Categories'!H$8,VLOOKUP(E19,'Land Use Categories'!B:I,7,FALSE),IF($D19='Land Use Categories'!I$8,VLOOKUP(E19,'Land Use Categories'!B:I,8,FALSE),\"Check Charge Area\"))))),0)","v":10},3686826.0956089385,{"$f":"IFERROR(IF($D19='Land Use Categories'!$E$8,VLOOKUP($E19,'Charge Rate Movements - CA1'!$B:$VN,(H$12+3),FALSE),IF($D19='Land Use Categories'!$F$8,VLOOKUP($E19,'Charge Rate Movements - CA2'!$B:$XA,(H$12+3),FALSE),IF($D19='Land Use Categories'!$G$8,VLOOKUP($E19,'Charge Rate Movements - CA3'!$B:$XA,(H$12+3),FALSE),IF($D19='Land Use Categories'!$H$8,VLOOKUP($E19,'Charge Rate Movements - CA4'!$B:$XA,(H$12+3),FALSE),IF($D19='Land Use Categories'!$I$8,VLOOKUP($E19,'Charge Rate Movements - CA5'!$B:$VN,(H$12+3),FALSE))))))*(AnnualDevelopment!K8-AnnualDevelopment!J8),0)","v":377640},{"$f":"IFERROR(IF($D19='Land Use Categories'!$E$8,VLOOKUP($E19,'Charge Rate Movements - CA1'!$B:$VN,(I$12+3),FALSE),IF($D19='Land Use Categories'!$F$8,VLOOKUP($E19,'Charge Rate Movements - CA2'!$B:$XA,(I$12+3),FALSE),IF($D19='Land Use Categories'!$G$8,VLOOKUP($E19,'Charge Rate Movements - CA3'!$B:$XA,(I$12+3),FALSE),IF($D19='Land Use Categories'!$H$8,VLOOKUP($E19,'Charge Rate Movements - CA4'!$B:$XA,(I$12+3),FALSE),IF($D19='Land Use Categories'!$I$8,VLOOKUP($E19,'Charge Rate Movements - CA5'!$B:$VN,(I$12+3),FALSE))))))*(AnnualDevelopment!L8-AnnualDevelopment!K8),0)","v":386590.06800000003},{"$f":"IFERROR(IF($D19='Land Use Categories'!$E$8,VLOOKUP($E19,'Charge Rate Movements - CA1'!$B:$VN,(J$12+3),FALSE),IF($D19='Land Use Categories'!$F$8,VLOOKUP($E19,'Charge Rate Movements - CA2'!$B:$XA,(J$12+3),FALSE),IF($D19='Land Use Categories'!$G$8,VLOOKUP($E19,'Charge Rate Movements - CA3'!$B:$XA,(J$12+3),FALSE),IF($D19='Land Use Categories'!$H$8,VLOOKUP($E19,'Charge Rate Movements - CA4'!$B:$XA,(J$12+3),FALSE),IF($D19='Land Use Categories'!$I$8,VLOOKUP($E19,'Charge Rate Movements - CA5'!$B:$VN,(J$12+3),FALSE))))))*(AnnualDevelopment!M8-AnnualDevelopment!L8),0)","v":395752.25261159998},{"$f":"IFERROR(IF($D19='Land Use Categories'!$E$8,VLOOKUP($E19,'Charge Rate Movements - CA1'!$B:$VN,(K$12+3),FALSE),IF($D19='Land Use Categories'!$F$8,VLOOKUP($E19,'Charge Rate Movements - CA2'!$B:$XA,(K$12+3),FALSE),IF($D19='Land Use Categories'!$G$8,VLOOKUP($E19,'Charge Rate Movements - CA3'!$B:$XA,(K$12+3),FALSE),IF($D19='Land Use Categories'!$H$8,VLOOKUP($E19,'Charge Rate Movements - CA4'!$B:$XA,(K$12+3),FALSE),IF($D19='Land Use Categories'!$I$8,VLOOKUP($E19,'Charge Rate Movements - CA5'!$B:$VN,(K$12+3),FALSE))))))*(AnnualDevelopment!N8-AnnualDevelopment!M8),0)","v":405131.58099849499},{"$f":"IFERROR(IF($D19='Land Use Categories'!$E$8,VLOOKUP($E19,'Charge Rate Movements - CA1'!$B:$VN,(L$12+3),FALSE),IF($D19='Land Use Categories'!$F$8,VLOOKUP($E19,'Charge Rate Movements - CA2'!$B:$XA,(L$12+3),FALSE),IF($D19='Land Use Categories'!$G$8,VLOOKUP($E19,'Charge Rate Movements - CA3'!$B:$XA,(L$12+3),FALSE),IF($D19='Land Use Categories'!$H$8,VLOOKUP($E19,'Charge Rate Movements - CA4'!$B:$XA,(L$12+3),FALSE),IF($D19='Land Use Categories'!$I$8,VLOOKUP($E19,'Charge Rate Movements - CA5'!$B:$VN,(L$12+3),FALSE))))))*(AnnualDevelopment!O8-AnnualDevelopment!N8),0)","v":414733.19946815935},{"$f":"IFERROR(IF($D19='Land Use Categories'!$E$8,VLOOKUP($E19,'Charge Rate Movements - CA1'!$B:$VN,(M$12+3),FALSE),IF($D19='Land Use Categories'!$F$8,VLOOKUP($E19,'Charge Rate Movements - CA2'!$B:$XA,(M$12+3),FALSE),IF($D19='Land Use Categories'!$G$8,VLOOKUP($E19,'Charge Rate Movements - CA3'!$B:$XA,(M$12+3),FALSE),IF($D19='Land Use Categories'!$H$8,VLOOKUP($E19,'Charge Rate Movements - CA4'!$B:$XA,(M$12+3),FALSE),IF($D19='Land Use Categories'!$I$8,VLOOKUP($E19,'Charge Rate Movements - CA5'!$B:$VN,(M$12+3),FALSE))))))*(AnnualDevelopment!P8-AnnualDevelopment!O8),0)","v":537919.8224879544},{"$f":"IFERROR(IF($D19='Land Use Categories'!$E$8,VLOOKUP($E19,'Charge Rate Movements - CA1'!$B:$VN,(N$12+3),FALSE),IF($D19='Land Use Categories'!$F$8,VLOOKUP($E19,'Charge Rate Movements - CA2'!$B:$XA,(N$12+3),FALSE),IF($D19='Land Use Categories'!$G$8,VLOOKUP($E19,'Charge Rate Movements - CA3'!$B:$XA,(N$12+3),FALSE),IF($D19='Land Use Categories'!$H$8,VLOOKUP($E19,'Charge Rate Movements - CA4'!$B:$XA,(N$12+3),FALSE),IF($D19='Land Use Categories'!$I$8,VLOOKUP($E19,'Charge Rate Movements - CA5'!$B:$VN,(N$12+3),FALSE))))))*(AnnualDevelopment!Q8-AnnualDevelopment!P8),0)","v":550668.5222809189},{"$f":"IFERROR(IF($D19='Land Use Categories'!$E$8,VLOOKUP($E19,'Charge Rate Movements - CA1'!$B:$VN,(O$12+3),FALSE),IF($D19='Land Use Categories'!$F$8,VLOOKUP($E19,'Charge Rate Movements - CA2'!$B:$XA,(O$12+3),FALSE),IF($D19='Land Use Categories'!$G$8,VLOOKUP($E19,'Charge Rate Movements - CA3'!$B:$XA,(O$12+3),FALSE),IF($D19='Land Use Categories'!$H$8,VLOOKUP($E19,'Charge Rate Movements - CA4'!$B:$XA,(O$12+3),FALSE),IF($D19='Land Use Categories'!$I$8,VLOOKUP($E19,'Charge Rate Movements - CA5'!$B:$VN,(O$12+3),FALSE))))))*(AnnualDevelopment!R8-AnnualDevelopment!Q8),0)","v":563719.36625898769},{"$f":"IFERROR(IF($D19='Land Use Categories'!$E$8,VLOOKUP($E19,'Charge Rate Movements - CA1'!$B:$VN,(P$12+3),FALSE),IF($D19='Land Use Categories'!$F$8,VLOOKUP($E19,'Charge Rate Movements - CA2'!$B:$XA,(P$12+3),FALSE),IF($D19='Land Use Categories'!$G$8,VLOOKUP($E19,'Charge Rate Movements - CA3'!$B:$XA,(P$12+3),FALSE),IF($D19='Land Use Categories'!$H$8,VLOOKUP($E19,'Charge Rate Movements - CA4'!$B:$XA,(P$12+3),FALSE),IF($D19='Land Use Categories'!$I$8,VLOOKUP($E19,'Charge Rate Movements - CA5'!$B:$VN,(P$12+3),FALSE))))))*(AnnualDevelopment!S8-AnnualDevelopment!R8),0)","v":577079.51523931453},{"$f":"IFERROR(IF($D19='Land Use Categories'!$E$8,VLOOKUP($E19,'Charge Rate Movements - CA1'!$B:$VN,(Q$12+3),FALSE),IF($D19='Land Use Categories'!$F$8,VLOOKUP($E19,'Charge Rate Movements - CA2'!$B:$XA,(Q$12+3),FALSE),IF($D19='Land Use Categories'!$G$8,VLOOKUP($E19,'Charge Rate Movements - CA3'!$B:$XA,(Q$12+3),FALSE),IF($D19='Land Use Categories'!$H$8,VLOOKUP($E19,'Charge Rate Movements - CA4'!$B:$XA,(Q$12+3),FALSE),IF($D19='Land Use Categories'!$I$8,VLOOKUP($E19,'Charge Rate Movements - CA5'!$B:$VN,(Q$12+3),FALSE))))))*(AnnualDevelopment!T8-AnnualDevelopment!S8),0)","v":590756.29975048639},{"$f":"IFERROR(IF($D19='Land Use Categories'!$E$8,VLOOKUP($E19,'Charge Rate Movements - CA1'!$B:$VN,(R$12+3),FALSE),IF($D19='Land Use Categories'!$F$8,VLOOKUP($E19,'Charge Rate Movements - CA2'!$B:$XA,(R$12+3),FALSE),IF($D19='Land Use Categories'!$G$8,VLOOKUP($E19,'Charge Rate Movements - CA3'!$B:$XA,(R$12+3),FALSE),IF($D19='Land Use Categories'!$H$8,VLOOKUP($E19,'Charge Rate Movements - CA4'!$B:$XA,(R$12+3),FALSE),IF($D19='Land Use Categories'!$I$8,VLOOKUP($E19,'Charge Rate Movements - CA5'!$B:$VN,(R$12+3),FALSE))))))*(AnnualDevelopment!U8-AnnualDevelopment!T8),0)","v":627139.03999299905}]
[null,{"$f":"AnnualDevelopment!A9","v":0},{"$f":"AnnualDevelopment!A9","v":0},{"$f":"AnnualDevelopment!C9","v":"Redland City"},{"$f":"AnnualDevelopment!I9","v":""},{"$f":"IFERROR(IF($D20='Land Use Categories'!E$8,VLOOKUP(E20,'Land Use Categories'!B:I,4,FALSE),IF($D20='Land Use Categories'!F$8,VLOOKUP(E20,'Land Use Categories'!B:I,5,FALSE),IF($D20='Land Use Categories'!G$8,VLOOKUP(E20,'Land Use Categories'!B:I,6,FALSE),IF($D20='Land Use Categories'!H$8,VLOOKUP(E20,'Land Use Categories'!B:I,7,FALSE),IF($D20='Land Use Categories'!I$8,VLOOKUP(E20,'Land Use Categories'!B:I,8,FALSE),\"Check Charge Area\"))))),0)","v":0},0,{"$f":"IFERROR(IF($D20='Land Use Categories'!$E$8,VLOOKUP($E20,'Charge Rate Movements - CA1'!$B:$VN,(H$12+3),FALSE),IF($D20='Land Use Categories'!$F$8,VLOOKUP($E20,'Charge Rate Movements - CA2'!$B:$XA,(H$12+3),FALSE),IF($D20='Land Use Categories'!$G$8,VLOOKUP($E20,'Charge Rate Movements - CA3'!$B:$XA,(H$12+3),FALSE),IF($D20='Land Use Categories'!$H$8,VLOOKUP($E20,'Charge Rate Movements - CA4'!$B:$XA,(H$12+3),FALSE),IF($D20='Land Use Categories'!$I$8,VLOOKUP($E20,'Charge Rate Movements - CA5'!$B:$VN,(H$12+3),FALSE))))))*(AnnualDevelopment!K9-AnnualDevelopment!J9),0)","v":0},{"$f":"IFERROR(IF($D20='Land Use Categories'!$E$8,VLOOKUP($E20,'Charge Rate Movements - CA1'!$B:$VN,(I$12+3),FALSE),IF($D20='Land Use Categories'!$F$8,VLOOKUP($E20,'Charge Rate Movements - CA2'!$B:$XA,(I$12+3),FALSE),IF($D20='Land Use Categories'!$G$8,VLOOKUP($E20,'Charge Rate Movements - CA3'!$B:$XA,(I$12+3),FALSE),IF($D20='Land Use Categories'!$H$8,VLOOKUP($E20,'Charge Rate Movements - CA4'!$B:$XA,(I$12+3),FALSE),IF($D20='Land Use Categories'!$I$8,VLOOKUP($E20,'Charge Rate Movements - CA5'!$B:$VN,(I$12+3),FALSE))))))*(AnnualDevelopment!L9-AnnualDevelopment!K9),0)","v":0},{"$f":"IFERROR(IF($D20='Land Use Categories'!$E$8,VLOOKUP($E20,'Charge Rate Movements - CA1'!$B:$VN,(J$12+3),FALSE),IF($D20='Land Use Categories'!$F$8,VLOOKUP($E20,'Charge Rate Movements - CA2'!$B:$XA,(J$12+3),FALSE),IF($D20='Land Use Categories'!$G$8,VLOOKUP($E20,'Charge Rate Movements - CA3'!$B:$XA,(J$12+3),FALSE),IF($D20='Land Use Categories'!$H$8,VLOOKUP($E20,'Charge Rate Movements - CA4'!$B:$XA,(J$12+3),FALSE),IF($D20='Land Use Categories'!$I$8,VLOOKUP($E20,'Charge Rate Movements - CA5'!$B:$VN,(J$12+3),FALSE))))))*(AnnualDevelopment!M9-AnnualDevelopment!L9),0)","v":0},{"$f":"IFERROR(IF($D20='Land Use Categories'!$E$8,VLOOKUP($E20,'Charge Rate Movements - CA1'!$B:$VN,(K$12+3),FALSE),IF($D20='Land Use Categories'!$F$8,VLOOKUP($E20,'Charge Rate Movements - CA2'!$B:$XA,(K$12+3),FALSE),IF($D20='Land Use Categories'!$G$8,VLOOKUP($E20,'Charge Rate Movements - CA3'!$B:$XA,(K$12+3),FALSE),IF($D20='Land Use Categories'!$H$8,VLOOKUP($E20,'Charge Rate Movements - CA4'!$B:$XA,(K$12+3),FALSE),IF($D20='Land Use Categories'!$I$8,VLOOKUP($E20,'Charge Rate Movements - CA5'!$B:$VN,(K$12+3),FALSE))))))*(AnnualDevelopment!N9-AnnualDevelopment!M9),0)","v":0},{"$f":"IFERROR(IF($D20='Land Use Categories'!$E$8,VLOOKUP($E20,'Charge Rate Movements - CA1'!$B:$VN,(L$12+3),FALSE),IF($D20='Land Use Categories'!$F$8,VLOOKUP($E20,'Charge Rate Movements - CA2'!$B:$XA,(L$12+3),FALSE),IF($D20='Land Use Categories'!$G$8,VLOOKUP($E20,'Charge Rate Movements - CA3'!$B:$XA,(L$12+3),FALSE),IF($D20='Land Use Categories'!$H$8,VLOOKUP($E20,'Charge Rate Movements - CA4'!$B:$XA,(L$12+3),FALSE),IF($D20='Land Use Categories'!$I$8,VLOOKUP($E20,'Charge Rate Movements - CA5'!$B:$VN,(L$12+3),FALSE))))))*(AnnualDevelopment!O9-AnnualDevelopment!N9),0)","v":0},{"$f":"IFERROR(IF($D20='Land Use Categories'!$E$8,VLOOKUP($E20,'Charge Rate Movements - CA1'!$B:$VN,(M$12+3),FALSE),IF($D20='Land Use Categories'!$F$8,VLOOKUP($E20,'Charge Rate Movements - CA2'!$B:$XA,(M$12+3),FALSE),IF($D20='Land Use Categories'!$G$8,VLOOKUP($E20,'Charge Rate Movements - CA3'!$B:$XA,(M$12+3),FALSE),IF($D20='Land Use Categories'!$H$8,VLOOKUP($E20,'Charge Rate Movements - CA4'!$B:$XA,(M$12+3),FALSE),IF($D20='Land Use Categories'!$I$8,VLOOKUP($E20,'Charge Rate Movements - CA5'!$B:$VN,(M$12+3),FALSE))))))*(AnnualDevelopment!P9-AnnualDevelopment!O9),0)","v":0},{"$f":"IFERROR(IF($D20='Land Use Categories'!$E$8,VLOOKUP($E20,'Charge Rate Movements - CA1'!$B:$VN,(N$12+3),FALSE),IF($D20='Land Use Categories'!$F$8,VLOOKUP($E20,'Charge Rate Movements - CA2'!$B:$XA,(N$12+3),FALSE),IF($D20='Land Use Categories'!$G$8,VLOOKUP($E20,'Charge Rate Movements - CA3'!$B:$XA,(N$12+3),FALSE),IF($D20='Land Use Categories'!$H$8,VLOOKUP($E20,'Charge Rate Movements - CA4'!$B:$XA,(N$12+3),FALSE),IF($D20='Land Use Categories'!$I$8,VLOOKUP($E20,'Charge Rate Movements - CA5'!$B:$VN,(N$12+3),FALSE))))))*(AnnualDevelopment!Q9-AnnualDevelopment!P9),0)","v":0},{"$f":"IFERROR(IF($D20='Land Use Categories'!$E$8,VLOOKUP($E20,'Charge Rate Movements - CA1'!$B:$VN,(O$12+3),FALSE),IF($D20='Land Use Categories'!$F$8,VLOOKUP($E20,'Charge Rate Movements - CA2'!$B:$XA,(O$12+3),FALSE),IF($D20='Land Use Categories'!$G$8,VLOOKUP($E20,'Charge Rate Movements - CA3'!$B:$XA,(O$12+3),FALSE),IF($D20='Land Use Categories'!$H$8,VLOOKUP($E20,'Charge Rate Movements - CA4'!$B:$XA,(O$12+3),FALSE),IF($D20='Land Use Categories'!$I$8,VLOOKUP($E20,'Charge Rate Movements - CA5'!$B:$VN,(O$12+3),FALSE))))))*(AnnualDevelopment!R9-AnnualDevelopment!Q9),0)","v":0},{"$f":"IFERROR(IF($D20='Land Use Categories'!$E$8,VLOOKUP($E20,'Charge Rate Movements - CA1'!$B:$VN,(P$12+3),FALSE),IF($D20='Land Use Categories'!$F$8,VLOOKUP($E20,'Charge Rate Movements - CA2'!$B:$XA,(P$12+3),FALSE),IF($D20='Land Use Categories'!$G$8,VLOOKUP($E20,'Charge Rate Movements - CA3'!$B:$XA,(P$12+3),FALSE),IF($D20='Land Use Categories'!$H$8,VLOOKUP($E20,'Charge Rate Movements - CA4'!$B:$XA,(P$12+3),FALSE),IF($D20='Land Use Categories'!$I$8,VLOOKUP($E20,'Charge Rate Movements - CA5'!$B:$VN,(P$12+3),FALSE))))))*(AnnualDevelopment!S9-AnnualDevelopment!R9),0)","v":0},{"$f":"IFERROR(IF($D20='Land Use Categories'!$E$8,VLOOKUP($E20,'Charge Rate Movements - CA1'!$B:$VN,(Q$12+3),FALSE),IF($D20='Land Use Categories'!$F$8,VLOOKUP($E20,'Charge Rate Movements - CA2'!$B:$XA,(Q$12+3),FALSE),IF($D20='Land Use Categories'!$G$8,VLOOKUP($E20,'Charge Rate Movements - CA3'!$B:$XA,(Q$12+3),FALSE),IF($D20='Land Use Categories'!$H$8,VLOOKUP($E20,'Charge Rate Movements - CA4'!$B:$XA,(Q$12+3),FALSE),IF($D20='Land Use Categories'!$I$8,VLOOKUP($E20,'Charge Rate Movements - CA5'!$B:$VN,(Q$12+3),FALSE))))))*(AnnualDevelopment!T9-AnnualDevelopment!S9),0)","v":0},{"$f":"IFERROR(IF($D20='Land Use Categories'!$E$8,VLOOKUP($E20,'Charge Rate Movements - CA1'!$B:$VN,(R$12+3),FALSE),IF($D20='Land Use Categories'!$F$8,VLOOKUP($E20,'Charge Rate Movements - CA2'!$B:$XA,(R$12+3),FALSE),IF($D20='Land Use Categories'!$G$8,VLOOKUP($E20,'Charge Rate Movements - CA3'!$B:$XA,(R$12+3),FALSE),IF($D20='Land Use Categories'!$H$8,VLOOKUP($E20,'Charge Rate Movements - CA4'!$B:$XA,(R$12+3),FALSE),IF($D20='Land Use Categories'!$I$8,VLOOKUP($E20,'Charge Rate Movements - CA5'!$B:$VN,(R$12+3),FALSE))))))*(AnnualDevelopment!U9-AnnualDevelopment!T9),0)","v":0}]
[null,{"$f":"AnnualDevelopment!A10","v":0},{"$f":"AnnualDevelopment!A10","v":0},{"$f":"AnnualDevelopment!C10","v":"Redland City"},{"$f":"AnnualDevelopment!I10","v":""},{"$f":"IFERROR(IF($D21='Land Use Categories'!E$8,VLOOKUP(E21,'Land Use Categories'!B:I,4,FALSE),IF($D21='Land Use Categories'!F$8,VLOOKUP(E21,'Land Use Categories'!B:I,5,FALSE),IF($D21='Land Use Categories'!G$8,VLOOKUP(E21,'Land Use Categories'!B:I,6,FALSE),IF($D21='Land Use Categories'!H$8,VLOOKUP(E21,'Land Use Categories'!B:I,7,FALSE),IF($D21='Land Use Categories'!I$8,VLOOKUP(E21,'Land Use Categories'!B:I,8,FALSE),\"Check Charge Area\"))))),0)","v":0},0,{"$f":"IFERROR(IF($D21='Land Use Categories'!$E$8,VLOOKUP($E21,'Charge Rate Movements - CA1'!$B:$VN,(H$12+3),FALSE),IF($D21='Land Use Categories'!$F$8,VLOOKUP($E21,'Charge Rate Movements - CA2'!$B:$XA,(H$12+3),FALSE),IF($D21='Land Use Categories'!$G$8,VLOOKUP($E21,'Charge Rate Movements - CA3'!$B:$XA,(H$12+3),FALSE),IF($D21='Land Use Categories'!$H$8,VLOOKUP($E21,'Charge Rate Movements - CA4'!$B:$XA,(H$12+3),FALSE),IF($D21='Land Use Categories'!$I$8,VLOOKUP($E21,'Charge Rate Movements - CA5'!$B:$VN,(H$12+3),FALSE))))))*(AnnualDevelopment!K10-AnnualDevelopment!J10),0)","v":0},{"$f":"IFERROR(IF($D21='Land Use Categories'!$E$8,VLOOKUP($E21,'Charge Rate Movements - CA1'!$B:$VN,(I$12+3),FALSE),IF($D21='Land Use Categories'!$F$8,VLOOKUP($E21,'Charge Rate Movements - CA2'!$B:$XA,(I$12+3),FALSE),IF($D21='Land Use Categories'!$G$8,VLOOKUP($E21,'Charge Rate Movements - CA3'!$B:$XA,(I$12+3),FALSE),IF($D21='Land Use Categories'!$H$8,VLOOKUP($E21,'Charge Rate Movements - CA4'!$B:$XA,(I$12+3),FALSE),IF($D21='Land Use Categories'!$I$8,VLOOKUP($E21,'Charge Rate Movements - CA5'!$B:$VN,(I$12+3),FALSE))))))*(AnnualDevelopment!L10-AnnualDevelopment!K10),0)","v":0},{"$f":"IFERROR(IF($D21='Land Use Categories'!$E$8,VLOOKUP($E21,'Charge Rate Movements - CA1'!$B:$VN,(J$12+3),FALSE),IF($D21='Land Use Categories'!$F$8,VLOOKUP($E21,'Charge Rate Movements - CA2'!$B:$XA,(J$12+3),FALSE),IF($D21='Land Use Categories'!$G$8,VLOOKUP($E21,'Charge Rate Movements - CA3'!$B:$XA,(J$12+3),FALSE),IF($D21='Land Use Categories'!$H$8,VLOOKUP($E21,'Charge Rate Movements - CA4'!$B:$XA,(J$12+3),FALSE),IF($D21='Land Use Categories'!$I$8,VLOOKUP($E21,'Charge Rate Movements - CA5'!$B:$VN,(J$12+3),FALSE))))))*(AnnualDevelopment!M10-AnnualDevelopment!L10),0)","v":0},{"$f":"IFERROR(IF($D21='Land Use Categories'!$E$8,VLOOKUP($E21,'Charge Rate Movements - CA1'!$B:$VN,(K$12+3),FALSE),IF($D21='Land Use Categories'!$F$8,VLOOKUP($E21,'Charge Rate Movements - CA2'!$B:$XA,(K$12+3),FALSE),IF($D21='Land Use Categories'!$G$8,VLOOKUP($E21,'Charge Rate Movements - CA3'!$B:$XA,(K$12+3),FALSE),IF($D21='Land Use Categories'!$H$8,VLOOKUP($E21,'Charge Rate Movements - CA4'!$B:$XA,(K$12+3),FALSE),IF($D21='Land Use Categories'!$I$8,VLOOKUP($E21,'Charge Rate Movements - CA5'!$B:$VN,(K$12+3),FALSE))))))*(AnnualDevelopment!N10-AnnualDevelopment!M10),0)","v":0},{"$f":"IFERROR(IF($D21='Land Use Categories'!$E$8,VLOOKUP($E21,'Charge Rate Movements - CA1'!$B:$VN,(L$12+3),FALSE),IF($D21='Land Use Categories'!$F$8,VLOOKUP($E21,'Charge Rate Movements - CA2'!$B:$XA,(L$12+3),FALSE),IF($D21='Land Use Categories'!$G$8,VLOOKUP($E21,'Charge Rate Movements - CA3'!$B:$XA,(L$12+3),FALSE),IF($D21='Land Use Categories'!$H$8,VLOOKUP($E21,'Charge Rate Movements - CA4'!$B:$XA,(L$12+3),FALSE),IF($D21='Land Use Categories'!$I$8,VLOOKUP($E21,'Charge Rate Movements - CA5'!$B:$VN,(L$12+3),FALSE))))))*(AnnualDevelopment!O10-AnnualDevelopment!N10),0)","v":0},{"$f":"IFERROR(IF($D21='Land Use Categories'!$E$8,VLOOKUP($E21,'Charge Rate Movements - CA1'!$B:$VN,(M$12+3),FALSE),IF($D21='Land Use Categories'!$F$8,VLOOKUP($E21,'Charge Rate Movements - CA2'!$B:$XA,(M$12+3),FALSE),IF($D21='Land Use Categories'!$G$8,VLOOKUP($E21,'Charge Rate Movements - CA3'!$B:$XA,(M$12+3),FALSE),IF($D21='Land Use Categories'!$H$8,VLOOKUP($E21,'Charge Rate Movements - CA4'!$B:$XA,(M$12+3),FALSE),IF($D21='Land Use Categories'!$I$8,VLOOKUP($E21,'Charge Rate Movements - CA5'!$B:$VN,(M$12+3),FALSE))))))*(AnnualDevelopment!P10-AnnualDevelopment!O10),0)","v":0},{"$f":"IFERROR(IF($D21='Land Use Categories'!$E$8,VLOOKUP($E21,'Charge Rate Movements - CA1'!$B:$VN,(N$12+3),FALSE),IF($D21='Land Use Categories'!$F$8,VLOOKUP($E21,'Charge Rate Movements - CA2'!$B:$XA,(N$12+3),FALSE),IF($D21='Land Use Categories'!$G$8,VLOOKUP($E21,'Charge Rate Movements - CA3'!$B:$XA,(N$12+3),FALSE),IF($D21='Land Use Categories'!$H$8,VLOOKUP($E21,'Charge Rate Movements - CA4'!$B:$XA,(N$12+3),FALSE),IF($D21='Land Use Categories'!$I$8,VLOOKUP($E21,'Charge Rate Movements - CA5'!$B:$VN,(N$12+3),FALSE))))))*(AnnualDevelopment!Q10-AnnualDevelopment!P10),0)","v":0},{"$f":"IFERROR(IF($D21='Land Use Categories'!$E$8,VLOOKUP($E21,'Charge Rate Movements - CA1'!$B:$VN,(O$12+3),FALSE),IF($D21='Land Use Categories'!$F$8,VLOOKUP($E21,'Charge Rate Movements - CA2'!$B:$XA,(O$12+3),FALSE),IF($D21='Land Use Categories'!$G$8,VLOOKUP($E21,'Charge Rate Movements - CA3'!$B:$XA,(O$12+3),FALSE),IF($D21='Land Use Categories'!$H$8,VLOOKUP($E21,'Charge Rate Movements - CA4'!$B:$XA,(O$12+3),FALSE),IF($D21='Land Use Categories'!$I$8,VLOOKUP($E21,'Charge Rate Movements - CA5'!$B:$VN,(O$12+3),FALSE))))))*(AnnualDevelopment!R10-AnnualDevelopment!Q10),0)","v":0},{"$f":"IFERROR(IF($D21='Land Use Categories'!$E$8,VLOOKUP($E21,'Charge Rate Movements - CA1'!$B:$VN,(P$12+3),FALSE),IF($D21='Land Use Categories'!$F$8,VLOOKUP($E21,'Charge Rate Movements - CA2'!$B:$XA,(P$12+3),FALSE),IF($D21='Land Use Categories'!$G$8,VLOOKUP($E21,'Charge Rate Movements - CA3'!$B:$XA,(P$12+3),FALSE),IF($D21='Land Use Categories'!$H$8,VLOOKUP($E21,'Charge Rate Movements - CA4'!$B:$XA,(P$12+3),FALSE),IF($D21='Land Use Categories'!$I$8,VLOOKUP($E21,'Charge Rate Movements - CA5'!$B:$VN,(P$12+3),FALSE))))))*(AnnualDevelopment!S10-AnnualDevelopment!R10),0)","v":0},{"$f":"IFERROR(IF($D21='Land Use Categories'!$E$8,VLOOKUP($E21,'Charge Rate Movements - CA1'!$B:$VN,(Q$12+3),FALSE),IF($D21='Land Use Categories'!$F$8,VLOOKUP($E21,'Charge Rate Movements - CA2'!$B:$XA,(Q$12+3),FALSE),IF($D21='Land Use Categories'!$G$8,VLOOKUP($E21,'Charge Rate Movements - CA3'!$B:$XA,(Q$12+3),FALSE),IF($D21='Land Use Categories'!$H$8,VLOOKUP($E21,'Charge Rate Movements - CA4'!$B:$XA,(Q$12+3),FALSE),IF($D21='Land Use Categories'!$I$8,VLOOKUP($E21,'Charge Rate Movements - CA5'!$B:$VN,(Q$12+3),FALSE))))))*(AnnualDevelopment!T10-AnnualDevelopment!S10),0)","v":0},{"$f":"IFERROR(IF($D21='Land Use Categories'!$E$8,VLOOKUP($E21,'Charge Rate Movements - CA1'!$B:$VN,(R$12+3),FALSE),IF($D21='Land Use Categories'!$F$8,VLOOKUP($E21,'Charge Rate Movements - CA2'!$B:$XA,(R$12+3),FALSE),IF($D21='Land Use Categories'!$G$8,VLOOKUP($E21,'Charge Rate Movements - CA3'!$B:$XA,(R$12+3),FALSE),IF($D21='Land Use Categories'!$H$8,VLOOKUP($E21,'Charge Rate Movements - CA4'!$B:$XA,(R$12+3),FALSE),IF($D21='Land Use Categories'!$I$8,VLOOKUP($E21,'Charge Rate Movements - CA5'!$B:$VN,(R$12+3),FALSE))))))*(AnnualDevelopment!U10-AnnualDevelopment!T10),0)","v":0}]
[null,{"$f":"AnnualDevelopment!A11","v":0},{"$f":"AnnualDevelopment!A11","v":0},{"$f":"AnnualDevelopment!C11","v":""},{"$f":"AnnualDevelopment!I11","v":""},{"$f":"IFERROR(IF($D22='Land Use Categories'!E$8,VLOOKUP(E22,'Land Use Categories'!B:I,4,FALSE),IF($D22='Land Use Categories'!F$8,VLOOKUP(E22,'Land Use Categories'!B:I,5,FALSE),IF($D22='Land Use Categories'!G$8,VLOOKUP(E22,'Land Use Categories'!B:I,6,FALSE),IF($D22='Land Use Categories'!H$8,VLOOKUP(E22,'Land Use Categories'!B:I,7,FALSE),IF($D22='Land Use Categories'!I$8,VLOOKUP(E22,'Land Use Categories'!B:I,8,FALSE),\"Check Charge Area\"))))),0)","v":0},0,{"$f":"IFERROR(IF($D22='Land Use Categories'!$E$8,VLOOKUP($E22,'Charge Rate Movements - CA1'!$B:$VN,(H$12+3),FALSE),IF($D22='Land Use Categories'!$F$8,VLOOKUP($E22,'Charge Rate Movements - CA2'!$B:$XA,(H$12+3),FALSE),IF($D22='Land Use Categories'!$G$8,VLOOKUP($E22,'Charge Rate Movements - CA3'!$B:$XA,(H$12+3),FALSE),IF($D22='Land Use Categories'!$H$8,VLOOKUP($E22,'Charge Rate Movements - CA4'!$B:$XA,(H$12+3),FALSE),IF($D22='Land Use Categories'!$I$8,VLOOKUP($E22,'Charge Rate Movements - CA5'!$B:$VN,(H$12+3),FALSE))))))*(AnnualDevelopment!K11-AnnualDevelopment!J11),0)","v":0},{"$f":"IFERROR(IF($D22='Land Use Categories'!$E$8,VLOOKUP($E22,'Charge Rate Movements - CA1'!$B:$VN,(I$12+3),FALSE),IF($D22='Land Use Categories'!$F$8,VLOOKUP($E22,'Charge Rate Movements - CA2'!$B:$XA,(I$12+3),FALSE),IF($D22='Land Use Categories'!$G$8,VLOOKUP($E22,'Charge Rate Movements - CA3'!$B:$XA,(I$12+3),FALSE),IF($D22='Land Use Categories'!$H$8,VLOOKUP($E22,'Charge Rate Movements - CA4'!$B:$XA,(I$12+3),FALSE),IF($D22='Land Use Categories'!$I$8,VLOOKUP($E22,'Charge Rate Movements - CA5'!$B:$VN,(I$12+3),FALSE))))))*(AnnualDevelopment!L11-AnnualDevelopment!K11),0)","v":0},{"$f":"IFERROR(IF($D22='Land Use Categories'!$E$8,VLOOKUP($E22,'Charge Rate Movements - CA1'!$B:$VN,(J$12+3),FALSE),IF($D22='Land Use Categories'!$F$8,VLOOKUP($E22,'Charge Rate Movements - CA2'!$B:$XA,(J$12+3),FALSE),IF($D22='Land Use Categories'!$G$8,VLOOKUP($E22,'Charge Rate Movements - CA3'!$B:$XA,(J$12+3),FALSE),IF($D22='Land Use Categories'!$H$8,VLOOKUP($E22,'Charge Rate Movements - CA4'!$B:$XA,(J$12+3),FALSE),IF($D22='Land Use Categories'!$I$8,VLOOKUP($E22,'Charge Rate Movements - CA5'!$B:$VN,(J$12+3),FALSE))))))*(AnnualDevelopment!M11-AnnualDevelopment!L11),0)","v":0},{"$f":"IFERROR(IF($D22='Land Use Categories'!$E$8,VLOOKUP($E22,'Charge Rate Movements - CA1'!$B:$VN,(K$12+3),FALSE),IF($D22='Land Use Categories'!$F$8,VLOOKUP($E22,'Charge Rate Movements - CA2'!$B:$XA,(K$12+3),FALSE),IF($D22='Land Use Categories'!$G$8,VLOOKUP($E22,'Charge Rate Movements - CA3'!$B:$XA,(K$12+3),FALSE),IF($D22='Land Use Categories'!$H$8,VLOOKUP($E22,'Charge Rate Movements - CA4'!$B:$XA,(K$12+3),FALSE),IF($D22='Land Use Categories'!$I$8,VLOOKUP($E22,'Charge Rate Movements - CA5'!$B:$VN,(K$12+3),FALSE))))))*(AnnualDevelopment!N11-AnnualDevelopment!M11),0)","v":0},{"$f":"IFERROR(IF($D22='Land Use Categories'!$E$8,VLOOKUP($E22,'Charge Rate Movements - CA1'!$B:$VN,(L$12+3),FALSE),IF($D22='Land Use Categories'!$F$8,VLOOKUP($E22,'Charge Rate Movements - CA2'!$B:$XA,(L$12+3),FALSE),IF($D22='Land Use Categories'!$G$8,VLOOKUP($E22,'Charge Rate Movements - CA3'!$B:$XA,(L$12+3),FALSE),IF($D22='Land Use Categories'!$H$8,VLOOKUP($E22,'Charge Rate Movements - CA4'!$B:$XA,(L$12+3),FALSE),IF($D22='Land Use Categories'!$I$8,VLOOKUP($E22,'Charge Rate Movements - CA5'!$B:$VN,(L$12+3),FALSE))))))*(AnnualDevelopment!O11-AnnualDevelopment!N11),0)","v":0},{"$f":"IFERROR(IF($D22='Land Use Categories'!$E$8,VLOOKUP($E22,'Charge Rate Movements - CA1'!$B:$VN,(M$12+3),FALSE),IF($D22='Land Use Categories'!$F$8,VLOOKUP($E22,'Charge Rate Movements - CA2'!$B:$XA,(M$12+3),FALSE),IF($D22='Land Use Categories'!$G$8,VLOOKUP($E22,'Charge Rate Movements - CA3'!$B:$XA,(M$12+3),FALSE),IF($D22='Land Use Categories'!$H$8,VLOOKUP($E22,'Charge Rate Movements - CA4'!$B:$XA,(M$12+3),FALSE),IF($D22='Land Use Categories'!$I$8,VLOOKUP($E22,'Charge Rate Movements - CA5'!$B:$VN,(M$12+3),FALSE))))))*(AnnualDevelopment!P11-AnnualDevelopment!O11),0)","v":0},{"$f":"IFERROR(IF($D22='Land Use Categories'!$E$8,VLOOKUP($E22,'Charge Rate Movements - CA1'!$B:$VN,(N$12+3),FALSE),IF($D22='Land Use Categories'!$F$8,VLOOKUP($E22,'Charge Rate Movements - CA2'!$B:$XA,(N$12+3),FALSE),IF($D22='Land Use Categories'!$G$8,VLOOKUP($E22,'Charge Rate Movements - CA3'!$B:$XA,(N$12+3),FALSE),IF($D22='Land Use Categories'!$H$8,VLOOKUP($E22,'Charge Rate Movements - CA4'!$B:$XA,(N$12+3),FALSE),IF($D22='Land Use Categories'!$I$8,VLOOKUP($E22,'Charge Rate Movements - CA5'!$B:$VN,(N$12+3),FALSE))))))*(AnnualDevelopment!Q11-AnnualDevelopment!P11),0)","v":0},{"$f":"IFERROR(IF($D22='Land Use Categories'!$E$8,VLOOKUP($E22,'Charge Rate Movements - CA1'!$B:$VN,(O$12+3),FALSE),IF($D22='Land Use Categories'!$F$8,VLOOKUP($E22,'Charge Rate Movements - CA2'!$B:$XA,(O$12+3),FALSE),IF($D22='Land Use Categories'!$G$8,VLOOKUP($E22,'Charge Rate Movements - CA3'!$B:$XA,(O$12+3),FALSE),IF($D22='Land Use Categories'!$H$8,VLOOKUP($E22,'Charge Rate Movements - CA4'!$B:$XA,(O$12+3),FALSE),IF($D22='Land Use Categories'!$I$8,VLOOKUP($E22,'Charge Rate Movements - CA5'!$B:$VN,(O$12+3),FALSE))))))*(AnnualDevelopment!R11-AnnualDevelopment!Q11),0)","v":0},{"$f":"IFERROR(IF($D22='Land Use Categories'!$E$8,VLOOKUP($E22,'Charge Rate Movements - CA1'!$B:$VN,(P$12+3),FALSE),IF($D22='Land Use Categories'!$F$8,VLOOKUP($E22,'Charge Rate Movements - CA2'!$B:$XA,(P$12+3),FALSE),IF($D22='Land Use Categories'!$G$8,VLOOKUP($E22,'Charge Rate Movements - CA3'!$B:$XA,(P$12+3),FALSE),IF($D22='Land Use Categories'!$H$8,VLOOKUP($E22,'Charge Rate Movements - CA4'!$B:$XA,(P$12+3),FALSE),IF($D22='Land Use Categories'!$I$8,VLOOKUP($E22,'Charge Rate Movements - CA5'!$B:$VN,(P$12+3),FALSE))))))*(AnnualDevelopment!S11-AnnualDevelopment!R11),0)","v":0},{"$f":"IFERROR(IF($D22='Land Use Categories'!$E$8,VLOOKUP($E22,'Charge Rate Movements - CA1'!$B:$VN,(Q$12+3),FALSE),IF($D22='Land Use Categories'!$F$8,VLOOKUP($E22,'Charge Rate Movements - CA2'!$B:$XA,(Q$12+3),FALSE),IF($D22='Land Use Categories'!$G$8,VLOOKUP($E22,'Charge Rate Movements - CA3'!$B:$XA,(Q$12+3),FALSE),IF($D22='Land Use Categories'!$H$8,VLOOKUP($E22,'Charge Rate Movements - CA4'!$B:$XA,(Q$12+3),FALSE),IF($D22='Land Use Categories'!$I$8,VLOOKUP($E22,'Charge Rate Movements - CA5'!$B:$VN,(Q$12+3),FALSE))))))*(AnnualDevelopment!T11-AnnualDevelopment!S11),0)","v":0},{"$f":"IFERROR(IF($D22='Land Use Categories'!$E$8,VLOOKUP($E22,'Charge Rate Movements - CA1'!$B:$VN,(R$12+3),FALSE),IF($D22='Land Use Categories'!$F$8,VLOOKUP($E22,'Charge Rate Movements - CA2'!$B:$XA,(R$12+3),FALSE),IF($D22='Land Use Categories'!$G$8,VLOOKUP($E22,'Charge Rate Movements - CA3'!$B:$XA,(R$12+3),FALSE),IF($D22='Land Use Categories'!$H$8,VLOOKUP($E22,'Charge Rate Movements - CA4'!$B:$XA,(R$12+3),FALSE),IF($D22='Land Use Categories'!$I$8,VLOOKUP($E22,'Charge Rate Movements - CA5'!$B:$VN,(R$12+3),FALSE))))))*(AnnualDevelopment!U11-AnnualDevelopment!T11),0)","v":0}]
[null,{"$f":"AnnualDevelopment!A12","v":0},{"$f":"AnnualDevelopment!A12","v":0},{"$f":"AnnualDevelopment!C12","v":""},{"$f":"AnnualDevelopment!I12","v":""},{"$f":"IFERROR(IF($D23='Land Use Categories'!E$8,VLOOKUP(E23,'Land Use Categories'!B:I,4,FALSE),IF($D23='Land Use Categories'!F$8,VLOOKUP(E23,'Land Use Categories'!B:I,5,FALSE),IF($D23='Land Use Categories'!G$8,VLOOKUP(E23,'Land Use Categories'!B:I,6,FALSE),IF($D23='Land Use Categories'!H$8,VLOOKUP(E23,'Land Use Categories'!B:I,7,FALSE),IF($D23='Land Use Categories'!I$8,VLOOKUP(E23,'Land Use Categories'!B:I,8,FALSE),\"Check Charge Area\"))))),0)","v":0},0,{"$f":"IFERROR(IF($D23='Land Use Categories'!$E$8,VLOOKUP($E23,'Charge Rate Movements - CA1'!$B:$VN,(H$12+3),FALSE),IF($D23='Land Use Categories'!$F$8,VLOOKUP($E23,'Charge Rate Movements - CA2'!$B:$XA,(H$12+3),FALSE),IF($D23='Land Use Categories'!$G$8,VLOOKUP($E23,'Charge Rate Movements - CA3'!$B:$XA,(H$12+3),FALSE),IF($D23='Land Use Categories'!$H$8,VLOOKUP($E23,'Charge Rate Movements - CA4'!$B:$XA,(H$12+3),FALSE),IF($D23='Land Use Categories'!$I$8,VLOOKUP($E23,'Charge Rate Movements - CA5'!$B:$VN,(H$12+3),FALSE))))))*(AnnualDevelopment!K12-AnnualDevelopment!J12),0)","v":0},{"$f":"IFERROR(IF($D23='Land Use Categories'!$E$8,VLOOKUP($E23,'Charge Rate Movements - CA1'!$B:$VN,(I$12+3),FALSE),IF($D23='Land Use Categories'!$F$8,VLOOKUP($E23,'Charge Rate Movements - CA2'!$B:$XA,(I$12+3),FALSE),IF($D23='Land Use Categories'!$G$8,VLOOKUP($E23,'Charge Rate Movements - CA3'!$B:$XA,(I$12+3),FALSE),IF($D23='Land Use Categories'!$H$8,VLOOKUP($E23,'Charge Rate Movements - CA4'!$B:$XA,(I$12+3),FALSE),IF($D23='Land Use Categories'!$I$8,VLOOKUP($E23,'Charge Rate Movements - CA5'!$B:$VN,(I$12+3),FALSE))))))*(AnnualDevelopment!L12-AnnualDevelopment!K12),0)","v":0},{"$f":"IFERROR(IF($D23='Land Use Categories'!$E$8,VLOOKUP($E23,'Charge Rate Movements - CA1'!$B:$VN,(J$12+3),FALSE),IF($D23='Land Use Categories'!$F$8,VLOOKUP($E23,'Charge Rate Movements - CA2'!$B:$XA,(J$12+3),FALSE),IF($D23='Land Use Categories'!$G$8,VLOOKUP($E23,'Charge Rate Movements - CA3'!$B:$XA,(J$12+3),FALSE),IF($D23='Land Use Categories'!$H$8,VLOOKUP($E23,'Charge Rate Movements - CA4'!$B:$XA,(J$12+3),FALSE),IF($D23='Land Use Categories'!$I$8,VLOOKUP($E23,'Charge Rate Movements - CA5'!$B:$VN,(J$12+3),FALSE))))))*(AnnualDevelopment!M12-AnnualDevelopment!L12),0)","v":0},{"$f":"IFERROR(IF($D23='Land Use Categories'!$E$8,VLOOKUP($E23,'Charge Rate Movements - CA1'!$B:$VN,(K$12+3),FALSE),IF($D23='Land Use Categories'!$F$8,VLOOKUP($E23,'Charge Rate Movements - CA2'!$B:$XA,(K$12+3),FALSE),IF($D23='Land Use Categories'!$G$8,VLOOKUP($E23,'Charge Rate Movements - CA3'!$B:$XA,(K$12+3),FALSE),IF($D23='Land Use Categories'!$H$8,VLOOKUP($E23,'Charge Rate Movements - CA4'!$B:$XA,(K$12+3),FALSE),IF($D23='Land Use Categories'!$I$8,VLOOKUP($E23,'Charge Rate Movements - CA5'!$B:$VN,(K$12+3),FALSE))))))*(AnnualDevelopment!N12-AnnualDevelopment!M12),0)","v":0},{"$f":"IFERROR(IF($D23='Land Use Categories'!$E$8,VLOOKUP($E23,'Charge Rate Movements - CA1'!$B:$VN,(L$12+3),FALSE),IF($D23='Land Use Categories'!$F$8,VLOOKUP($E23,'Charge Rate Movements - CA2'!$B:$XA,(L$12+3),FALSE),IF($D23='Land Use Categories'!$G$8,VLOOKUP($E23,'Charge Rate Movements - CA3'!$B:$XA,(L$12+3),FALSE),IF($D23='Land Use Categories'!$H$8,VLOOKUP($E23,'Charge Rate Movements - CA4'!$B:$XA,(L$12+3),FALSE),IF($D23='Land Use Categories'!$I$8,VLOOKUP($E23,'Charge Rate Movements - CA5'!$B:$VN,(L$12+3),FALSE))))))*(AnnualDevelopment!O12-AnnualDevelopment!N12),0)","v":0},{"$f":"IFERROR(IF($D23='Land Use Categories'!$E$8,VLOOKUP($E23,'Charge Rate Movements - CA1'!$B:$VN,(M$12+3),FALSE),IF($D23='Land Use Categories'!$F$8,VLOOKUP($E23,'Charge Rate Movements - CA2'!$B:$XA,(M$12+3),FALSE),IF($D23='Land Use Categories'!$G$8,VLOOKUP($E23,'Charge Rate Movements - CA3'!$B:$XA,(M$12+3),FALSE),IF($D23='Land Use Categories'!$H$8,VLOOKUP($E23,'Charge Rate Movements - CA4'!$B:$XA,(M$12+3),FALSE),IF($D23='Land Use Categories'!$I$8,VLOOKUP($E23,'Charge Rate Movements - CA5'!$B:$VN,(M$12+3),FALSE))))))*(AnnualDevelopment!P12-AnnualDevelopment!O12),0)","v":0},{"$f":"IFERROR(IF($D23='Land Use Categories'!$E$8,VLOOKUP($E23,'Charge Rate Movements - CA1'!$B:$VN,(N$12+3),FALSE),IF($D23='Land Use Categories'!$F$8,VLOOKUP($E23,'Charge Rate Movements - CA2'!$B:$XA,(N$12+3),FALSE),IF($D23='Land Use Categories'!$G$8,VLOOKUP($E23,'Charge Rate Movements - CA3'!$B:$XA,(N$12+3),FALSE),IF($D23='Land Use Categories'!$H$8,VLOOKUP($E23,'Charge Rate Movements - CA4'!$B:$XA,(N$12+3),FALSE),IF($D23='Land Use Categories'!$I$8,VLOOKUP($E23,'Charge Rate Movements - CA5'!$B:$VN,(N$12+3),FALSE))))))*(AnnualDevelopment!Q12-AnnualDevelopment!P12),0)","v":0},{"$f":"IFERROR(IF($D23='Land Use Categories'!$E$8,VLOOKUP($E23,'Charge Rate Movements - CA1'!$B:$VN,(O$12+3),FALSE),IF($D23='Land Use Categories'!$F$8,VLOOKUP($E23,'Charge Rate Movements - CA2'!$B:$XA,(O$12+3),FALSE),IF($D23='Land Use Categories'!$G$8,VLOOKUP($E23,'Charge Rate Movements - CA3'!$B:$XA,(O$12+3),FALSE),IF($D23='Land Use Categories'!$H$8,VLOOKUP($E23,'Charge Rate Movements - CA4'!$B:$XA,(O$12+3),FALSE),IF($D23='Land Use Categories'!$I$8,VLOOKUP($E23,'Charge Rate Movements - CA5'!$B:$VN,(O$12+3),FALSE))))))*(AnnualDevelopment!R12-AnnualDevelopment!Q12),0)","v":0},{"$f":"IFERROR(IF($D23='Land Use Categories'!$E$8,VLOOKUP($E23,'Charge Rate Movements - CA1'!$B:$VN,(P$12+3),FALSE),IF($D23='Land Use Categories'!$F$8,VLOOKUP($E23,'Charge Rate Movements - CA2'!$B:$XA,(P$12+3),FALSE),IF($D23='Land Use Categories'!$G$8,VLOOKUP($E23,'Charge Rate Movements - CA3'!$B:$XA,(P$12+3),FALSE),IF($D23='Land Use Categories'!$H$8,VLOOKUP($E23,'Charge Rate Movements - CA4'!$B:$XA,(P$12+3),FALSE),IF($D23='Land Use Categories'!$I$8,VLOOKUP($E23,'Charge Rate Movements - CA5'!$B:$VN,(P$12+3),FALSE))))))*(AnnualDevelopment!S12-AnnualDevelopment!R12),0)","v":0},{"$f":"IFERROR(IF($D23='Land Use Categories'!$E$8,VLOOKUP($E23,'Charge Rate Movements - CA1'!$B:$VN,(Q$12+3),FALSE),IF($D23='Land Use Categories'!$F$8,VLOOKUP($E23,'Charge Rate Movements - CA2'!$B:$XA,(Q$12+3),FALSE),IF($D23='Land Use Categories'!$G$8,VLOOKUP($E23,'Charge Rate Movements - CA3'!$B:$XA,(Q$12+3),FALSE),IF($D23='Land Use Categories'!$H$8,VLOOKUP($E23,'Charge Rate Movements - CA4'!$B:$XA,(Q$12+3),FALSE),IF($D23='Land Use Categories'!$I$8,VLOOKUP($E23,'Charge Rate Movements - CA5'!$B:$VN,(Q$12+3),FALSE))))))*(AnnualDevelopment!T12-AnnualDevelopment!S12),0)","v":0},{"$f":"IFERROR(IF($D23='Land Use Categories'!$E$8,VLOOKUP($E23,'Charge Rate Movements - CA1'!$B:$VN,(R$12+3),FALSE),IF($D23='Land Use Categories'!$F$8,VLOOKUP($E23,'Charge Rate Movements - CA2'!$B:$XA,(R$12+3),FALSE),IF($D23='Land Use Categories'!$G$8,VLOOKUP($E23,'Charge Rate Movements - CA3'!$B:$XA,(R$12+3),FALSE),IF($D23='Land Use Categories'!$H$8,VLOOKUP($E23,'Charge Rate Movements - CA4'!$B:$XA,(R$12+3),FALSE),IF($D23='Land Use Categories'!$I$8,VLOOKUP($E23,'Charge Rate Movements - CA5'!$B:$VN,(R$12+3),FALSE))))))*(AnnualDevelopment!U12-AnnualDevelopment!T12),0)","v":0}]
[null,{"$f":"AnnualDevelopment!A13","v":0},{"$f":"AnnualDevelopment!A13","v":0},{"$f":"AnnualDevelopment!C13","v":""},{"$f":"AnnualDevelopment!I13","v":""},{"$f":"IFERROR(IF($D24='Land Use Categories'!E$8,VLOOKUP(E24,'Land Use Categories'!B:I,4,FALSE),IF($D24='Land Use Categories'!F$8,VLOOKUP(E24,'Land Use Categories'!B:I,5,FALSE),IF($D24='Land Use Categories'!G$8,VLOOKUP(E24,'Land Use Categories'!B:I,6,FALSE),IF($D24='Land Use Categories'!H$8,VLOOKUP(E24,'Land Use Categories'!B:I,7,FALSE),IF($D24='Land Use Categories'!I$8,VLOOKUP(E24,'Land Use Categories'!B:I,8,FALSE),\"Check Charge Area\"))))),0)","v":0},0,{"$f":"IFERROR(IF($D24='Land Use Categories'!$E$8,VLOOKUP($E24,'Charge Rate Movements - CA1'!$B:$VN,(H$12+3),FALSE),IF($D24='Land Use Categories'!$F$8,VLOOKUP($E24,'Charge Rate Movements - CA2'!$B:$XA,(H$12+3),FALSE),IF($D24='Land Use Categories'!$G$8,VLOOKUP($E24,'Charge Rate Movements - CA3'!$B:$XA,(H$12+3),FALSE),IF($D24='Land Use Categories'!$H$8,VLOOKUP($E24,'Charge Rate Movements - CA4'!$B:$XA,(H$12+3),FALSE),IF($D24='Land Use Categories'!$I$8,VLOOKUP($E24,'Charge Rate Movements - CA5'!$B:$VN,(H$12+3),FALSE))))))*(AnnualDevelopment!K13-AnnualDevelopment!J13),0)","v":0},{"$f":"IFERROR(IF($D24='Land Use Categories'!$E$8,VLOOKUP($E24,'Charge Rate Movements - CA1'!$B:$VN,(I$12+3),FALSE),IF($D24='Land Use Categories'!$F$8,VLOOKUP($E24,'Charge Rate Movements - CA2'!$B:$XA,(I$12+3),FALSE),IF($D24='Land Use Categories'!$G$8,VLOOKUP($E24,'Charge Rate Movements - CA3'!$B:$XA,(I$12+3),FALSE),IF($D24='Land Use Categories'!$H$8,VLOOKUP($E24,'Charge Rate Movements - CA4'!$B:$XA,(I$12+3),FALSE),IF($D24='Land Use Categories'!$I$8,VLOOKUP($E24,'Charge Rate Movements - CA5'!$B:$VN,(I$12+3),FALSE))))))*(AnnualDevelopment!L13-AnnualDevelopment!K13),0)","v":0},{"$f":"IFERROR(IF($D24='Land Use Categories'!$E$8,VLOOKUP($E24,'Charge Rate Movements - CA1'!$B:$VN,(J$12+3),FALSE),IF($D24='Land Use Categories'!$F$8,VLOOKUP($E24,'Charge Rate Movements - CA2'!$B:$XA,(J$12+3),FALSE),IF($D24='Land Use Categories'!$G$8,VLOOKUP($E24,'Charge Rate Movements - CA3'!$B:$XA,(J$12+3),FALSE),IF($D24='Land Use Categories'!$H$8,VLOOKUP($E24,'Charge Rate Movements - CA4'!$B:$XA,(J$12+3),FALSE),IF($D24='Land Use Categories'!$I$8,VLOOKUP($E24,'Charge Rate Movements - CA5'!$B:$VN,(J$12+3),FALSE))))))*(AnnualDevelopment!M13-AnnualDevelopment!L13),0)","v":0},{"$f":"IFERROR(IF($D24='Land Use Categories'!$E$8,VLOOKUP($E24,'Charge Rate Movements - CA1'!$B:$VN,(K$12+3),FALSE),IF($D24='Land Use Categories'!$F$8,VLOOKUP($E24,'Charge Rate Movements - CA2'!$B:$XA,(K$12+3),FALSE),IF($D24='Land Use Categories'!$G$8,VLOOKUP($E24,'Charge Rate Movements - CA3'!$B:$XA,(K$12+3),FALSE),IF($D24='Land Use Categories'!$H$8,VLOOKUP($E24,'Charge Rate Movements - CA4'!$B:$XA,(K$12+3),FALSE),IF($D24='Land Use Categories'!$I$8,VLOOKUP($E24,'Charge Rate Movements - CA5'!$B:$VN,(K$12+3),FALSE))))))*(AnnualDevelopment!N13-AnnualDevelopment!M13),0)","v":0},{"$f":"IFERROR(IF($D24='Land Use Categories'!$E$8,VLOOKUP($E24,'Charge Rate Movements - CA1'!$B:$VN,(L$12+3),FALSE),IF($D24='Land Use Categories'!$F$8,VLOOKUP($E24,'Charge Rate Movements - CA2'!$B:$XA,(L$12+3),FALSE),IF($D24='Land Use Categories'!$G$8,VLOOKUP($E24,'Charge Rate Movements - CA3'!$B:$XA,(L$12+3),FALSE),IF($D24='Land Use Categories'!$H$8,VLOOKUP($E24,'Charge Rate Movements - CA4'!$B:$XA,(L$12+3),FALSE),IF($D24='Land Use Categories'!$I$8,VLOOKUP($E24,'Charge Rate Movements - CA5'!$B:$VN,(L$12+3),FALSE))))))*(AnnualDevelopment!O13-AnnualDevelopment!N13),0)","v":0},{"$f":"IFERROR(IF($D24='Land Use Categories'!$E$8,VLOOKUP($E24,'Charge Rate Movements - CA1'!$B:$VN,(M$12+3),FALSE),IF($D24='Land Use Categories'!$F$8,VLOOKUP($E24,'Charge Rate Movements - CA2'!$B:$XA,(M$12+3),FALSE),IF($D24='Land Use Categories'!$G$8,VLOOKUP($E24,'Charge Rate Movements - CA3'!$B:$XA,(M$12+3),FALSE),IF($D24='Land Use Categories'!$H$8,VLOOKUP($E24,'Charge Rate Movements - CA4'!$B:$XA,(M$12+3),FALSE),IF($D24='Land Use Categories'!$I$8,VLOOKUP($E24,'Charge Rate Movements - CA5'!$B:$VN,(M$12+3),FALSE))))))*(AnnualDevelopment!P13-AnnualDevelopment!O13),0)","v":0},{"$f":"IFERROR(IF($D24='Land Use Categories'!$E$8,VLOOKUP($E24,'Charge Rate Movements - CA1'!$B:$VN,(N$12+3),FALSE),IF($D24='Land Use Categories'!$F$8,VLOOKUP($E24,'Charge Rate Movements - CA2'!$B:$XA,(N$12+3),FALSE),IF($D24='Land Use Categories'!$G$8,VLOOKUP($E24,'Charge Rate Movements - CA3'!$B:$XA,(N$12+3),FALSE),IF($D24='Land Use Categories'!$H$8,VLOOKUP($E24,'Charge Rate Movements - CA4'!$B:$XA,(N$12+3),FALSE),IF($D24='Land Use Categories'!$I$8,VLOOKUP($E24,'Charge Rate Movements - CA5'!$B:$VN,(N$12+3),FALSE))))))*(AnnualDevelopment!Q13-AnnualDevelopment!P13),0)","v":0},{"$f":"IFERROR(IF($D24='Land Use Categories'!$E$8,VLOOKUP($E24,'Charge Rate Movements - CA1'!$B:$VN,(O$12+3),FALSE),IF($D24='Land Use Categories'!$F$8,VLOOKUP($E24,'Charge Rate Movements - CA2'!$B:$XA,(O$12+3),FALSE),IF($D24='Land Use Categories'!$G$8,VLOOKUP($E24,'Charge Rate Movements - CA3'!$B:$XA,(O$12+3),FALSE),IF($D24='Land Use Categories'!$H$8,VLOOKUP($E24,'Charge Rate Movements - CA4'!$B:$XA,(O$12+3),FALSE),IF($D24='Land Use Categories'!$I$8,VLOOKUP($E24,'Charge Rate Movements - CA5'!$B:$VN,(O$12+3),FALSE))))))*(AnnualDevelopment!R13-AnnualDevelopment!Q13),0)","v":0},{"$f":"IFERROR(IF($D24='Land Use Categories'!$E$8,VLOOKUP($E24,'Charge Rate Movements - CA1'!$B:$VN,(P$12+3),FALSE),IF($D24='Land Use Categories'!$F$8,VLOOKUP($E24,'Charge Rate Movements - CA2'!$B:$XA,(P$12+3),FALSE),IF($D24='Land Use Categories'!$G$8,VLOOKUP($E24,'Charge Rate Movements - CA3'!$B:$XA,(P$12+3),FALSE),IF($D24='Land Use Categories'!$H$8,VLOOKUP($E24,'Charge Rate Movements - CA4'!$B:$XA,(P$12+3),FALSE),IF($D24='Land Use Categories'!$I$8,VLOOKUP($E24,'Charge Rate Movements - CA5'!$B:$VN,(P$12+3),FALSE))))))*(AnnualDevelopment!S13-AnnualDevelopment!R13),0)","v":0},{"$f":"IFERROR(IF($D24='Land Use Categories'!$E$8,VLOOKUP($E24,'Charge Rate Movements - CA1'!$B:$VN,(Q$12+3),FALSE),IF($D24='Land Use Categories'!$F$8,VLOOKUP($E24,'Charge Rate Movements - CA2'!$B:$XA,(Q$12+3),FALSE),IF($D24='Land Use Categories'!$G$8,VLOOKUP($E24,'Charge Rate Movements - CA3'!$B:$XA,(Q$12+3),FALSE),IF($D24='Land Use Categories'!$H$8,VLOOKUP($E24,'Charge Rate Movements - CA4'!$B:$XA,(Q$12+3),FALSE),IF($D24='Land Use Categories'!$I$8,VLOOKUP($E24,'Charge Rate Movements - CA5'!$B:$VN,(Q$12+3),FALSE))))))*(AnnualDevelopment!T13-AnnualDevelopment!S13),0)","v":0},{"$f":"IFERROR(IF($D24='Land Use Categories'!$E$8,VLOOKUP($E24,'Charge Rate Movements - CA1'!$B:$VN,(R$12+3),FALSE),IF($D24='Land Use Categories'!$F$8,VLOOKUP($E24,'Charge Rate Movements - CA2'!$B:$XA,(R$12+3),FALSE),IF($D24='Land Use Categories'!$G$8,VLOOKUP($E24,'Charge Rate Movements - CA3'!$B:$XA,(R$12+3),FALSE),IF($D24='Land Use Categories'!$H$8,VLOOKUP($E24,'Charge Rate Movements - CA4'!$B:$XA,(R$12+3),FALSE),IF($D24='Land Use Categories'!$I$8,VLOOKUP($E24,'Charge Rate Movements - CA5'!$B:$VN,(R$12+3),FALSE))))))*(AnnualDevelopment!U13-AnnualDevelopment!T13),0)","v":0}]
[null,{"$f":"AnnualDevelopment!A14","v":0},{"$f":"AnnualDevelopment!A14","v":0},{"$f":"AnnualDevelopment!C14","v":""},{"$f":"AnnualDevelopment!I14","v":""},{"$f":"IFERROR(IF($D25='Land Use Categories'!E$8,VLOOKUP(E25,'Land Use Categories'!B:I,4,FALSE),IF($D25='Land Use Categories'!F$8,VLOOKUP(E25,'Land Use Categories'!B:I,5,FALSE),IF($D25='Land Use Categories'!G$8,VLOOKUP(E25,'Land Use Categories'!B:I,6,FALSE),IF($D25='Land Use Categories'!H$8,VLOOKUP(E25,'Land Use Categories'!B:I,7,FALSE),IF($D25='Land Use Categories'!I$8,VLOOKUP(E25,'Land Use Categories'!B:I,8,FALSE),\"Check Charge Area\"))))),0)","v":0},0,{"$f":"IFERROR(IF($D25='Land Use Categories'!$E$8,VLOOKUP($E25,'Charge Rate Movements - CA1'!$B:$VN,(H$12+3),FALSE),IF($D25='Land Use Categories'!$F$8,VLOOKUP($E25,'Charge Rate Movements - CA2'!$B:$XA,(H$12+3),FALSE),IF($D25='Land Use Categories'!$G$8,VLOOKUP($E25,'Charge Rate Movements - CA3'!$B:$XA,(H$12+3),FALSE),IF($D25='Land Use Categories'!$H$8,VLOOKUP($E25,'Charge Rate Movements - CA4'!$B:$XA,(H$12+3),FALSE),IF($D25='Land Use Categories'!$I$8,VLOOKUP($E25,'Charge Rate Movements - CA5'!$B:$VN,(H$12+3),FALSE))))))*(AnnualDevelopment!K14-AnnualDevelopment!J14),0)","v":0},{"$f":"IFERROR(IF($D25='Land Use Categories'!$E$8,VLOOKUP($E25,'Charge Rate Movements - CA1'!$B:$VN,(I$12+3),FALSE),IF($D25='Land Use Categories'!$F$8,VLOOKUP($E25,'Charge Rate Movements - CA2'!$B:$XA,(I$12+3),FALSE),IF($D25='Land Use Categories'!$G$8,VLOOKUP($E25,'Charge Rate Movements - CA3'!$B:$XA,(I$12+3),FALSE),IF($D25='Land Use Categories'!$H$8,VLOOKUP($E25,'Charge Rate Movements - CA4'!$B:$XA,(I$12+3),FALSE),IF($D25='Land Use Categories'!$I$8,VLOOKUP($E25,'Charge Rate Movements - CA5'!$B:$VN,(I$12+3),FALSE))))))*(AnnualDevelopment!L14-AnnualDevelopment!K14),0)","v":0},{"$f":"IFERROR(IF($D25='Land Use Categories'!$E$8,VLOOKUP($E25,'Charge Rate Movements - CA1'!$B:$VN,(J$12+3),FALSE),IF($D25='Land Use Categories'!$F$8,VLOOKUP($E25,'Charge Rate Movements - CA2'!$B:$XA,(J$12+3),FALSE),IF($D25='Land Use Categories'!$G$8,VLOOKUP($E25,'Charge Rate Movements - CA3'!$B:$XA,(J$12+3),FALSE),IF($D25='Land Use Categories'!$H$8,VLOOKUP($E25,'Charge Rate Movements - CA4'!$B:$XA,(J$12+3),FALSE),IF($D25='Land Use Categories'!$I$8,VLOOKUP($E25,'Charge Rate Movements - CA5'!$B:$VN,(J$12+3),FALSE))))))*(AnnualDevelopment!M14-AnnualDevelopment!L14),0)","v":0},{"$f":"IFERROR(IF($D25='Land Use Categories'!$E$8,VLOOKUP($E25,'Charge Rate Movements - CA1'!$B:$VN,(K$12+3),FALSE),IF($D25='Land Use Categories'!$F$8,VLOOKUP($E25,'Charge Rate Movements - CA2'!$B:$XA,(K$12+3),FALSE),IF($D25='Land Use Categories'!$G$8,VLOOKUP($E25,'Charge Rate Movements - CA3'!$B:$XA,(K$12+3),FALSE),IF($D25='Land Use Categories'!$H$8,VLOOKUP($E25,'Charge Rate Movements - CA4'!$B:$XA,(K$12+3),FALSE),IF($D25='Land Use Categories'!$I$8,VLOOKUP($E25,'Charge Rate Movements - CA5'!$B:$VN,(K$12+3),FALSE))))))*(AnnualDevelopment!N14-AnnualDevelopment!M14),0)","v":0},{"$f":"IFERROR(IF($D25='Land Use Categories'!$E$8,VLOOKUP($E25,'Charge Rate Movements - CA1'!$B:$VN,(L$12+3),FALSE),IF($D25='Land Use Categories'!$F$8,VLOOKUP($E25,'Charge Rate Movements - CA2'!$B:$XA,(L$12+3),FALSE),IF($D25='Land Use Categories'!$G$8,VLOOKUP($E25,'Charge Rate Movements - CA3'!$B:$XA,(L$12+3),FALSE),IF($D25='Land Use Categories'!$H$8,VLOOKUP($E25,'Charge Rate Movements - CA4'!$B:$XA,(L$12+3),FALSE),IF($D25='Land Use Categories'!$I$8,VLOOKUP($E25,'Charge Rate Movements - CA5'!$B:$VN,(L$12+3),FALSE))))))*(AnnualDevelopment!O14-AnnualDevelopment!N14),0)","v":0},{"$f":"IFERROR(IF($D25='Land Use Categories'!$E$8,VLOOKUP($E25,'Charge Rate Movements - CA1'!$B:$VN,(M$12+3),FALSE),IF($D25='Land Use Categories'!$F$8,VLOOKUP($E25,'Charge Rate Movements - CA2'!$B:$XA,(M$12+3),FALSE),IF($D25='Land Use Categories'!$G$8,VLOOKUP($E25,'Charge Rate Movements - CA3'!$B:$XA,(M$12+3),FALSE),IF($D25='Land Use Categories'!$H$8,VLOOKUP($E25,'Charge Rate Movements - CA4'!$B:$XA,(M$12+3),FALSE),IF($D25='Land Use Categories'!$I$8,VLOOKUP($E25,'Charge Rate Movements - CA5'!$B:$VN,(M$12+3),FALSE))))))*(AnnualDevelopment!P14-AnnualDevelopment!O14),0)","v":0},{"$f":"IFERROR(IF($D25='Land Use Categories'!$E$8,VLOOKUP($E25,'Charge Rate Movements - CA1'!$B:$VN,(N$12+3),FALSE),IF($D25='Land Use Categories'!$F$8,VLOOKUP($E25,'Charge Rate Movements - CA2'!$B:$XA,(N$12+3),FALSE),IF($D25='Land Use Categories'!$G$8,VLOOKUP($E25,'Charge Rate Movements - CA3'!$B:$XA,(N$12+3),FALSE),IF($D25='Land Use Categories'!$H$8,VLOOKUP($E25,'Charge Rate Movements - CA4'!$B:$XA,(N$12+3),FALSE),IF($D25='Land Use Categories'!$I$8,VLOOKUP($E25,'Charge Rate Movements - CA5'!$B:$VN,(N$12+3),FALSE))))))*(AnnualDevelopment!Q14-AnnualDevelopment!P14),0)","v":0},{"$f":"IFERROR(IF($D25='Land Use Categories'!$E$8,VLOOKUP($E25,'Charge Rate Movements - CA1'!$B:$VN,(O$12+3),FALSE),IF($D25='Land Use Categories'!$F$8,VLOOKUP($E25,'Charge Rate Movements - CA2'!$B:$XA,(O$12+3),FALSE),IF($D25='Land Use Categories'!$G$8,VLOOKUP($E25,'Charge Rate Movements - CA3'!$B:$XA,(O$12+3),FALSE),IF($D25='Land Use Categories'!$H$8,VLOOKUP($E25,'Charge Rate Movements - CA4'!$B:$XA,(O$12+3),FALSE),IF($D25='Land Use Categories'!$I$8,VLOOKUP($E25,'Charge Rate Movements - CA5'!$B:$VN,(O$12+3),FALSE))))))*(AnnualDevelopment!R14-AnnualDevelopment!Q14),0)","v":0},{"$f":"IFERROR(IF($D25='Land Use Categories'!$E$8,VLOOKUP($E25,'Charge Rate Movements - CA1'!$B:$VN,(P$12+3),FALSE),IF($D25='Land Use Categories'!$F$8,VLOOKUP($E25,'Charge Rate Movements - CA2'!$B:$XA,(P$12+3),FALSE),IF($D25='Land Use Categories'!$G$8,VLOOKUP($E25,'Charge Rate Movements - CA3'!$B:$XA,(P$12+3),FALSE),IF($D25='Land Use Categories'!$H$8,VLOOKUP($E25,'Charge Rate Movements - CA4'!$B:$XA,(P$12+3),FALSE),IF($D25='Land Use Categories'!$I$8,VLOOKUP($E25,'Charge Rate Movements - CA5'!$B:$VN,(P$12+3),FALSE))))))*(AnnualDevelopment!S14-AnnualDevelopment!R14),0)","v":0},{"$f":"IFERROR(IF($D25='Land Use Categories'!$E$8,VLOOKUP($E25,'Charge Rate Movements - CA1'!$B:$VN,(Q$12+3),FALSE),IF($D25='Land Use Categories'!$F$8,VLOOKUP($E25,'Charge Rate Movements - CA2'!$B:$XA,(Q$12+3),FALSE),IF($D25='Land Use Categories'!$G$8,VLOOKUP($E25,'Charge Rate Movements - CA3'!$B:$XA,(Q$12+3),FALSE),IF($D25='Land Use Categories'!$H$8,VLOOKUP($E25,'Charge Rate Movements - CA4'!$B:$XA,(Q$12+3),FALSE),IF($D25='Land Use Categories'!$I$8,VLOOKUP($E25,'Charge Rate Movements - CA5'!$B:$VN,(Q$12+3),FALSE))))))*(AnnualDevelopment!T14-AnnualDevelopment!S14),0)","v":0},{"$f":"IFERROR(IF($D25='Land Use Categories'!$E$8,VLOOKUP($E25,'Charge Rate Movements - CA1'!$B:$VN,(R$12+3),FALSE),IF($D25='Land Use Categories'!$F$8,VLOOKUP($E25,'Charge Rate Movements - CA2'!$B:$XA,(R$12+3),FALSE),IF($D25='Land Use Categories'!$G$8,VLOOKUP($E25,'Charge Rate Movements - CA3'!$B:$XA,(R$12+3),FALSE),IF($D25='Land Use Categories'!$H$8,VLOOKUP($E25,'Charge Rate Movements - CA4'!$B:$XA,(R$12+3),FALSE),IF($D25='Land Use Categories'!$I$8,VLOOKUP($E25,'Charge Rate Movements - CA5'!$B:$VN,(R$12+3),FALSE))))))*(AnnualDevelopment!U14-AnnualDevelopment!T14),0)","v":0}]
[null,{"$f":"AnnualDevelopment!A15","v":0},{"$f":"AnnualDevelopment!A15","v":0},{"$f":"AnnualDevelopment!C15","v":""},{"$f":"AnnualDevelopment!I15","v":""},{"$f":"IFERROR(IF($D26='Land Use Categories'!E$8,VLOOKUP(E26,'Land Use Categories'!B:I,4,FALSE),IF($D26='Land Use Categories'!F$8,VLOOKUP(E26,'Land Use Categories'!B:I,5,FALSE),IF($D26='Land Use Categories'!G$8,VLOOKUP(E26,'Land Use Categories'!B:I,6,FALSE),IF($D26='Land Use Categories'!H$8,VLOOKUP(E26,'Land Use Categories'!B:I,7,FALSE),IF($D26='Land Use Categories'!I$8,VLOOKUP(E26,'Land Use Categories'!B:I,8,FALSE),\"Check Charge Area\"))))),0)","v":0},0,{"$f":"IFERROR(IF($D26='Land Use Categories'!$E$8,VLOOKUP($E26,'Charge Rate Movements - CA1'!$B:$VN,(H$12+3),FALSE),IF($D26='Land Use Categories'!$F$8,VLOOKUP($E26,'Charge Rate Movements - CA2'!$B:$XA,(H$12+3),FALSE),IF($D26='Land Use Categories'!$G$8,VLOOKUP($E26,'Charge Rate Movements - CA3'!$B:$XA,(H$12+3),FALSE),IF($D26='Land Use Categories'!$H$8,VLOOKUP($E26,'Charge Rate Movements - CA4'!$B:$XA,(H$12+3),FALSE),IF($D26='Land Use Categories'!$I$8,VLOOKUP($E26,'Charge Rate Movements - CA5'!$B:$VN,(H$12+3),FALSE))))))*(AnnualDevelopment!K15-AnnualDevelopment!J15),0)","v":0},{"$f":"IFERROR(IF($D26='Land Use Categories'!$E$8,VLOOKUP($E26,'Charge Rate Movements - CA1'!$B:$VN,(I$12+3),FALSE),IF($D26='Land Use Categories'!$F$8,VLOOKUP($E26,'Charge Rate Movements - CA2'!$B:$XA,(I$12+3),FALSE),IF($D26='Land Use Categories'!$G$8,VLOOKUP($E26,'Charge Rate Movements - CA3'!$B:$XA,(I$12+3),FALSE),IF($D26='Land Use Categories'!$H$8,VLOOKUP($E26,'Charge Rate Movements - CA4'!$B:$XA,(I$12+3),FALSE),IF($D26='Land Use Categories'!$I$8,VLOOKUP($E26,'Charge Rate Movements - CA5'!$B:$VN,(I$12+3),FALSE))))))*(AnnualDevelopment!L15-AnnualDevelopment!K15),0)","v":0},{"$f":"IFERROR(IF($D26='Land Use Categories'!$E$8,VLOOKUP($E26,'Charge Rate Movements - CA1'!$B:$VN,(J$12+3),FALSE),IF($D26='Land Use Categories'!$F$8,VLOOKUP($E26,'Charge Rate Movements - CA2'!$B:$XA,(J$12+3),FALSE),IF($D26='Land Use Categories'!$G$8,VLOOKUP($E26,'Charge Rate Movements - CA3'!$B:$XA,(J$12+3),FALSE),IF($D26='Land Use Categories'!$H$8,VLOOKUP($E26,'Charge Rate Movements - CA4'!$B:$XA,(J$12+3),FALSE),IF($D26='Land Use Categories'!$I$8,VLOOKUP($E26,'Charge Rate Movements - CA5'!$B:$VN,(J$12+3),FALSE))))))*(AnnualDevelopment!M15-AnnualDevelopment!L15),0)","v":0},{"$f":"IFERROR(IF($D26='Land Use Categories'!$E$8,VLOOKUP($E26,'Charge Rate Movements - CA1'!$B:$VN,(K$12+3),FALSE),IF($D26='Land Use Categories'!$F$8,VLOOKUP($E26,'Charge Rate Movements - CA2'!$B:$XA,(K$12+3),FALSE),IF($D26='Land Use Categories'!$G$8,VLOOKUP($E26,'Charge Rate Movements - CA3'!$B:$XA,(K$12+3),FALSE),IF($D26='Land Use Categories'!$H$8,VLOOKUP($E26,'Charge Rate Movements - CA4'!$B:$XA,(K$12+3),FALSE),IF($D26='Land Use Categories'!$I$8,VLOOKUP($E26,'Charge Rate Movements - CA5'!$B:$VN,(K$12+3),FALSE))))))*(AnnualDevelopment!N15-AnnualDevelopment!M15),0)","v":0},{"$f":"IFERROR(IF($D26='Land Use Categories'!$E$8,VLOOKUP($E26,'Charge Rate Movements - CA1'!$B:$VN,(L$12+3),FALSE),IF($D26='Land Use Categories'!$F$8,VLOOKUP($E26,'Charge Rate Movements - CA2'!$B:$XA,(L$12+3),FALSE),IF($D26='Land Use Categories'!$G$8,VLOOKUP($E26,'Charge Rate Movements - CA3'!$B:$XA,(L$12+3),FALSE),IF($D26='Land Use Categories'!$H$8,VLOOKUP($E26,'Charge Rate Movements - CA4'!$B:$XA,(L$12+3),FALSE),IF($D26='Land Use Categories'!$I$8,VLOOKUP($E26,'Charge Rate Movements - CA5'!$B:$VN,(L$12+3),FALSE))))))*(AnnualDevelopment!O15-AnnualDevelopment!N15),0)","v":0},{"$f":"IFERROR(IF($D26='Land Use Categories'!$E$8,VLOOKUP($E26,'Charge Rate Movements - CA1'!$B:$VN,(M$12+3),FALSE),IF($D26='Land Use Categories'!$F$8,VLOOKUP($E26,'Charge Rate Movements - CA2'!$B:$XA,(M$12+3),FALSE),IF($D26='Land Use Categories'!$G$8,VLOOKUP($E26,'Charge Rate Movements - CA3'!$B:$XA,(M$12+3),FALSE),IF($D26='Land Use Categories'!$H$8,VLOOKUP($E26,'Charge Rate Movements - CA4'!$B:$XA,(M$12+3),FALSE),IF($D26='Land Use Categories'!$I$8,VLOOKUP($E26,'Charge Rate Movements - CA5'!$B:$VN,(M$12+3),FALSE))))))*(AnnualDevelopment!P15-AnnualDevelopment!O15),0)","v":0},{"$f":"IFERROR(IF($D26='Land Use Categories'!$E$8,VLOOKUP($E26,'Charge Rate Movements - CA1'!$B:$VN,(N$12+3),FALSE),IF($D26='Land Use Categories'!$F$8,VLOOKUP($E26,'Charge Rate Movements - CA2'!$B:$XA,(N$12+3),FALSE),IF($D26='Land Use Categories'!$G$8,VLOOKUP($E26,'Charge Rate Movements - CA3'!$B:$XA,(N$12+3),FALSE),IF($D26='Land Use Categories'!$H$8,VLOOKUP($E26,'Charge Rate Movements - CA4'!$B:$XA,(N$12+3),FALSE),IF($D26='Land Use Categories'!$I$8,VLOOKUP($E26,'Charge Rate Movements - CA5'!$B:$VN,(N$12+3),FALSE))))))*(AnnualDevelopment!Q15-AnnualDevelopment!P15),0)","v":0},{"$f":"IFERROR(IF($D26='Land Use Categories'!$E$8,VLOOKUP($E26,'Charge Rate Movements - CA1'!$B:$VN,(O$12+3),FALSE),IF($D26='Land Use Categories'!$F$8,VLOOKUP($E26,'Charge Rate Movements - CA2'!$B:$XA,(O$12+3),FALSE),IF($D26='Land Use Categories'!$G$8,VLOOKUP($E26,'Charge Rate Movements - CA3'!$B:$XA,(O$12+3),FALSE),IF($D26='Land Use Categories'!$H$8,VLOOKUP($E26,'Charge Rate Movements - CA4'!$B:$XA,(O$12+3),FALSE),IF($D26='Land Use Categories'!$I$8,VLOOKUP($E26,'Charge Rate Movements - CA5'!$B:$VN,(O$12+3),FALSE))))))*(AnnualDevelopment!R15-AnnualDevelopment!Q15),0)","v":0},{"$f":"IFERROR(IF($D26='Land Use Categories'!$E$8,VLOOKUP($E26,'Charge Rate Movements - CA1'!$B:$VN,(P$12+3),FALSE),IF($D26='Land Use Categories'!$F$8,VLOOKUP($E26,'Charge Rate Movements - CA2'!$B:$XA,(P$12+3),FALSE),IF($D26='Land Use Categories'!$G$8,VLOOKUP($E26,'Charge Rate Movements - CA3'!$B:$XA,(P$12+3),FALSE),IF($D26='Land Use Categories'!$H$8,VLOOKUP($E26,'Charge Rate Movements - CA4'!$B:$XA,(P$12+3),FALSE),IF($D26='Land Use Categories'!$I$8,VLOOKUP($E26,'Charge Rate Movements - CA5'!$B:$VN,(P$12+3),FALSE))))))*(AnnualDevelopment!S15-AnnualDevelopment!R15),0)","v":0},{"$f":"IFERROR(IF($D26='Land Use Categories'!$E$8,VLOOKUP($E26,'Charge Rate Movements - CA1'!$B:$VN,(Q$12+3),FALSE),IF($D26='Land Use Categories'!$F$8,VLOOKUP($E26,'Charge Rate Movements - CA2'!$B:$XA,(Q$12+3),FALSE),IF($D26='Land Use Categories'!$G$8,VLOOKUP($E26,'Charge Rate Movements - CA3'!$B:$XA,(Q$12+3),FALSE),IF($D26='Land Use Categories'!$H$8,VLOOKUP($E26,'Charge Rate Movements - CA4'!$B:$XA,(Q$12+3),FALSE),IF($D26='Land Use Categories'!$I$8,VLOOKUP($E26,'Charge Rate Movements - CA5'!$B:$VN,(Q$12+3),FALSE))))))*(AnnualDevelopment!T15-AnnualDevelopment!S15),0)","v":0},{"$f":"IFERROR(IF($D26='Land Use Categories'!$E$8,VLOOKUP($E26,'Charge Rate Movements - CA1'!$B:$VN,(R$12+3),FALSE),IF($D26='Land Use Categories'!$F$8,VLOOKUP($E26,'Charge Rate Movements - CA2'!$B:$XA,(R$12+3),FALSE),IF($D26='Land Use Categories'!$G$8,VLOOKUP($E26,'Charge Rate Movements - CA3'!$B:$XA,(R$12+3),FALSE),IF($D26='Land Use Categories'!$H$8,VLOOKUP($E26,'Charge Rate Movements - CA4'!$B:$XA,(R$12+3),FALSE),IF($D26='Land Use Categories'!$I$8,VLOOKUP($E26,'Charge Rate Movements - CA5'!$B:$VN,(R$12+3),FALSE))))))*(AnnualDevelopment!U15-AnnualDevelopment!T15),0)","v":0}]

{"sheet":"Detailed Cashflow","index":87,"n_rows":27,"n_cols":14,"rows_kept":27,"cut":false,"hidden":true,"merged":[[8,2,9,2],[6,1,6,2]]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Detailed Cashflow"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null,"Cost Recovery",null,{"$f":"IFERROR(C13/-C19,0)","v":0.89726081174941807}]
[]
[null,"Year","Totals at Model End",{"$f":"'Detailed Revenue'!H11","v":2017},{"$f":"'Detailed Revenue'!I11","v":2018},{"$f":"'Detailed Revenue'!J11","v":2019},{"$f":"'Detailed Revenue'!K11","v":2020},{"$f":"'Detailed Revenue'!L11","v":2021},{"$f":"'Detailed Revenue'!M11","v":2022},{"$f":"'Detailed Revenue'!N11","v":2023},{"$f":"'Detailed Revenue'!O11","v":2024},{"$f":"'Detailed Revenue'!P11","v":2025},{"$f":"'Detailed Revenue'!Q11","v":2026},{"$f":"'Detailed Revenue'!R11","v":2027}]
[null,"Period",null,{"$f":"D9-MSY","v":1},2,3,4,5,6,7,8,9,10,11]
[]
[null,"Projected Cash Flow - All Values as at Revenue or Expenditure Year"]
[null," - Revenue",{"$f":"NPV(ADR,D13:WF13)","v":235751325.4338001},{"$f":"'Detailed Revenue'!H9","v":25233326.540000044},{"$f":"'Detailed Revenue'!I9","v":25872759.516018048},{"$f":"'Detailed Revenue'!J9","v":26485943.916547447},{"$f":"'Detailed Revenue'!K9","v":27113660.78736984},{"$f":"'Detailed Revenue'!L9","v":27778463.157234028},{"$f":"'Detailed Revenue'!M9","v":32162454.288773768},{"$f":"'Detailed Revenue'!N9","v":32947978.22705115},{"$f":"'Detailed Revenue'!O9","v":33728845.31103231},{"$f":"'Detailed Revenue'!P9","v":34528218.944903702},{"$f":"'Detailed Revenue'!Q9","v":35311582.468217894},{"$f":"'Detailed Revenue'!R9","v":44498309.538377754}]
[null,{"$f":"'Land Use Categories'!E8","v":"Redland City"},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B14,'Detailed Revenue'!G13:G1048576)","v":235751325.43380013},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B14,'Detailed Revenue'!H13:H1048576)","v":25233326.540000044},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B14,'Detailed Revenue'!I13:I1048576)","v":25872759.516018048},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B14,'Detailed Revenue'!J13:J1048576)","v":26485943.916547447},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B14,'Detailed Revenue'!K13:K1048576)","v":27113660.78736984},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B14,'Detailed Revenue'!L13:L1048576)","v":27778463.157234028},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B14,'Detailed Revenue'!M13:M1048576)","v":32162454.288773768},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B14,'Detailed Revenue'!N13:N1048576)","v":32947978.22705115},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B14,'Detailed Revenue'!O13:O1048576)","v":33728845.31103231},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B14,'Detailed Revenue'!P13:P1048576)","v":34528218.944903702},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B14,'Detailed Revenue'!Q13:Q1048576)","v":35311582.468217894},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B14,'Detailed Revenue'!R13:R1048576)","v":44498309.538377754}]
[null,{"$f":"'Land Use Categories'!F8","v":""},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B15,'Detailed Revenue'!G13:G1048576)","v":0},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B15,'Detailed Revenue'!H13:H1048576)","v":0},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B15,'Detailed Revenue'!I13:I1048576)","v":0},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B15,'Detailed Revenue'!J13:J1048576)","v":0},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B15,'Detailed Revenue'!K13:K1048576)","v":0},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B15,'Detailed Revenue'!L13:L1048576)","v":0},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B15,'Detailed Revenue'!M13:M1048576)","v":0},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B15,'Detailed Revenue'!N13:N1048576)","v":0},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B15,'Detailed Revenue'!O13:O1048576)","v":0},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B15,'Detailed Revenue'!P13:P1048576)","v":0},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B15,'Detailed Revenue'!Q13:Q1048576)","v":0},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B15,'Detailed Revenue'!R13:R1048576)","v":0}]
[null,{"$f":"'Land Use Categories'!G8","v":""},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B16,'Detailed Revenue'!G13:G1048576)","v":0},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B16,'Detailed Revenue'!H13:H1048576)","v":0},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B16,'Detailed Revenue'!I13:I1048576)","v":0},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B16,'Detailed Revenue'!J13:J1048576)","v":0},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B16,'Detailed Revenue'!K13:K1048576)","v":0},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B16,'Detailed Revenue'!L13:L1048576)","v":0},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B16,'Detailed Revenue'!M13:M1048576)","v":0},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B16,'Detailed Revenue'!N13:N1048576)","v":0},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B16,'Detailed Revenue'!O13:O1048576)","v":0},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B16,'Detailed Revenue'!P13:P1048576)","v":0},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B16,'Detailed Revenue'!Q13:Q1048576)","v":0},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B16,'Detailed Revenue'!R13:R1048576)","v":0}]
[null,{"$f":"'Land Use Categories'!H8","v":""},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B17,'Detailed Revenue'!G13:G1048576)","v":0},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B17,'Detailed Revenue'!H13:H1048576)","v":0},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B17,'Detailed Revenue'!I13:I1048576)","v":0},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B17,'Detailed Revenue'!J13:J1048576)","v":0},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B17,'Detailed Revenue'!K13:K1048576)","v":0},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B17,'Detailed Revenue'!L13:L1048576)","v":0},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B17,'Detailed Revenue'!M13:M1048576)","v":0},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B17,'Detailed Revenue'!N13:N1048576)","v":0},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B17,'Detailed Revenue'!O13:O1048576)","v":0},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B17,'Detailed Revenue'!P13:P1048576)","v":0},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B17,'Detailed Revenue'!Q13:Q1048576)","v":0},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B17,'Detailed Revenue'!R13:R1048576)","v":0}]
[null,{"$f":"'Land Use Categories'!I8","v":""},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B18,'Detailed Revenue'!G13:G1048576)","v":0},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B18,'Detailed Revenue'!H13:H1048576)","v":0},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B18,'Detailed Revenue'!I13:I1048576)","v":0},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B18,'Detailed Revenue'!J13:J1048576)","v":0},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B18,'Detailed Revenue'!K13:K1048576)","v":0},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B18,'Detailed Revenue'!L13:L1048576)","v":0},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B18,'Detailed Revenue'!M13:M1048576)","v":0},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B18,'Detailed Revenue'!N13:N1048576)","v":0},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B18,'Detailed Revenue'!O13:O1048576)","v":0},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B18,'Detailed Revenue'!P13:P1048576)","v":0},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B18,'Detailed Revenue'!Q13:Q1048576)","v":0},{"$f":"SUMIF('Detailed Revenue'!$D$13:$D$1048576,'Detailed Cashflow'!$B18,'Detailed Revenue'!R13:R1048576)","v":0}]
[null," - Expense",{"$f":"-SUM(C20:C24)","v":-262745594.53248405},{"$f":"-SUM(D20:D24)","v":-28227570.018397503},{"$f":"-SUM(E20:E24)","v":-21158684.248237293},-26133010.305694565,-32612024.707104124,-40314706.358392671,-54711068.071236335,-44366653.907946512,-30815387.587226473,-42474878.452941567,-51272919.994281858,-28911427.543093167]
[null,"Water Supply",{"$f":"NPV(Water_ADR,D20:WF20)","v":2081031.5488751049},{"$f":"SUM('Water Summary Expenditure'!E10:E33000)","v":219867.04550676435},{"$f":"SUM('Water Summary Expenditure'!F10:F33000)","v":0},{"$f":"SUM('Water Summary Expenditure'!G10:G33000)","v":0},{"$f":"SUM('Water Summary Expenditure'!H10:H33000)","v":1641116.9761019722},{"$f":"SUM('Water Summary Expenditure'!I10:I33000)","v":806705.20089529513},{"$f":"SUM('Water Summary Expenditure'!J10:J33000)","v":0},{"$f":"SUM('Water Summary Expenditure'!K10:K33000)","v":0},{"$f":"SUM('Water Summary Expenditure'!L10:L33000)","v":0},{"$f":"SUM('Water Summary Expenditure'!M10:M33000)","v":0},{"$f":"SUM('Water Summary Expenditure'!N10:N33000)","v":0},{"$f":"SUM('Water Summary Expenditure'!O10:O33000)","v":0}]
[null,"Sewer",{"$f":"NPV(Sewer_ADR,D21:WF21)","v":40142002.532676533},{"$f":"SUM('Sewer Summary Expenditure'!E10:E33000)","v":6203128.884749311},{"$f":"SUM('Sewer Summary Expenditure'!F10:F33000)","v":1334895.4860577821},{"$f":"SUM('Sewer Summary Expenditure'!G10:G33000)","v":1022640.3848408108},{"$f":"SUM('Sewer Summary Expenditure'!H10:H33000)","v":1654728.6346468113},{"$f":"SUM('Sewer Summary Expenditure'!I10:I33000)","v":5682088.8268894842},{"$f":"SUM('Sewer Summary Expenditure'!J10:J33000)","v":10411929.668632811},{"$f":"SUM('Sewer Summary Expenditure'!K10:K33000)","v":18777866.951711696},{"$f":"SUM('Sewer Summary Expenditure'!L10:L33000)","v":898400.28558350133},{"$f":"SUM('Sewer Summary Expenditure'!M10:M33000)","v":3829193.6099225376},{"$f":"SUM('Sewer Summary Expenditure'!N10:N33000)","v":8706878.4266826976},{"$f":"SUM('Sewer Summary Expenditure'!O10:O33000)","v":0}]
[null,"Stormwater",{"$f":"NPV(Storm_ADR,D22:WF22)","v":11402421.973348163},{"$f":"SUM('Storm Summary Expenditure'!E10:E33000)","v":1776677.5459358087},{"$f":"SUM('Storm Summary Expenditure'!F10:F33000)","v":1107328.9859657995},{"$f":"SUM('Storm Summary Expenditure'!G10:G33000)","v":2015327.9595831465},{"$f":"SUM('Storm Summary Expenditure'!H10:H33000)","v":1159421.473008628},{"$f":"SUM('Storm Summary Expenditure'!I10:I33000)","v":2081036.0315983531},{"$f":"SUM('Storm Summary Expenditure'!J10:J33000)","v":808780.502865116},{"$f":"SUM('Storm Summary Expenditure'!K10:K33000)","v":827585.7590295024},{"$f":"SUM('Storm Summary Expenditure'!L10:L33000)","v":846828.26319647487},{"$f":"SUM('Storm Summary Expenditure'!M10:M33000)","v":866518.18198190327},{"$f":"SUM('Storm Summary Expenditure'!N10:N33000)","v":4261314.4669446228},{"$f":"SUM('Storm Summary Expenditure'!O10:O33000)","v":469095.52045849466}]
[null,"Transport",{"$f":"NPV(Trans_ADR,D23:WF23)","v":138889315.797903},{"$f":"SUM('Trans Summary Expenditure'!E10:E33000)","v":16948142.752936646},{"$f":"SUM('Trans Summary Expenditure'!F10:F33000)","v":14103713.351428216},{"$f":"SUM('Trans Summary Expenditure'!G10:G33000)","v":20857555.154501446},{"$f":"SUM('Trans Summary Expenditure'!H10:H33000)","v":22328244.557406824},{"$f":"SUM('Trans Summary Expenditure'!I10:I33000)","v":15995385.93560135},{"$f":"SUM('Trans Summary Expenditure'!J10:J33000)","v":21871526.114731938},{"$f":"SUM('Trans Summary Expenditure'!K10:K33000)","v":20283673.62766533},{"$f":"SUM('Trans Summary Expenditure'!L10:L33000)","v":20755296.864343036},{"$f":"SUM('Trans Summary Expenditure'!M10:M33000)","v":21031814.321785457},{"$f":"SUM('Trans Summary Expenditure'!N10:N33000)","v":24097398.538515221},{"$f":"SUM('Trans Summary Expenditure'!O10:O33000)","v":7474228.8524135714}]
[null,"Parks and Community Facilities",{"$f":"NPV(Park_ADR,D24:WF24)","v":70230822.679681256},{"$f":"SUMIF('Parks - Future Infrastructure'!$L:$L,'Detailed Cashflow'!D9,'Parks - Future Infrastructure'!$AC:$AC)+SUM('Parks Cons Cost NPV Calcs'!I10:I1048576)","v":3079753.7892689691},{"$f":"SUMIF('Parks - Future Infrastructure'!$L:$L,'Detailed Cashflow'!E9,'Parks - Future Infrastructure'!$AC:$AC)+SUM('Parks Cons Cost NPV Calcs'!J10:J1048576)","v":4612746.4247854957},{"$f":"SUMIF('Parks - Future Infrastructure'!$L:$L,'Detailed Cashflow'!F9,'Parks - Future Infrastructure'!$AC:$AC)+SUM('Parks Cons Cost NPV Calcs'!K10:K1048576)","v":2237486.806769162},{"$f":"SUMIF('Parks - Future Infrastructure'!$L:$L,'Detailed Cashflow'!G9,'Parks - Future Infrastructure'!$AC:$AC)+SUM('Parks Cons Cost NPV Calcs'!L10:L1048576)","v":5828513.0659398865},{"$f":"SUMIF('Parks - Future Infrastructure'!$L:$L,'Detailed Cashflow'!H9,'Parks - Future Infrastructure'!$AC:$AC)+SUM('Parks Cons Cost NPV Calcs'!M10:M1048576)","v":15749490.363408189},{"$f":"SUMIF('Parks - Future Infrastructure'!$L:$L,'Detailed Cashflow'!I9,'Parks - Future Infrastructure'!$AC:$AC)+SUM('Parks Cons Cost NPV Calcs'!N10:N1048576)","v":21618831.785006471},{"$f":"SUMIF('Parks - Future Infrastructure'!$L:$L,'Detailed Cashflow'!J9,'Parks - Future Infrastructure'!$AC:$AC)+SUM('Parks Cons Cost NPV Calcs'!O10:O1048576)","v":4477527.5695399782},{"$f":"SUMIF('Parks - Future Infrastructure'!$L:$L,'Detailed Cashflow'!K9,'Parks - Future Infrastructure'!$AC:$AC)+SUM('Parks Cons Cost NPV Calcs'!P10:P1048576)","v":8314862.1741034603},{"$f":"SUMIF('Parks - Future Infrastructure'!$L:$L,'Detailed Cashflow'!L9,'Parks - Future Infrastructure'!$AC:$AC)+SUM('Parks Cons Cost NPV Calcs'!Q10:Q1048576)","v":16747352.339251667},{"$f":"SUMIF('Parks - Future Infrastructure'!$L:$L,'Detailed Cashflow'!M9,'Parks - Future Infrastructure'!$AC:$AC)+SUM('Parks Cons Cost NPV Calcs'!R10:R1048576)","v":14207328.562139319},{"$f":"SUMIF('Parks - Future Infrastructure'!$L:$L,'Detailed Cashflow'!N9,'Parks - Future Infrastructure'!$AC:$AC)+SUM('Parks Cons Cost NPV Calcs'!S10:S1048576)","v":20968103.170221101}]
[null,"Net Annual Revenue"]
[null,"Year Ending Position",null,{"$f":"D13+D19+C26","v":-2994243.4783974588},{"$f":"E13+E19+D26","v":1719831.7893832959},2072765.4002361782,-3425598.5194981061,-15961841.720656749,-38510455.50311932,-49929131.184014678,-47015673.460208841,-54962332.968246706,-70923670.494310677,-55336788.49902609]
[null,null,{"$f":"-C19","v":262745594.53248405}]

{"sheet":"Cashflow EDQ","index":88,"n_rows":45,"n_cols":50,"rows_kept":45,"cut":false,"hidden":true,"merged":[[6,1,6,4],[25,1,28,1],[25,2,28,2],[41,1,44,1],[41,2,44,2],[29,2,32,2],[33,2,36,2],[37,2,40,2],[29,1,32,1],[33,1,36,1],[37,1,40,1]]}
[]
[]
[null,{"$f":"'Model Contents'!B3","v":"Financial Analysis Model (FAM)"}]
[null,{"$f":"SheetName(A1)","v":"Cashflow EDQ"}]
[null,"Print Date:",{"$f":"TODAY()","v":"2017-07-04"}]
[]
[null," Overall Cost Recovery",null,null,null,{"$f":"'Detailed Cashflow'!$D$7","v":0.89726081174941807}]
[]
[null,"All Values as at Revenue or Expenditure Year"]
[null,"Network Expenditure","Type","Funded by","NPV",{"$f":"'Detailed Cashflow'!D9","v":2017},{"$f":"'Detailed Cashflow'!E9","v":2018},{"$f":"'Detailed Cashflow'!F9","v":2019},{"$f":"'Detailed Cashflow'!G9","v":2020},{"$f":"'Detailed Cashflow'!H9","v":2021},{"$f":"'Detailed Cashflow'!I9","v":2022},{"$f":"'Detailed Cashflow'!J9","v":2023},{"$f":"'Detailed Cashflow'!K9","v":2024},{"$f":"'Detailed Cashflow'!L9","v":2025},{"$f":"'Detailed Cashflow'!M9","v":2026},{"$f":"'Detailed Cashflow'!N9","v":2027},{"$f":"'Detailed Cashflow'!O9","v":0},{"$f":"'Detailed Cashflow'!P9","v":0},{"$f":"'Detailed Cashflow'!Q9","v":0},{"$f":"'Detailed Cashflow'!R9","v":0},{"$f":"'Detailed Cashflow'!S9","v":0},{"$f":"'Detailed Cashflow'!T9","v":0},{"$f":"'Detailed Cashflow'!U9","v":0},{"$f":"'Detailed Cashflow'!V9","v":0},{"$f":"'Detailed Cashflow'!W9","v":0},{"$f":"'Detailed Cashflow'!X9","v":0},{"$f":"'Detailed Cashflow'!Y9","v":0},{"$f":"'Detailed Cashflow'!Z9","v":0},{"$f":"'Detailed Cashflow'!AA9","v":0},{"$f":"'Detailed Cashflow'!AB9","v":0},{"$f":"'Detailed Cashflow'!AC9","v":0},{"$f":"'Detailed Cashflow'!AD9","v":0},{"$f":"'Detailed Cashflow'!AE9","v":0},{"$f":"'Detailed Cashflow'!AF9","v":0},{"$f":"'Detailed Cashflow'!AG9","v":0},{"$f":"'Detailed Cashflow'!AH9","v":0},{"$f":"'Detailed Cashflow'!AI9","v":0},{"$f":"'Detailed Cashflow'!AJ9","v":0},{"$f":"'Detailed Cashflow'!AK9","v":0},{"$f":"'Detailed Cashflow'!AL9","v":0},{"$f":"'Detailed Cashflow'!AM9","v":0},{"$f":"'Detailed Cashflow'!AN9","v":0},{"$f":"'Detailed Cashflow'!AO9","v":0},{"$f":"'Detailed Cashflow'!AP9","v":0},{"$f":"'Detailed Cashflow'!AQ9","v":0},{"$f":"'Detailed Cashflow'!AR9","v":0},{"$f":"'Detailed Cashflow'!AS9","v":0},{"$f":"'Detailed Cashflow'!AT9","v":0},{"$f":"'Detailed Cashflow'!AU9","v":0},{"$f":"'Detailed Cashflow'!AV9","v":0}]
[{"$f":"IF($B$26=D11,\"CA1\",IF($B$30=D11,\"CA2\",IF($B$34=D11,\"CA3\",IF($B$38=D11,\"CA4\",IF($B$42=D11,\"CA5\")))))","v":false},"Water Supply",{"$f":"'Water Summary Expenditure'!B10","v":"Alexandra Hills"},"MunicipalChargeArea",{"$f":"'Water Summary Expenditure'!C10","v":0},{"$f":"'Water Summary Expenditure'!E10","v":0},{"$f":"'Water Summary Expenditure'!F10","v":0},{"$f":"'Water Summary Expenditure'!G10","v":0},{"$f":"'Water Summary Expenditure'!H10","v":0},{"$f":"'Water Summary Expenditure'!I10","v":0},{"$f":"'Water Summary Expenditure'!J10","v":0},{"$f":"'Water Summary Expenditure'!K10","v":0},{"$f":"'Water Summary Expenditure'!L10","v":0},{"$f":"'Water Summary Expenditure'!M10","v":0},{"$f":"'Water Summary Expenditure'!N10","v":0},{"$f":"'Water Summary Expenditure'!O10","v":0},{"$f":"'Water Summary Expenditure'!P10","v":0},{"$f":"'Water Summary Expenditure'!Q10","v":0},{"$f":"'Water Summary Expenditure'!R10","v":0},{"$f":"'Water Summary Expenditure'!S10","v":0},{"$f":"'Water Summary Expenditure'!T10","v":0},{"$f":"'Water Summary Expenditure'!U10","v":0},{"$f":"'Water Summary Expenditure'!V10","v":0},{"$f":"'Water Summary Expenditure'!W10","v":0},{"$f":"'Water Summary Expenditure'!X10","v":0},{"$f":"'Water Summary Expenditure'!Y10","v":0},{"$f":"'Water Summary Expenditure'!Z10","v":0},{"$f":"'Water Summary Expenditure'!AA10","v":0},{"$f":"'Water Summary Expenditure'!AB10","v":0},{"$f":"'Water Summary Expenditure'!AC10","v":0},{"$f":"'Water Summary Expenditure'!AD10","v":0},{"$f":"'Water Summary Expenditure'!AE10","v":0},{"$f":"'Water Summary Expenditure'!AF10","v":0},{"$f":"'Water Summary Expenditure'!AG10","v":0},{"$f":"'Water Summary Expenditure'!AH10","v":0},{"$f":"'Water Summary Expenditure'!AI10","v":0},{"$f":"'Water Summary Expenditure'!AJ10","v":0},{"$f":"'Water Summary Expenditure'!AK10","v":0},{"$f":"'Water Summary Expenditure'!AL10","v":0},{"$f":"'Water Summary Expenditure'!AM10","v":0},{"$f":"'Water Summary Expenditure'!AN10","v":0},{"$f":"'Water Summary Expenditure'!AO10","v":0},{"$f":"'Water Summary Expenditure'!AP10","v":0},{"$f":"'Water Summary Expenditure'!AQ10","v":0},{"$f":"'Water Summary Expenditure'!AR10","v":0},{"$f":"'Water Summary Expenditure'!AS10","v":0},{"$f":"'Water Summary Expenditure'!AT10","v":0},{"$f":"'Water Summary Expenditure'!AU10","v":0},{"$f":"'Water Summary Expenditure'!AV10","v":0},{"$f":"'Water Summary Expenditure'!AW10","v":0}]
[false,null,{"$f":"'Water Summary Expenditure'!B11","v":"Amity Point"},"SubRegionalChargeArea_QUU",{"$f":"'Water Summary Expenditure'!C11","v":1068956.0427006523},{"$f":"'Water Summary Expenditure'!E11","v":0},{"$f":"'Water Summary Expenditure'!F11","v":0},{"$f":"'Water Summary Expenditure'!G11","v":0},{"$f":"'Water Summary Expenditure'!H11","v":1368473.7890731245},{"$f":"'Water Summary Expenditure'!I11","v":0},{"$f":"'Water Summary Expenditure'!J11","v":0},{"$f":"'Water Summary Expenditure'!K11","v":0},{"$f":"'Water Summary Expenditure'!L11","v":0},{"$f":"'Water Summary Expenditure'!M11","v":0},{"$f":"'Water Summary Expenditure'!N11","v":0},{"$f":"'Water Summary Expenditure'!O11","v":0},{"$f":"'Water Summary Expenditure'!P11","v":0},{"$f":"'Water Summary Expenditure'!Q11","v":0},{"$f":"'Water Summary Expenditure'!R11","v":0},{"$f":"'Water Summary Expenditure'!S11","v":0},{"$f":"'Water Summary Expenditure'!T11","v":0},{"$f":"'Water Summary Expenditure'!U11","v":0},{"$f":"'Water Summary Expenditure'!V11","v":0},{"$f":"'Water Summary Expenditure'!W11","v":0},{"$f":"'Water Summary Expenditure'!X11","v":0},{"$f":"'Water Summary Expenditure'!Y11","v":0},{"$f":"'Water Summary Expenditure'!Z11","v":0},{"$f":"'Water Summary Expenditure'!AA11","v":0},{"$f":"'Water Summary Expenditure'!AB11","v":0},{"$f":"'Water Summary Expenditure'!AC11","v":0},{"$f":"'Water Summary Expenditure'!AD11","v":0},{"$f":"'Water Summary Expenditure'!AE11","v":0},{"$f":"'Water Summary Expenditure'!AF11","v":0},{"$f":"'Water Summary Expenditure'!AG11","v":0},{"$f":"'Water Summary Expenditure'!AH11","v":0},{"$f":"'Water Summary Expenditure'!AI11","v":0},{"$f":"'Water Summary Expenditure'!AJ11","v":0},{"$f":"'Water Summary Expenditure'!AK11","v":0},{"$f":"'Water Summary Expenditure'!AL11","v":0},{"$f":"'Water Summary Expenditure'!AM11","v":0},{"$f":"'Water Summary Expenditure'!AN11","v":0},{"$f":"'Water Summary Expenditure'!AO11","v":0},{"$f":"'Water Summary Expenditure'!AP11","v":0},{"$f":"'Water Summary Expenditure'!AQ11","v":0},{"$f":"'Water Summary Expenditure'!AR11","v":0},{"$f":"'Water Summary Expenditure'!AS11","v":0},{"$f":"'Water Summary Expenditure'!AT11","v":0},{"$f":"'Water Summary Expenditure'!AU11","v":0},{"$f":"'Water Summary Expenditure'!AV11","v":0},{"$f":"'Water Summary Expenditure'!AW11","v":0}]
[false,null,{"$f":"'Water Summary Expenditure'!B12","v":"Dunwich"},"MunicipalChargeArea",{"$f":"'Water Summary Expenditure'!C12","v":0},{"$f":"'Water Summary Expenditure'!E12","v":0},{"$f":"'Water Summary Expenditure'!F12","v":0},{"$f":"'Water Summary Expenditure'!G12","v":0},{"$f":"'Water Summary Expenditure'!H12","v":0},{"$f":"'Water Summary Expenditure'!I12","v":0},{"$f":"'Water Summary Expenditure'!J12","v":0},{"$f":"'Water Summary Expenditure'!K12","v":0},{"$f":"'Water Summary Expenditure'!L12","v":0},{"$f":"'Water Summary Expenditure'!M12","v":0},{"$f":"'Water Summary Expenditure'!N12","v":0},{"$f":"'Water Summary Expenditure'!O12","v":0},{"$f":"'Water Summary Expenditure'!P12","v":0},{"$f":"'Water Summary Expenditure'!Q12","v":0},{"$f":"'Water Summary Expenditure'!R12","v":0},{"$f":"'Water Summary Expenditure'!S12","v":0},{"$f":"'Water Summary Expenditure'!T12","v":0},{"$f":"'Water Summary Expenditure'!U12","v":0},{"$f":"'Water Summary Expenditure'!V12","v":0},{"$f":"'Water Summary Expenditure'!W12","v":0},{"$f":"'Water Summary Expenditure'!X12","v":0},{"$f":"'Water Summary Expenditure'!Y12","v":0},{"$f":"'Water Summary Expenditure'!Z12","v":0},{"$f":"'Water Summary Expenditure'!AA12","v":0},{"$f":"'Water Summary Expenditure'!AB12","v":0},{"$f":"'Water Summary Expenditure'!AC12","v":0},{"$f":"'Water Summary Expenditure'!AD12","v":0},{"$f":"'Water Summary Expenditure'!AE12","v":0},{"$f":"'Water Summary Expenditure'!AF12","v":0},{"$f":"'Water Summary Expenditure'!AG12","v":0},{"$f":"'Water Summary Expenditure'!AH12","v":0},{"$f":"'Water Summary Expenditure'!AI12","v":0},{"$f":"'Water Summary Expenditure'!AJ12","v":0},{"$f":"'Water Summary Expenditure'!AK12","v":0},{"$f":"'Water Summary Expenditure'!AL12","v":0},{"$f":"'Water Summary Expenditure'!AM12","v":0},{"$f":"'Water Summary Expenditure'!AN12","v":0},{"$f":"'Water Summary Expenditure'!AO12","v":0},{"$f":"'Water Summary Expenditure'!AP12","v":0},{"$f":"'Water Summary Expenditure'!AQ12","v":0},{"$f":"'Water Summary Expenditure'!AR12","v":0},{"$f":"'Water Summary Expenditure'!AS12","v":0},{"$f":"'Water Summary Expenditure'!AT12","v":0},{"$f":"'Water Summary Expenditure'!AU12","v":0},{"$f":"'Water Summary Expenditure'!AV12","v":0},{"$f":"'Water Summary Expenditure'!AW12","v":0}]
[false,"Sewer",{"$f":"'Sewer Summary Expenditure'!B10","v":"Capalaba"},"MunicipalChargeArea",{"$f":"'Sewer Summary Expenditure'!C10","v":1442266.7152169119},{"$f":"'Sewer Summary Expenditure'!E10","v":172964.27237826606},{"$f":"'Sewer Summary Expenditure'!F10","v":1286731.4910442494},{"$f":"'Sewer Summary Expenditure'!G10","v":0},{"$f":"'Sewer Summary Expenditure'!H10","v":0},{"$f":"'Sewer Summary Expenditure'!I10","v":0},{"$f":"'Sewer Summary Expenditure'!J10","v":0},{"$f":"'Sewer Summary Expenditure'!K10","v":0},{"$f":"'Sewer Summary Expenditure'!L10","v":0},{"$f":"'Sewer Summary Expenditure'!M10","v":0},{"$f":"'Sewer Summary Expenditure'!N10","v":264109.5252403848},{"$f":"'Sewer Summary Expenditure'!O10","v":0},{"$f":"'Sewer Summary Expenditure'!P10","v":0},{"$f":"'Sewer Summary Expenditure'!Q10","v":0},{"$f":"'Sewer Summary Expenditure'!R10","v":0},{"$f":"'Sewer Summary Expenditure'!S10","v":0},{"$f":"'Sewer Summary Expenditure'!T10","v":0},{"$f":"'Sewer Summary Expenditure'!U10","v":0},{"$f":"'Sewer Summary Expenditure'!V10","v":0},{"$f":"'Sewer Summary Expenditure'!W10","v":0},{"$f":"'Sewer Summary Expenditure'!X10","v":0},{"$f":"'Sewer Summary Expenditure'!Y10","v":0},{"$f":"'Sewer Summary Expenditure'!Z10","v":0},{"$f":"'Sewer Summary Expenditure'!AA10","v":0},{"$f":"'Sewer Summary Expenditure'!AB10","v":0},{"$f":"'Sewer Summary Expenditure'!AC10","v":0},{"$f":"'Sewer Summary Expenditure'!AD10","v":0},{"$f":"'Sewer Summary Expenditure'!AE10","v":0},{"$f":"'Sewer Summary Expenditure'!AF10","v":0},{"$f":"'Sewer Summary Expenditure'!AG10","v":0},{"$f":"'Sewer Summary Expenditure'!AH10","v":0},{"$f":"'Sewer Summary Expenditure'!AI10","v":0},{"$f":"'Sewer Summary Expenditure'!AJ10","v":0},{"$f":"'Sewer Summary Expenditure'!AK10","v":0},{"$f":"'Sewer Summary Expenditure'!AL10","v":0},{"$f":"'Sewer Summary Expenditure'!AM10","v":0},{"$f":"'Sewer Summary Expenditure'!AN10","v":0},{"$f":"'Sewer Summary Expenditure'!AO10","v":0},{"$f":"'Sewer Summary Expenditure'!AP10","v":0},{"$f":"'Sewer Summary Expenditure'!AQ10","v":0},{"$f":"'Sewer Summary Expenditure'!AR10","v":0},{"$f":"'Sewer Summary Expenditure'!AS10","v":0},{"$f":"'Sewer Summary Expenditure'!AT10","v":0},{"$f":"'Sewer Summary Expenditure'!AU10","v":0},{"$f":"'Sewer Summary Expenditure'!AV10","v":0},{"$f":"'Sewer Summary Expenditure'!AW10","v":0}]
[false,null,{"$f":"'Sewer Summary Expenditure'!B11","v":"Cleveland"},"SubRegionalChargeArea_QUU",{"$f":"'Sewer Summary Expenditure'!C11","v":9134211.9456898253},{"$f":"'Sewer Summary Expenditure'!E11","v":632392.88254453614},{"$f":"'Sewer Summary Expenditure'!F11","v":18061.498130074724},{"$f":"'Sewer Summary Expenditure'!G11","v":166333.07464278248},{"$f":"'Sewer Summary Expenditure'!H11","v":622493.28876615886},{"$f":"'Sewer Summary Expenditure'!I11","v":153597.77050238359},{"$f":"'Sewer Summary Expenditure'!J11","v":247510.21399285604},{"$f":"'Sewer Summary Expenditure'!K11","v":8143319.8913671654},{"$f":"'Sewer Summary Expenditure'!L11","v":0},{"$f":"'Sewer Summary Expenditure'!M11","v":3829193.6099225376},{"$f":"'Sewer Summary Expenditure'!N11","v":248137.74158653861},{"$f":"'Sewer Summary Expenditure'!O11","v":0},{"$f":"'Sewer Summary Expenditure'!P11","v":0},{"$f":"'Sewer Summary Expenditure'!Q11","v":0},{"$f":"'Sewer Summary Expenditure'!R11","v":0},{"$f":"'Sewer Summary Expenditure'!S11","v":0},{"$f":"'Sewer Summary Expenditure'!T11","v":0},{"$f":"'Sewer Summary Expenditure'!U11","v":0},{"$f":"'Sewer Summary Expenditure'!V11","v":0},{"$f":"'Sewer Summary Expenditure'!W11","v":0},{"$f":"'Sewer Summary Expenditure'!X11","v":0},{"$f":"'Sewer Summary Expenditure'!Y11","v":0},{"$f":"'Sewer Summary Expenditure'!Z11","v":0},{"$f":"'Sewer Summary Expenditure'!AA11","v":0},{"$f":"'Sewer Summary Expenditure'!AB11","v":0},{"$f":"'Sewer Summary Expenditure'!AC11","v":0},{"$f":"'Sewer Summary Expenditure'!AD11","v":0},{"$f":"'Sewer Summary Expenditure'!AE11","v":0},{"$f":"'Sewer Summary Expenditure'!AF11","v":0},{"$f":"'Sewer Summary Expenditure'!AG11","v":0},{"$f":"'Sewer Summary Expenditure'!AH11","v":0},{"$f":"'Sewer Summary Expenditure'!AI11","v":0},{"$f":"'Sewer Summary Expenditure'!AJ11","v":0},{"$f":"'Sewer Summary Expenditure'!AK11","v":0},{"$f":"'Sewer Summary Expenditure'!AL11","v":0},{"$f":"'Sewer Summary Expenditure'!AM11","v":0},{"$f":"'Sewer Summary Expenditure'!AN11","v":0},{"$f":"'Sewer Summary Expenditure'!AO11","v":0},{"$f":"'Sewer Summary Expenditure'!AP11","v":0},{"$f":"'Sewer Summary Expenditure'!AQ11","v":0},{"$f":"'Sewer Summary Expenditure'!AR11","v":0},{"$f":"'Sewer Summary Expenditure'!AS11","v":0},{"$f":"'Sewer Summary Expenditure'!AT11","v":0},{"$f":"'Sewer Summary Expenditure'!AU11","v":0},{"$f":"'Sewer Summary Expenditure'!AV11","v":0},{"$f":"'Sewer Summary Expenditure'!AW11","v":0}]
[false,null,{"$f":"'Sewer Summary Expenditure'!B12","v":"Dunwich"},"MunicipalChargeArea",{"$f":"'Sewer Summary Expenditure'!C12","v":279264.40215351986},{"$f":"'Sewer Summary Expenditure'!E12","v":0},{"$f":"'Sewer Summary Expenditure'!F12","v":0},{"$f":"'Sewer Summary Expenditure'!G12","v":0},{"$f":"'Sewer Summary Expenditure'!H12","v":0},{"$f":"'Sewer Summary Expenditure'!I12","v":380286.90933749167},{"$f":"'Sewer Summary Expenditure'!J12","v":0},{"$f":"'Sewer Summary Expenditure'!K12","v":0},{"$f":"'Sewer Summary Expenditure'!L12","v":0},{"$f":"'Sewer Summary Expenditure'!M12","v":0},{"$f":"'Sewer Summary Expenditure'!N12","v":0},{"$f":"'Sewer Summary Expenditure'!O12","v":0},{"$f":"'Sewer Summary Expenditure'!P12","v":0},{"$f":"'Sewer Summary Expenditure'!Q12","v":0},{"$f":"'Sewer Summary Expenditure'!R12","v":0},{"$f":"'Sewer Summary Expenditure'!S12","v":0},{"$f":"'Sewer Summary Expenditure'!T12","v":0},{"$f":"'Sewer Summary Expenditure'!U12","v":0},{"$f":"'Sewer Summary Expenditure'!V12","v":0},{"$f":"'Sewer Summary Expenditure'!W12","v":0},{"$f":"'Sewer Summary Expenditure'!X12","v":0},{"$f":"'Sewer Summary Expenditure'!Y12","v":0},{"$f":"'Sewer Summary Expenditure'!Z12","v":0},{"$f":"'Sewer Summary Expenditure'!AA12","v":0},{"$f":"'Sewer Summary Expenditure'!AB12","v":0},{"$f":"'Sewer Summary Expenditure'!AC12","v":0},{"$f":"'Sewer Summary Expenditure'!AD12","v":0},{"$f":"'Sewer Summary Expenditure'!AE12","v":0},{"$f":"'Sewer Summary Expenditure'!AF12","v":0},{"$f":"'Sewer Summary Expenditure'!AG12","v":0},{"$f":"'Sewer Summary Expenditure'!AH12","v":0},{"$f":"'Sewer Summary Expenditure'!AI12","v":0},{"$f":"'Sewer Summary Expenditure'!AJ12","v":0},{"$f":"'Sewer Summary Expenditure'!AK12","v":0},{"$f":"'Sewer Summary Expenditure'!AL12","v":0},{"$f":"'Sewer Summary Expenditure'!AM12","v":0},{"$f":"'Sewer Summary Expenditure'!AN12","v":0},{"$f":"'Sewer Summary Expenditure'!AO12","v":0},{"$f":"'Sewer Summary Expenditure'!AP12","v":0},{"$f":"'Sewer Summary Expenditure'!AQ12","v":0},{"$f":"'Sewer Summary Expenditure'!AR12","v":0},{"$f":"'Sewer Summary Expenditure'!AS12","v":0},{"$f":"'Sewer Summary Expenditure'!AT12","v":0},{"$f":"'Sewer Summary Expenditure'!AU12","v":0},{"$f":"'Sewer Summary Expenditure'!AV12","v":0},{"$f":"'Sewer Summary Expenditure'!AW12","v":0}]
[false,"Loan Interst",{"$f":"'Storm Summary Expenditure'!B10","v":"Cleveland CBD"},"MunicipalChargeArea",{"$f":"'Storm Summary Expenditure'!C10","v":0},{"$f":"'Storm Summary Expenditure'!E10","v":0},{"$f":"'Storm Summary Expenditure'!F10","v":0},{"$f":"'Storm Summary Expenditure'!G10","v":0},{"$f":"'Storm Summary Expenditure'!H10","v":0},{"$f":"'Storm Summary Expenditure'!I10","v":0},{"$f":"'Storm Summary Expenditure'!J10","v":0},{"$f":"'Storm Summary Expenditure'!K10","v":0},{"$f":"'Storm Summary Expenditure'!L10","v":0},{"$f":"'Storm Summary Expenditure'!M10","v":0},{"$f":"'Storm Summary Expenditure'!N10","v":0},{"$f":"'Storm Summary Expenditure'!O10","v":0},{"$f":"'Storm Summary Expenditure'!P10","v":0},{"$f":"'Storm Summary Expenditure'!Q10","v":0},{"$f":"'Storm Summary Expenditure'!R10","v":0},{"$f":"'Storm Summary Expenditure'!S10","v":0},{"$f":"'Storm Summary Expenditure'!T10","v":0},{"$f":"'Storm Summary Expenditure'!U10","v":0},{"$f":"'Storm Summary Expenditure'!V10","v":0},{"$f":"'Storm Summary Expenditure'!W10","v":0},{"$f":"'Storm Summary Expenditure'!X10","v":0},{"$f":"'Storm Summary Expenditure'!Y10","v":0},{"$f":"'Storm Summary Expenditure'!Z10","v":0},{"$f":"'Storm Summary Expenditure'!AA10","v":0},{"$f":"'Storm Summary Expenditure'!AB10","v":0},{"$f":"'Storm Summary Expenditure'!AC10","v":0},{"$f":"'Storm Summary Expenditure'!AD10","v":0},{"$f":"'Storm Summary Expenditure'!AE10","v":0},{"$f":"'Storm Summary Expenditure'!AF10","v":0},{"$f":"'Storm Summary Expenditure'!AG10","v":0},{"$f":"'Storm Summary Expenditure'!AH10","v":0},{"$f":"'Storm Summary Expenditure'!AI10","v":0},{"$f":"'Storm Summary Expenditure'!AJ10","v":0},{"$f":"'Storm Summary Expenditure'!AK10","v":0},{"$f":"'Storm Summary Expenditure'!AL10","v":0},{"$f":"'Storm Summary Expenditure'!AM10","v":0},{"$f":"'Storm Summary Expenditure'!AN10","v":0},{"$f":"'Storm Summary Expenditure'!AO10","v":0},{"$f":"'Storm Summary Expenditure'!AP10","v":0},{"$f":"'Storm Summary Expenditure'!AQ10","v":0},{"$f":"'Storm Summary Expenditure'!AR10","v":0},{"$f":"'Storm Summary Expenditure'!AS10","v":0},{"$f":"'Storm Summary Expenditure'!AT10","v":0},{"$f":"'Storm Summary Expenditure'!AU10","v":0},{"$f":"'Storm Summary Expenditure'!AV10","v":0},{"$f":"'Storm Summary Expenditure'!AW10","v":0}]
[false,"Transport",{"$f":"'Trans Summary Expenditure'!B10","v":"Alexandra Hills"},"MunicipalChargeArea",{"$f":"'Trans Summary Expenditure'!C10","v":0},{"$f":"'Trans Summary Expenditure'!E10","v":0},{"$f":"'Trans Summary Expenditure'!F10","v":0},{"$f":"'Trans Summary Expenditure'!G10","v":0},{"$f":"'Trans Summary Expenditure'!H10","v":0},{"$f":"'Trans Summary Expenditure'!I10","v":0},{"$f":"'Trans Summary Expenditure'!J10","v":0},{"$f":"'Trans Summary Expenditure'!K10","v":0},{"$f":"'Trans Summary Expenditure'!L10","v":0},{"$f":"'Trans Summary Expenditure'!M10","v":0},{"$f":"'Trans Summary Expenditure'!N10","v":0},{"$f":"'Trans Summary Expenditure'!O10","v":0},{"$f":"'Trans Summary Expenditure'!P10","v":0},{"$f":"'Trans Summary Expenditure'!Q10","v":0},{"$f":"'Trans Summary Expenditure'!R10","v":0},{"$f":"'Trans Summary Expenditure'!S10","v":0},{"$f":"'Trans Summary Expenditure'!T10","v":0},{"$f":"'Trans Summary Expenditure'!U10","v":0},{"$f":"'Trans Summary Expenditure'!V10","v":0},{"$f":"'Trans Summary Expenditure'!W10","v":0},{"$f":"'Trans Summary Expenditure'!X10","v":0},{"$f":"'Trans Summary Expenditure'!Y10","v":0},{"$f":"'Trans Summary Expenditure'!Z10","v":0},{"$f":"'Trans Summary Expenditure'!AA10","v":0},{"$f":"'Trans Summary Expenditure'!AB10","v":0},{"$f":"'Trans Summary Expenditure'!AC10","v":0},{"$f":"'Trans Summary Expenditure'!AD10","v":0},{"$f":"'Trans Summary Expenditure'!AE10","v":0},{"$f":"'Trans Summary Expenditure'!AF10","v":0},{"$f":"'Trans Summary Expenditure'!AG10","v":0},{"$f":"'Trans Summary Expenditure'!AH10","v":0},{"$f":"'Trans Summary Expenditure'!AI10","v":0},{"$f":"'Trans Summary Expenditure'!AJ10","v":0},{"$f":"'Trans Summary Expenditure'!AK10","v":0},{"$f":"'Trans Summary Expenditure'!AL10","v":0},{"$f":"'Trans Summary Expenditure'!AM10","v":0},{"$f":"'Trans Summary Expenditure'!AN10","v":0},{"$f":"'Trans Summary Expenditure'!AO10","v":0},{"$f":"'Trans Summary Expenditure'!AP10","v":0},{"$f":"'Trans Summary Expenditure'!AQ10","v":0},{"$f":"'Trans Summary Expenditure'!AR10","v":0},{"$f":"'Trans Summary Expenditure'!AS10","v":0},{"$f":"'Trans Summary Expenditure'!AT10","v":0},{"$f":"'Trans Summary Expenditure'!AU10","v":0},{"$f":"'Trans Summary Expenditure'!AV10","v":0},{"$f":"'Trans Summary Expenditure'!AW10","v":0}]
[false,null,{"$f":"'Trans Summary Expenditure'!B11","v":"Birkdale"},"SubRegionalChargeArea_ICC",{"$f":"'Trans Summary Expenditure'!C11","v":1589661.6058799338},{"$f":"'Trans Summary Expenditure'!E11","v":0},{"$f":"'Trans Summary Expenditure'!F11","v":0},{"$f":"'Trans Summary Expenditure'!G11","v":0},{"$f":"'Trans Summary Expenditure'!H11","v":0},{"$f":"'Trans Summary Expenditure'!I11","v":1801146.4944904917},{"$f":"'Trans Summary Expenditure'!J11","v":0},{"$f":"'Trans Summary Expenditure'!K11","v":0},{"$f":"'Trans Summary Expenditure'!L11","v":0},{"$f":"'Trans Summary Expenditure'!M11","v":0},{"$f":"'Trans Summary Expenditure'!N11","v":632589.34615384659},{"$f":"'Trans Summary Expenditure'!O11","v":0},{"$f":"'Trans Summary Expenditure'!P11","v":0},{"$f":"'Trans Summary Expenditure'!Q11","v":0},{"$f":"'Trans Summary Expenditure'!R11","v":0},{"$f":"'Trans Summary Expenditure'!S11","v":0},{"$f":"'Trans Summary Expenditure'!T11","v":0},{"$f":"'Trans Summary Expenditure'!U11","v":0},{"$f":"'Trans Summary Expenditure'!V11","v":0},{"$f":"'Trans Summary Expenditure'!W11","v":0},{"$f":"'Trans Summary Expenditure'!X11","v":0},{"$f":"'Trans Summary Expenditure'!Y11","v":0},{"$f":"'Trans Summary Expenditure'!Z11","v":0},{"$f":"'Trans Summary Expenditure'!AA11","v":0},{"$f":"'Trans Summary Expenditure'!AB11","v":0},{"$f":"'Trans Summary Expenditure'!AC11","v":0},{"$f":"'Trans Summary Expenditure'!AD11","v":0},{"$f":"'Trans Summary Expenditure'!AE11","v":0},{"$f":"'Trans Summary Expenditure'!AF11","v":0},{"$f":"'Trans Summary Expenditure'!AG11","v":0},{"$f":"'Trans Summary Expenditure'!AH11","v":0},{"$f":"'Trans Summary Expenditure'!AI11","v":0},{"$f":"'Trans Summary Expenditure'!AJ11","v":0},{"$f":"'Trans Summary Expenditure'!AK11","v":0},{"$f":"'Trans Summary Expenditure'!AL11","v":0},{"$f":"'Trans Summary Expenditure'!AM11","v":0},{"$f":"'Trans Summary Expenditure'!AN11","v":0},{"$f":"'Trans Summary Expenditure'!AO11","v":0},{"$f":"'Trans Summary Expenditure'!AP11","v":0},{"$f":"'Trans Summary Expenditure'!AQ11","v":0},{"$f":"'Trans Summary Expenditure'!AR11","v":0},{"$f":"'Trans Summary Expenditure'!AS11","v":0},{"$f":"'Trans Summary Expenditure'!AT11","v":0},{"$f":"'Trans Summary Expenditure'!AU11","v":0},{"$f":"'Trans Summary Expenditure'!AV11","v":0},{"$f":"'Trans Summary Expenditure'!AW11","v":0}]
[false,null,{"$f":"'Trans Summary Expenditure'!B12","v":"Capalaba"},"MunicipalChargeArea",{"$f":"'Trans Summary Expenditure'!C12","v":0},{"$f":"'Trans Summary Expenditure'!E12","v":0},{"$f":"'Trans Summary Expenditure'!F12","v":0},{"$f":"'Trans Summary Expenditure'!G12","v":0},{"$f":"'Trans Summary Expenditure'!H12","v":0},{"$f":"'Trans Summary Expenditure'!I12","v":0},{"$f":"'Trans Summary Expenditure'!J12","v":0},{"$f":"'Trans Summary Expenditure'!K12","v":0},{"$f":"'Trans Summary Expenditure'!L12","v":0},{"$f":"'Trans Summary Expenditure'!M12","v":0},{"$f":"'Trans Summary Expenditure'!N12","v":0},{"$f":"'Trans Summary Expenditure'!O12","v":0},{"$f":"'Trans Summary Expenditure'!P12","v":0},{"$f":"'Trans Summary Expenditure'!Q12","v":0},{"$f":"'Trans Summary Expenditure'!R12","v":0},{"$f":"'Trans Summary Expenditure'!S12","v":0},{"$f":"'Trans Summary Expenditure'!T12","v":0},{"$f":"'Trans Summary Expenditure'!U12","v":0},{"$f":"'Trans Summary Expenditure'!V12","v":0},{"$f":"'Trans Summary Expenditure'!W12","v":0},{"$f":"'Trans Summary Expenditure'!X12","v":0},{"$f":"'Trans Summary Expenditure'!Y12","v":0},{"$f":"'Trans Summary Expenditure'!Z12","v":0},{"$f":"'Trans Summary Expenditure'!AA12","v":0},{"$f":"'Trans Summary Expenditure'!AB12","v":0},{"$f":"'Trans Summary Expenditure'!AC12","v":0},{"$f":"'Trans Summary Expenditure'!AD12","v":0},{"$f":"'Trans Summary Expenditure'!AE12","v":0},{"$f":"'Trans Summary Expenditure'!AF12","v":0},{"$f":"'Trans Summary Expenditure'!AG12","v":0},{"$f":"'Trans Summary Expenditure'!AH12","v":0},{"$f":"'Trans Summary Expenditure'!AI12","v":0},{"$f":"'Trans Summary Expenditure'!AJ12","v":0},{"$f":"'Trans Summary Expenditure'!AK12","v":0},{"$f":"'Trans Summary Expenditure'!AL12","v":0},{"$f":"'Trans Summary Expenditure'!AM12","v":0},{"$f":"'Trans Summary Expenditure'!AN12","v":0},{"$f":"'Trans Summary Expenditure'!AO12","v":0},{"$f":"'Trans Summary Expenditure'!AP12","v":0},{"$f":"'Trans Summary Expenditure'!AQ12","v":0},{"$f":"'Trans Summary Expenditure'!AR12","v":0},{"$f":"'Trans Summary Expenditure'!AS12","v":0},{"$f":"'Trans Summary Expenditure'!AT12","v":0},{"$f":"'Trans Summary Expenditure'!AU12","v":0},{"$f":"'Trans Summary Expenditure'!AV12","v":0},{"$f":"'Trans Summary Expenditure'!AW12","v":0}]
[false,"Parks and Community Facilities",{"$f":"'Parks Summary Expenditure'!B10","v":"1"},"MunicipalChargeArea",{"$f":"'Parks Summary Expenditure'!C10","v":0},{"$f":"'Parks Summary Expenditure'!E10","v":0},{"$f":"'Parks Summary Expenditure'!F10","v":0},{"$f":"'Parks Summary Expenditure'!G10","v":0},{"$f":"'Parks Summary Expenditure'!H10","v":0},{"$f":"'Parks Summary Expenditure'!I10","v":0},{"$f":"'Parks Summary Expenditure'!J10","v":0},{"$f":"'Parks Summary Expenditure'!K10","v":0},{"$f":"'Parks Summary Expenditure'!L10","v":0},{"$f":"'Parks Summary Expenditure'!M10","v":0},{"$f":"'Parks Summary Expenditure'!N10","v":0},{"$f":"'Parks Summary Expenditure'!O10","v":0},{"$f":"'Parks Summary Expenditure'!P10","v":0},{"$f":"'Parks Summary Expenditure'!Q10","v":0},{"$f":"'Parks Summary Expenditure'!R10","v":0},{"$f":"'Parks Summary Expenditure'!S10","v":0},{"$f":"'Parks Summary Expenditure'!T10","v":0},{"$f":"'Parks Summary Expenditure'!U10","v":0},{"$f":"'Parks Summary Expenditure'!V10","v":0},{"$f":"'Parks Summary Expenditure'!W10","v":0},{"$f":"'Parks Summary Expenditure'!X10","v":0},{"$f":"'Parks Summary Expenditure'!Y10","v":0},{"$f":"'Parks Summary Expenditure'!Z10","v":0},{"$f":"'Parks Summary Expenditure'!AA10","v":0},{"$f":"'Parks Summary Expenditure'!AB10","v":0},{"$f":"'Parks Summary Expenditure'!AC10","v":0},{"$f":"'Parks Summary Expenditure'!AD10","v":0},{"$f":"'Parks Summary Expenditure'!AE10","v":0},{"$f":"'Parks Summary Expenditure'!AF10","v":0},{"$f":"'Parks Summary Expenditure'!AG10","v":0},{"$f":"'Parks Summary Expenditure'!AH10","v":0},{"$f":"'Parks Summary Expenditure'!AI10","v":0},{"$f":"'Parks Summary Expenditure'!AJ10","v":0},{"$f":"'Parks Summary Expenditure'!AK10","v":0},{"$f":"'Parks Summary Expenditure'!AL10","v":0},{"$f":"'Parks Summary Expenditure'!AM10","v":0},{"$f":"'Parks Summary Expenditure'!AN10","v":0},{"$f":"'Parks Summary Expenditure'!AO10","v":0},{"$f":"'Parks Summary Expenditure'!AP10","v":0},{"$f":"'Parks Summary Expenditure'!AQ10","v":0},{"$f":"'Parks Summary Expenditure'!AR10","v":0},{"$f":"'Parks Summary Expenditure'!AS10","v":0},{"$f":"'Parks Summary Expenditure'!AT10","v":0},{"$f":"'Parks Summary Expenditure'!AU10","v":0},{"$f":"'Parks Summary Expenditure'!AV10","v":0},{"$f":"'Parks Summary Expenditure'!AW10","v":0}]
[false,null,{"$f":"'Parks Summary Expenditure'!B11","v":"2"},"StateChargeArea",{"$f":"'Parks Summary Expenditure'!C11","v":0},{"$f":"'Parks Summary Expenditure'!E11","v":0},{"$f":"'Parks Summary Expenditure'!F11","v":0},{"$f":"'Parks Summary Expenditure'!G11","v":0},{"$f":"'Parks Summary Expenditure'!H11","v":0},{"$f":"'Parks Summary Expenditure'!I11","v":0},{"$f":"'Parks Summary Expenditure'!J11","v":0},{"$f":"'Parks Summary Expenditure'!K11","v":0},{"$f":"'Parks Summary Expenditure'!L11","v":0},{"$f":"'Parks Summary Expenditure'!M11","v":0},{"$f":"'Parks Summary Expenditure'!N11","v":0},{"$f":"'Parks Summary Expenditure'!O11","v":0},{"$f":"'Parks Summary Expenditure'!P11","v":0},{"$f":"'Parks Summary Expenditure'!Q11","v":0},{"$f":"'Parks Summary Expenditure'!R11","v":0},{"$f":"'Parks Summary Expenditure'!S11","v":0},{"$f":"'Parks Summary Expenditure'!T11","v":0},{"$f":"'Parks Summary Expenditure'!U11","v":0},{"$f":"'Parks Summary Expenditure'!V11","v":0},{"$f":"'Parks Summary Expenditure'!W11","v":0},{"$f":"'Parks Summary Expenditure'!X11","v":0},{"$f":"'Parks Summary Expenditure'!Y11","v":0},{"$f":"'Parks Summary Expenditure'!Z11","v":0},{"$f":"'Parks Summary Expenditure'!AA11","v":0},{"$f":"'Parks Summary Expenditure'!AB11","v":0},{"$f":"'Parks Summary Expenditure'!AC11","v":0},{"$f":"'Parks Summary Expenditure'!AD11","v":0},{"$f":"'Parks Summary Expenditure'!AE11","v":0},{"$f":"'Parks Summary Expenditure'!AF11","v":0},{"$f":"'Parks Summary Expenditure'!AG11","v":0},{"$f":"'Parks Summary Expenditure'!AH11","v":0},{"$f":"'Parks Summary Expenditure'!AI11","v":0},{"$f":"'Parks Summary Expenditure'!AJ11","v":0},{"$f":"'Parks Summary Expenditure'!AK11","v":0},{"$f":"'Parks Summary Expenditure'!AL11","v":0},{"$f":"'Parks Summary Expenditure'!AM11","v":0},{"$f":"'Parks Summary Expenditure'!AN11","v":0},{"$f":"'Parks Summary Expenditure'!AO11","v":0},{"$f":"'Parks Summary Expenditure'!AP11","v":0},{"$f":"'Parks Summary Expenditure'!AQ11","v":0},{"$f":"'Parks Summary Expenditure'!AR11","v":0},{"$f":"'Parks Summary Expenditure'!AS11","v":0},{"$f":"'Parks Summary Expenditure'!AT11","v":0},{"$f":"'Parks Summary Expenditure'!AU11","v":0},{"$f":"'Parks Summary Expenditure'!AV11","v":0},{"$f":"'Parks Summary Expenditure'!AW11","v":0}]
[]
[]
[null,"Summary by Charge Component","Cost Recovery"]
[null,{"$f":"'Detailed Cashflow'!B14","v":"Redland City"},{"$f":"IFERROR(E26/E27,\"N/A\")","v":"N/A"},"Revenue",{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$26,'Detailed Cashflow'!C14:C18)","v":235751325.43380013},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$26,'Detailed Cashflow'!D14:D18)","v":25233326.540000044},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$26,'Detailed Cashflow'!E14:E18)","v":25872759.516018048},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$26,'Detailed Cashflow'!F14:F18)","v":26485943.916547447},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$26,'Detailed Cashflow'!G14:G18)","v":27113660.78736984},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$26,'Detailed Cashflow'!H14:H18)","v":27778463.157234028},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$26,'Detailed Cashflow'!I14:I18)","v":32162454.288773768},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$26,'Detailed Cashflow'!J14:J18)","v":32947978.22705115},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$26,'Detailed Cashflow'!K14:K18)","v":33728845.31103231},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$26,'Detailed Cashflow'!L14:L18)","v":34528218.944903702},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$26,'Detailed Cashflow'!M14:M18)","v":35311582.468217894},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$26,'Detailed Cashflow'!N14:N18)","v":44498309.538377754},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$26,'Detailed Cashflow'!O14:O18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$26,'Detailed Cashflow'!P14:P18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$26,'Detailed Cashflow'!Q14:Q18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$26,'Detailed Cashflow'!R14:R18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$26,'Detailed Cashflow'!S14:S18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$26,'Detailed Cashflow'!T14:T18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$26,'Detailed Cashflow'!U14:U18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$26,'Detailed Cashflow'!V14:V18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$26,'Detailed Cashflow'!W14:W18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$26,'Detailed Cashflow'!X14:X18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$26,'Detailed Cashflow'!Y14:Y18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$26,'Detailed Cashflow'!Z14:Z18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$26,'Detailed Cashflow'!AA14:AA18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$26,'Detailed Cashflow'!AB14:AB18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$26,'Detailed Cashflow'!AC14:AC18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$26,'Detailed Cashflow'!AD14:AD18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$26,'Detailed Cashflow'!AE14:AE18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$26,'Detailed Cashflow'!AF14:AF18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$26,'Detailed Cashflow'!AG14:AG18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$26,'Detailed Cashflow'!AH14:AH18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$26,'Detailed Cashflow'!AI14:AI18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$26,'Detailed Cashflow'!AJ14:AJ18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$26,'Detailed Cashflow'!AK14:AK18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$26,'Detailed Cashflow'!AL14:AL18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$26,'Detailed Cashflow'!AM14:AM18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$26,'Detailed Cashflow'!AN14:AN18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$26,'Detailed Cashflow'!AO14:AO18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$26,'Detailed Cashflow'!AP14:AP18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$26,'Detailed Cashflow'!AQ14:AQ18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$26,'Detailed Cashflow'!AR14:AR18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$26,'Detailed Cashflow'!AS14:AS18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$26,'Detailed Cashflow'!AT14:AT18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$26,'Detailed Cashflow'!AU14:AU18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$26,'Detailed Cashflow'!AV14:AV18)","v":0}]
[null,null,null,"Expense",{"$f":"SUMIF($D$11:$D$22,$B$26,E11:E22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Year End",null,{"$f":"F26-F27","v":25233326.540000044},25872759.516018048,26485943.916547447,27113660.78736984,27778463.157234028,32162454.288773768,32947978.22705115,33728845.31103231,34528218.944903702,35311582.468217894,44498309.538377754,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cumulative",null,{"$f":"F28+E29","v":25233326.540000044},51106086.056018092,77592029.972565532,104705690.75993538,132484153.91716941,164646608.20594317,197594586.43299431,231323431.7440266,265851650.6889303,301163233.15714818,345661542.69552594,345661542.69552594,345661542.69552594,345661542.69552594,345661542.69552594,345661542.69552594,345661542.69552594,345661542.69552594,345661542.69552594,345661542.69552594,345661542.69552594,345661542.69552594,345661542.69552594,345661542.69552594,345661542.69552594,345661542.69552594,345661542.69552594,345661542.69552594,345661542.69552594,345661542.69552594,345661542.69552594,345661542.69552594,345661542.69552594,345661542.69552594,345661542.69552594,345661542.69552594,345661542.69552594,345661542.69552594,345661542.69552594,345661542.69552594,345661542.69552594,345661542.69552594,345661542.69552594,345661542.69552594,345661542.69552594]
[null,{"$f":"'Detailed Cashflow'!B15","v":""},{"$f":"IFERROR(E30/E31,\"N/A\")","v":"N/A"},"Revenue",{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$30,'Detailed Cashflow'!C14:C18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$30,'Detailed Cashflow'!D14:D18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$30,'Detailed Cashflow'!E14:E18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$30,'Detailed Cashflow'!F14:F18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$30,'Detailed Cashflow'!G14:G18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$30,'Detailed Cashflow'!H14:H18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$30,'Detailed Cashflow'!I14:I18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$30,'Detailed Cashflow'!J14:J18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$30,'Detailed Cashflow'!K14:K18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$30,'Detailed Cashflow'!L14:L18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$30,'Detailed Cashflow'!M14:M18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$30,'Detailed Cashflow'!N14:N18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$30,'Detailed Cashflow'!O14:O18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$30,'Detailed Cashflow'!P14:P18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$30,'Detailed Cashflow'!Q14:Q18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$30,'Detailed Cashflow'!R14:R18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$30,'Detailed Cashflow'!S14:S18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$30,'Detailed Cashflow'!T14:T18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$30,'Detailed Cashflow'!U14:U18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$30,'Detailed Cashflow'!V14:V18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$30,'Detailed Cashflow'!W14:W18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$30,'Detailed Cashflow'!X14:X18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$30,'Detailed Cashflow'!Y14:Y18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$30,'Detailed Cashflow'!Z14:Z18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$30,'Detailed Cashflow'!AA14:AA18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$30,'Detailed Cashflow'!AB14:AB18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$30,'Detailed Cashflow'!AC14:AC18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$30,'Detailed Cashflow'!AD14:AD18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$30,'Detailed Cashflow'!AE14:AE18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$30,'Detailed Cashflow'!AF14:AF18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$30,'Detailed Cashflow'!AG14:AG18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$30,'Detailed Cashflow'!AH14:AH18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$30,'Detailed Cashflow'!AI14:AI18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$30,'Detailed Cashflow'!AJ14:AJ18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$30,'Detailed Cashflow'!AK14:AK18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$30,'Detailed Cashflow'!AL14:AL18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$30,'Detailed Cashflow'!AM14:AM18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$30,'Detailed Cashflow'!AN14:AN18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$30,'Detailed Cashflow'!AO14:AO18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$30,'Detailed Cashflow'!AP14:AP18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$30,'Detailed Cashflow'!AQ14:AQ18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$30,'Detailed Cashflow'!AR14:AR18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$30,'Detailed Cashflow'!AS14:AS18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$30,'Detailed Cashflow'!AT14:AT18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$30,'Detailed Cashflow'!AU14:AU18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$30,'Detailed Cashflow'!AV14:AV18)","v":0}]
[null,null,null,"Expense",{"$f":"SUMIF($D$11:$D$22,$B$30,E11:E22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Year End",null,{"$f":"F30-F31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cumulative",null,{"$f":"F32+E33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Detailed Cashflow'!B16","v":""},{"$f":"IFERROR(E34/E35,\"N/A\")","v":"N/A"},"Revenue",{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$34,'Detailed Cashflow'!C14:C18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$34,'Detailed Cashflow'!D14:D18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$34,'Detailed Cashflow'!E14:E18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$34,'Detailed Cashflow'!F14:F18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$34,'Detailed Cashflow'!G14:G18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$34,'Detailed Cashflow'!H14:H18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$34,'Detailed Cashflow'!I14:I18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$34,'Detailed Cashflow'!J14:J18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$34,'Detailed Cashflow'!K14:K18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$34,'Detailed Cashflow'!L14:L18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$34,'Detailed Cashflow'!M14:M18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$34,'Detailed Cashflow'!N14:N18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$34,'Detailed Cashflow'!O14:O18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$34,'Detailed Cashflow'!P14:P18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$34,'Detailed Cashflow'!Q14:Q18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$34,'Detailed Cashflow'!R14:R18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$34,'Detailed Cashflow'!S14:S18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$34,'Detailed Cashflow'!T14:T18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$34,'Detailed Cashflow'!U14:U18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$34,'Detailed Cashflow'!V14:V18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$34,'Detailed Cashflow'!W14:W18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$34,'Detailed Cashflow'!X14:X18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$34,'Detailed Cashflow'!Y14:Y18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$34,'Detailed Cashflow'!Z14:Z18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$34,'Detailed Cashflow'!AA14:AA18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$34,'Detailed Cashflow'!AB14:AB18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$34,'Detailed Cashflow'!AC14:AC18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$34,'Detailed Cashflow'!AD14:AD18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$34,'Detailed Cashflow'!AE14:AE18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$34,'Detailed Cashflow'!AF14:AF18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$34,'Detailed Cashflow'!AG14:AG18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$34,'Detailed Cashflow'!AH14:AH18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$34,'Detailed Cashflow'!AI14:AI18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$34,'Detailed Cashflow'!AJ14:AJ18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$34,'Detailed Cashflow'!AK14:AK18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$34,'Detailed Cashflow'!AL14:AL18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$34,'Detailed Cashflow'!AM14:AM18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$34,'Detailed Cashflow'!AN14:AN18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$34,'Detailed Cashflow'!AO14:AO18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$34,'Detailed Cashflow'!AP14:AP18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$34,'Detailed Cashflow'!AQ14:AQ18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$34,'Detailed Cashflow'!AR14:AR18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$34,'Detailed Cashflow'!AS14:AS18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$34,'Detailed Cashflow'!AT14:AT18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$34,'Detailed Cashflow'!AU14:AU18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$34,'Detailed Cashflow'!AV14:AV18)","v":0}]
[null,null,null,"Expense",{"$f":"SUMIF($D$11:$D$22,$B$34,E11:E22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Year End",null,{"$f":"F34-F35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cumulative",null,{"$f":"F36+E37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Detailed Cashflow'!B17","v":""},{"$f":"IFERROR(E38/E39,\"N/A\")","v":"N/A"},"Revenue",{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$38,'Detailed Cashflow'!C14:C18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$38,'Detailed Cashflow'!D14:D18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$38,'Detailed Cashflow'!E14:E18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$38,'Detailed Cashflow'!F14:F18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$38,'Detailed Cashflow'!G14:G18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$38,'Detailed Cashflow'!H14:H18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$38,'Detailed Cashflow'!I14:I18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$38,'Detailed Cashflow'!J14:J18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$38,'Detailed Cashflow'!K14:K18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$38,'Detailed Cashflow'!L14:L18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$38,'Detailed Cashflow'!M14:M18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$38,'Detailed Cashflow'!N14:N18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$38,'Detailed Cashflow'!O14:O18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$38,'Detailed Cashflow'!P14:P18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$38,'Detailed Cashflow'!Q14:Q18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$38,'Detailed Cashflow'!R14:R18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$38,'Detailed Cashflow'!S14:S18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$38,'Detailed Cashflow'!T14:T18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$38,'Detailed Cashflow'!U14:U18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$38,'Detailed Cashflow'!V14:V18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$38,'Detailed Cashflow'!W14:W18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$38,'Detailed Cashflow'!X14:X18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$38,'Detailed Cashflow'!Y14:Y18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$38,'Detailed Cashflow'!Z14:Z18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$38,'Detailed Cashflow'!AA14:AA18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$38,'Detailed Cashflow'!AB14:AB18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$38,'Detailed Cashflow'!AC14:AC18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$38,'Detailed Cashflow'!AD14:AD18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$38,'Detailed Cashflow'!AE14:AE18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$38,'Detailed Cashflow'!AF14:AF18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$38,'Detailed Cashflow'!AG14:AG18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$38,'Detailed Cashflow'!AH14:AH18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$38,'Detailed Cashflow'!AI14:AI18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$38,'Detailed Cashflow'!AJ14:AJ18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$38,'Detailed Cashflow'!AK14:AK18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$38,'Detailed Cashflow'!AL14:AL18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$38,'Detailed Cashflow'!AM14:AM18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$38,'Detailed Cashflow'!AN14:AN18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$38,'Detailed Cashflow'!AO14:AO18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$38,'Detailed Cashflow'!AP14:AP18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$38,'Detailed Cashflow'!AQ14:AQ18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$38,'Detailed Cashflow'!AR14:AR18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$38,'Detailed Cashflow'!AS14:AS18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$38,'Detailed Cashflow'!AT14:AT18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$38,'Detailed Cashflow'!AU14:AU18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$38,'Detailed Cashflow'!AV14:AV18)","v":0}]
[null,null,null,"Expense",{"$f":"SUMIF($D$11:$D$22,$B$38,E11:E22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Year End",null,{"$f":"F38-F39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cumulative",null,{"$f":"F40+E41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Detailed Cashflow'!B18","v":""},{"$f":"IFERROR(E42/E43,\"N/A\")","v":"N/A"},"Revenue",{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$42,'Detailed Cashflow'!C14:C18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$42,'Detailed Cashflow'!D14:D18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$42,'Detailed Cashflow'!E14:E18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$42,'Detailed Cashflow'!F14:F18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$42,'Detailed Cashflow'!G14:G18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$42,'Detailed Cashflow'!H14:H18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$42,'Detailed Cashflow'!I14:I18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$42,'Detailed Cashflow'!J14:J18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$42,'Detailed Cashflow'!K14:K18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$42,'Detailed Cashflow'!L14:L18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$42,'Detailed Cashflow'!M14:M18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$42,'Detailed Cashflow'!N14:N18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$42,'Detailed Cashflow'!O14:O18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$42,'Detailed Cashflow'!P14:P18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$42,'Detailed Cashflow'!Q14:Q18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$42,'Detailed Cashflow'!R14:R18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$42,'Detailed Cashflow'!S14:S18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$42,'Detailed Cashflow'!T14:T18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$42,'Detailed Cashflow'!U14:U18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$42,'Detailed Cashflow'!V14:V18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$42,'Detailed Cashflow'!W14:W18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$42,'Detailed Cashflow'!X14:X18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$42,'Detailed Cashflow'!Y14:Y18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$42,'Detailed Cashflow'!Z14:Z18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$42,'Detailed Cashflow'!AA14:AA18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$42,'Detailed Cashflow'!AB14:AB18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$42,'Detailed Cashflow'!AC14:AC18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$42,'Detailed Cashflow'!AD14:AD18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$42,'Detailed Cashflow'!AE14:AE18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$42,'Detailed Cashflow'!AF14:AF18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$42,'Detailed Cashflow'!AG14:AG18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$42,'Detailed Cashflow'!AH14:AH18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$42,'Detailed Cashflow'!AI14:AI18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$42,'Detailed Cashflow'!AJ14:AJ18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$42,'Detailed Cashflow'!AK14:AK18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$42,'Detailed Cashflow'!AL14:AL18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$42,'Detailed Cashflow'!AM14:AM18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$42,'Detailed Cashflow'!AN14:AN18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$42,'Detailed Cashflow'!AO14:AO18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$42,'Detailed Cashflow'!AP14:AP18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$42,'Detailed Cashflow'!AQ14:AQ18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$42,'Detailed Cashflow'!AR14:AR18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$42,'Detailed Cashflow'!AS14:AS18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$42,'Detailed Cashflow'!AT14:AT18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$42,'Detailed Cashflow'!AU14:AU18)","v":0},{"$f":"SUMIF('Detailed Cashflow'!$B$14:$B$18,$B$42,'Detailed Cashflow'!AV14:AV18)","v":0}]
[null,null,null,"Expense",{"$f":"SUMIF($D$11:$D$22,$B$42,E11:E22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Year End",null,{"$f":"F42-F43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cumulative",null,{"$f":"F44+E45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"SheetRanges","index":89,"n_rows":182,"n_cols":7,"rows_kept":182,"cut":false,"hidden":true,"merged":[]}
["Populate Fields"]
["Sheet Name","Lookup","Value",null,null,"PopulateFields","Yes"]
["Water - Future Infrastructure","WaterItems",{"$f":"IF(COUNTA(WA_FutureAssets!D:D)+8<=10,\"N/A\",\"B10:AZ\"&COUNTA(WA_FutureAssets!D:D)+8)","v":"B10:AZ17"}]
["Water Cons Cost NPV Calcs","WaterConsItems",{"$f":"IF(COUNTA(WA_FutureAssets!D:D)+8<=10,\"N/A\",\"B10:AW\"&COUNTA(WA_FutureAssets!D:D)+8)","v":"B10:AW17"},null,null,"CountCheck",{"$f":"COUNT(WA_FutureAssets!A:A,WW_FutureAssets!A:A,SW_FutureAssets!A:A,TR_FutureAssets!A:A,PA_FutureAssets!A:A)","v":0}]
["Water Cons Cost NPV Calcs","WaterConsRight",{"$f":"IF(COUNTA(WA_FutureAssets!D:D)+9<=10,\"N/A\",IFERROR(\"I9:\"&ADDRESS(9+COUNTA(WA_FutureAssets!D:D),COLUMN('Water Cons Cost NPV Calcs'!H10)+(MEY-MSY),4),\"N/A\"))","v":"I9:S18"}]
["Water - Schedule of Works Table","WaterSchedItems",{"$f":"IF(COUNTA(WA_FutureAssets!D:D)+8<=10,\"N/A\",\"A10:G\"&COUNTA(WA_FutureAssets!D:D)+8)","v":"A10:G17"}]
["WA_FutureAssets_Output","WaterOutputItems",{"$f":"IF((COUNTA(WA_FutureAssets!D:D)-1)<=1,\"N/A\",\"A2:AA\"&COUNTA(WA_FutureAssets!D:D))","v":"A2:AA9"}]
["Water - Edit History","WaterEditItems",{"$f":"IF(COUNTA(WA_Comments!D:D)+7<9,\"N/A\",\"B9:K\"&COUNTA(WA_Comments!D:D)+7)","v":"N/A"}]
["Sewer - Future Infrastructure","SewerItems",{"$f":"IF(COUNTA(WW_FutureAssets!D:D)+8<=10,\"N/A\",\"B10:AZ\"&COUNTA(WW_FutureAssets!D:D)+8)","v":"B10:AZ98"}]
["Sewer Cons Cost NPV Calcs","SewerConsItems",{"$f":"IF(COUNTA(WW_FutureAssets!D:D)+8<=10,\"N/A\",\"B10:AW\"&COUNTA(WW_FutureAssets!D:D)+8)","v":"B10:AW98"}]
["Sewer Cons Cost NPV Calcs","SewerConsRight",{"$f":"IF(COUNTA(WW_FutureAssets!D:D)+9<=10,\"N/A\",IFERROR(\"I9:\"&ADDRESS(9+COUNTA(WW_FutureAssets!D:D),COLUMN('Sewer Cons Cost NPV Calcs'!H10)+(MEY-MSY),4),\"N/A\"))","v":"I9:S99"}]
["Sewer - Schedule of Works Table","SewerSchedItems",{"$f":"IF(COUNTA(WW_FutureAssets!D:D)+8<=10,\"N/A\",\"A10:G\"&COUNTA(WW_FutureAssets!D:D)+8)","v":"A10:G98"}]
["WW_FutureAssets_Output","SewerOutputItems",{"$f":"IF((COUNTA(WW_FutureAssets!D:D)-1)<=1,\"N/A\",\"A2:AA\"&COUNTA(WW_FutureAssets!D:D))","v":"A2:AA90"}]
["Sewer - Edit History","SewerEditItems",{"$f":"IF(COUNTA(WW_Comments!D:D)+7<=9,\"N/A\",\"B9:K\"&COUNTA(WW_Comments!D:D)+7)","v":"N/A"}]
["Storm - Future Infrastructure","StormItems",{"$f":"IF(COUNTA(SW_FutureAssets!D:D)+8<=10,\"N/A\",\"B10:AZ\"&COUNTA(SW_FutureAssets!D:D)+8)","v":"B10:AZ118"}]
["Storm Cons Cost NPV Calcs","StormConsItems",{"$f":"IF(COUNTA(SW_FutureAssets!D:D)+8<=10,\"N/A\",\"B10:AW\"&COUNTA(SW_FutureAssets!D:D)+8)","v":"B10:AW118"}]
["Storm Cons Cost NPV Calcs","StormConsRight",{"$f":"IF(COUNTA(SW_FutureAssets!D:D)+9<=10,\"N/A\",IFERROR(\"I9:\"&ADDRESS(9+COUNTA(SW_FutureAssets!D:D),COLUMN('Storm Cons Cost NPV Calcs'!H10)+(MEY-MSY),4),\"N/A\"))","v":"I9:S119"}]
["Storm - Schedule of Works Table","StormSchedItems",{"$f":"IF(COUNTA(SW_FutureAssets!D:D)+8<=10,\"N/A\",\"A10:G\"&COUNTA(SW_FutureAssets!D:D)+8)","v":"A10:G118"}]
["SW_FutureAssets_Output","StormOutputItems",{"$f":"IF((COUNTA(SW_FutureAssets!D:D)-1)<=1,\"N/A\",\"A2:AA\"&COUNTA(SW_FutureAssets!D:D))","v":"A2:AA110"}]
["Storm - Edit History","StormEditItems",{"$f":"IF(COUNTA(SW_Comments!D:D)+7<=9,\"N/A\",\"B9:K\"&COUNTA(SW_Comments!D:D)+7)","v":"N/A"}]
["Trans - Future Infrastructure","TransItems",{"$f":"IF(COUNTA(TR_FutureAssets!D:D)+8<=10,\"N/A\",\"B10:AZ\"&COUNTA(TR_FutureAssets!D:D)+8)","v":"B10:AZ363"}]
["Trans Cons Cost NPV Calcs","TransConsItems",{"$f":"IF(COUNTA(TR_FutureAssets!D:D)+8<=10,\"N/A\",\"B10:AW\"&COUNTA(TR_FutureAssets!D:D)+8)","v":"B10:AW363"}]
["Trans Cons Cost NPV Calcs","TransConsRight",{"$f":"IF(COUNTA(TR_FutureAssets!D:D)+9<=10,\"N/A\",IFERROR(\"I9:\"&ADDRESS(9+COUNTA(TR_FutureAssets!D:D),COLUMN('Trans Cons Cost NPV Calcs'!H10)+(MEY-MSY),4),\"N/A\"))","v":"I9:S364"}]
["Trans - Schedule of Works Table","TransSchedItems",{"$f":"IF(COUNTA(TR_FutureAssets!D:D)+8<=10,\"N/A\",\"A10:G\"&COUNTA(TR_FutureAssets!D:D)+8)","v":"A10:G363"}]
["TR_FutureAssets_Output","TransOutputItems",{"$f":"IF((COUNTA(TR_FutureAssets!D:D)-1)<=1,\"N/A\",\"A2:AA\"&COUNTA(TR_FutureAssets!D:D))","v":"A2:AA355"}]
["Trans - Edit History","TransEditItems",{"$f":"IF(COUNTA(TR_Comments!D:D)+7<=9,\"N/A\",\"B9:K\"&COUNTA(TR_Comments!D:D)+7)","v":"N/A"}]
["Parks - Future Infrastructure","ParksItems",{"$f":"IF(COUNTA(PA_FutureAssets!D:D)+8<=10,\"N/A\",\"B10:BU\"&COUNTA(PA_FutureAssets!D:D)+8)","v":"B10:BU287"}]
["Parks Cons Cost NPV Calcs","ParksConsItems",{"$f":"IF(COUNTA(PA_FutureAssets!D:D)+8<=10,\"N/A\",\"B10:AW\"&COUNTA(PA_FutureAssets!D:D)+8)","v":"B10:AW287"}]
["Parks Cons Cost NPV Calcs","ParksConsRight",{"$f":"IF(COUNTA(PA_FutureAssets!D:D)+9<=10,\"N/A\",IFERROR(\"I9:\"&ADDRESS(9+COUNTA(PA_FutureAssets!D:D),COLUMN('Parks Cons Cost NPV Calcs'!H10)+(MEY-MSY),4),\"N/A\"))","v":"I9:S288"}]
["Parks - Schedule of Works Table","ParksSchedItems",{"$f":"IF(COUNTA(PA_FutureAssets!D:D)+8<=10,\"N/A\",\"A10:G\"&COUNTA(PA_FutureAssets!D:D)+8)","v":"A10:G287"}]
["PA_FutureAssets_Output","ParksOutputItems",{"$f":"IF((COUNTA(PA_FutureAssets!D:D)-1)<=1,\"N/A\",\"A2:AA\"&COUNTA(PA_FutureAssets!D:D))","v":"A2:AA279"}]
["Parks - Edit History","ParksEditItems",{"$f":"IF(COUNTA(PA_Comments!D:D)+7<=9,\"N/A\",\"B9:K\"&COUNTA(PA_Comments!D:D)+7)","v":"N/A"}]
["Annualised Water Demand","WD_Down",{"$f":"IF(COUNTIF('Service Areas'!D10:D29,\"Yes\")<=1,\"N/A\",\"B9:F\"&8+COUNTIF('Service Areas'!D10:D29,\"Yes\"))","v":"B9:F15"}]
["Annualised Water Demand","WD_Right",{"$f":"IF(COUNTIF('Service Areas'!D10:D29,\"Yes\")<1,\"N/A\",IFERROR(\"F8:\"&ADDRESS(8+COUNTIF('Service Areas'!D10:D29,\"Yes\"),COLUMN('Annualised Water Demand'!E8)+(MEY-MSY),4),\"N/A\"))","v":"F8:P15"}]
["Water Servicing Cost","WS_AC_Down",{"$f":"IF(COUNTIF('Service Areas'!D10:D29,\"Yes\")<=1,\"N/A\",\"B9:D\"&8+COUNTIF('Service Areas'!D10:D29,\"Yes\"))","v":"B9:D15"}]
["Water Servicing Cost","WS_TC_Down",{"$f":"IF(COUNTIF('Service Areas'!D10:D29,\"Yes\")<=1,\"N/A\",\"X9:Z\"&8+COUNTIF('Service Areas'!D10:D29,\"Yes\"))","v":"X9:Z15"}]
["Water Summary Expenditure","WS_Exp_Down",{"$f":"IF(COUNTIF('Service Areas'!D10:D29,\"Yes\")<=1,\"N/A\",\"B10:E\"&9+COUNTIF('Service Areas'!D10:D29,\"Yes\"))","v":"B10:E16"}]
["Water Summary Expenditure","WS_Exp_Right",{"$f":"IF(COUNTIF('Service Areas'!D10:D29,\"Yes\")<1,\"N/A\",IFERROR(\"E8:\"&ADDRESS(9+COUNTIF('Service Areas'!D10:D29,\"Yes\"),COLUMN('Water Summary Expenditure'!D8)+(MEY-MSY),4),\"N/A\"))","v":"E8:O16"}]
["Water Rev - Average","WS_RevAvg_Down",{"$f":"IF(COUNTIF('Service Areas'!D10:D29,\"Yes\")<=1,\"N/A\",\"B10:E\"&9+COUNTIF('Service Areas'!D10:D29,\"Yes\"))","v":"B10:E16"}]
["Water Rev - Average","WS_RevAvg_Right",{"$f":"IF(COUNTIF('Service Areas'!D10:D29,\"Yes\")<1,\"N/A\",IFERROR(\"E8:\"&ADDRESS(9+COUNTIF('Service Areas'!D10:D29,\"Yes\"),COLUMN('Water Rev - Average'!D8)+(MEY-MSY),4),\"N/A\"))","v":"E8:O16"}]
["Water Rev - Marginal","WS_RevMar_Down",{"$f":"IF(COUNTIF('Service Areas'!D10:D29,\"Yes\")<=1,\"N/A\",\"B10:D\"&9+COUNTIF('Service Areas'!D10:D29,\"Yes\"))","v":"B10:D16"}]
["Water Rev - Marginal","WS_RevMar_Right",{"$f":"IF(COUNTIF('Service Areas'!D10:D29,\"Yes\")<1,\"N/A\",IFERROR(\"D8:\"&ADDRESS(9+COUNTIF('Service Areas'!D10:D29,\"Yes\"),COLUMN('Water Rev - Marginal'!D8)+(MEY-MSY-1),4),\"N/A\"))","v":"D8:N16"}]
["Annualised Sewer Demand","WWD_Down",{"$f":"IF(COUNTIF('Service Areas'!D33:D52,\"Yes\")<=1,\"N/A\",\"B9:F\"&8+COUNTIF('Service Areas'!D33:D52,\"Yes\"))","v":"B9:F15"}]
["Annualised Sewer Demand","WWD_Right",{"$f":"IF(COUNTIF('Service Areas'!D33:D52,\"Yes\")<1,\"N/A\",IFERROR(\"F8:\"&ADDRESS(8+COUNTIF('Service Areas'!D33:D52,\"Yes\"),COLUMN('Annualised Sewer Demand'!E8)+(MEY-MSY),4),\"N/A\"))","v":"F8:P15"}]
["Sewer Servicing Cost","WW_AC_Down",{"$f":"IF(COUNTIF('Service Areas'!D33:D52,\"Yes\")<=1,\"N/A\",\"B9:D\"&8+COUNTIF('Service Areas'!D33:D52,\"Yes\"))","v":"B9:D15"}]
["Sewer Servicing Cost","WW_TC_Down",{"$f":"IF(COUNTIF('Service Areas'!D33:D52,\"Yes\")<=1,\"N/A\",\"X9:Z\"&8+COUNTIF('Service Areas'!D33:D52,\"Yes\"))","v":"X9:Z15"}]
["Sewer Summary Expenditure","WW_Exp_Down",{"$f":"IF(COUNTIF('Service Areas'!D33:D52,\"Yes\")<=1,\"N/A\",\"B10:E\"&9+COUNTIF('Service Areas'!D33:D52,\"Yes\"))","v":"B10:E16"}]
["Sewer Summary Expenditure","WW_Exp_Right",{"$f":"IF(COUNTIF('Service Areas'!D33:D52,\"Yes\")<1,\"N/A\",\"E8:\"&ADDRESS(9+COUNTIF('Service Areas'!D33:D52,\"Yes\"),COLUMN('Sewer Summary Expenditure'!D8)+(MEY-MSY),4))","v":"E8:O16"}]
["Sewer Rev - Average","WW_RevAvg_Down",{"$f":"IF(COUNTIF('Service Areas'!D33:D52,\"Yes\")<=1,\"N/A\",\"B10:E\"&9+COUNTIF('Service Areas'!D33:D52,\"Yes\"))","v":"B10:E16"}]
["Sewer Rev - Average","WW_RevAvg_Right",{"$f":"IF(COUNTIF('Service Areas'!D33:D52,\"Yes\")<1,\"N/A\",\"E8:\"&ADDRESS(9+COUNTIF('Service Areas'!D33:D52,\"Yes\"),COLUMN('Sewer Rev - Average'!D8)+(MEY-MSY),4))","v":"E8:O16"}]
["Sewer Rev - Marginal","WW_RevMar_Down",{"$f":"IF(COUNTIF('Service Areas'!D33:D52,\"Yes\")<=1,\"N/A\",\"B10:D\"&9+COUNTIF('Service Areas'!D33:D52,\"Yes\"))","v":"B10:D16"}]
["Sewer Rev - Marginal","WW_RevMar_Right",{"$f":"IF(COUNTIF('Service Areas'!D33:D52,\"Yes\")<1,\"N/A\",\"D8:\"&ADDRESS(9+COUNTIF('Service Areas'!D33:D52,\"Yes\"),COLUMN('Sewer Rev - Marginal'!D8)+(MEY-MSY-1),4))","v":"D8:N16"}]
["Annualised Stormwater Demand","SWD_Down",{"$f":"IF(COUNTIF('Service Areas'!D56:D75,\"Yes\")<=1,\"N/A\",\"B9:F\"&8+COUNTIF('Service Areas'!D56:D75,\"Yes\"))","v":"B9:F17"}]
["Annualised Stormwater Demand","SWD_Right",{"$f":"IF(COUNTIF('Service Areas'!D56:D75,\"Yes\")<1,\"N/A\",\"F8:\"&ADDRESS(8+COUNTIF('Service Areas'!D56:D75,\"Yes\"),COLUMN('Annualised Stormwater Demand'!E8)+(MEY-MSY),4))","v":"F8:P17"}]
["Storm Servicing Cost","SW_AC_Down",{"$f":"IF(COUNTIF('Service Areas'!D56:D75,\"Yes\")<=1,\"N/A\",\"B9:D\"&8+COUNTIF('Service Areas'!D56:D75,\"Yes\"))","v":"B9:D17"}]
["Storm Servicing Cost","SW_TC_Down",{"$f":"IF(COUNTIF('Service Areas'!D56:D75,\"Yes\")<=1,\"N/A\",\"X9:Z\"&8+COUNTIF('Service Areas'!D56:D75,\"Yes\"))","v":"X9:Z17"}]
["Storm Summary Expenditure","SW_Exp_Down",{"$f":"IF(COUNTIF('Service Areas'!D56:D75,\"Yes\")<=1,\"N/A\",\"B10:E\"&9+COUNTIF('Service Areas'!D56:D75,\"Yes\"))","v":"B10:E18"}]
["Storm Summary Expenditure","SW_Exp_Right",{"$f":"IF(COUNTIF('Service Areas'!D56:D75,\"Yes\")<1,\"N/A\",\"E8:\"&ADDRESS(9+COUNTIF('Service Areas'!D56:D75,\"Yes\"),COLUMN('Storm Summary Expenditure'!D8)+(MEY-MSY),4))","v":"E8:O18"}]
["Storm Rev - Average","SW_RevAvg_Down",{"$f":"IF(COUNTIF('Service Areas'!D56:D75,\"Yes\")<=1,\"N/A\",\"B10:E\"&9+COUNTIF('Service Areas'!D56:D75,\"Yes\"))","v":"B10:E18"}]
["Storm Rev - Average","SW_RevAvg_Right",{"$f":"IF(COUNTIF('Service Areas'!D56:D75,\"Yes\")<1,\"N/A\",\"E8:\"&ADDRESS(9+COUNTIF('Service Areas'!D56:D75,\"Yes\"),COLUMN('Storm Rev - Average'!D8)+(MEY-MSY),4))","v":"E8:O18"}]
["Storm Rev - Marginal","SW_RevMar_Down",{"$f":"IF(COUNTIF('Service Areas'!D56:D75,\"Yes\")<=1,\"N/A\",\"B10:D\"&9+COUNTIF('Service Areas'!D56:D75,\"Yes\"))","v":"B10:D18"}]
["Storm Rev - Marginal","SW_RevMar_Right",{"$f":"IF(COUNTIF('Service Areas'!D56:D75,\"Yes\")<1,\"N/A\",\"D8:\"&ADDRESS(9+COUNTIF('Service Areas'!D56:D75,\"Yes\"),COLUMN('Storm Rev - Marginal'!D8)+(MEY-MSY-1),4))","v":"D8:N18"}]
["Annualised Trans Demand","TRD_Down",{"$f":"IF(COUNTIF('Service Areas'!D79:D98,\"Yes\")<=1,\"N/A\",\"B9:F\"&8+COUNTIF('Service Areas'!D79:D98,\"Yes\"))","v":"B9:F22"}]
["Annualised Trans Demand","TRD_Right",{"$f":"IF(COUNTIF('Service Areas'!D79:D98,\"Yes\")<1,\"N/A\",\"F8:\"&ADDRESS(8+COUNTIF('Service Areas'!D79:D98,\"Yes\"),COLUMN('Annualised Trans Demand'!E8)+(MEY-MSY),4))","v":"F8:P22"}]
["Trans Servicing Cost","TR_AC_Down",{"$f":"IF(COUNTIF('Service Areas'!D79:D98,\"Yes\")<=1,\"N/A\",\"B9:D\"&8+COUNTIF('Service Areas'!D79:D98,\"Yes\"))","v":"B9:D22"}]
["Trans Servicing Cost","TR_TC_Down",{"$f":"IF(COUNTIF('Service Areas'!D79:D98,\"Yes\")<=1,\"N/A\",\"X9:Z\"&8+COUNTIF('Service Areas'!D79:D98,\"Yes\"))","v":"X9:Z22"}]
["Trans Summary Expenditure","TR_Exp_Down",{"$f":"IF(COUNTIF('Service Areas'!D79:D98,\"Yes\")<=1,\"N/A\",\"B10:E\"&9+COUNTIF('Service Areas'!D79:D98,\"Yes\"))","v":"B10:E23"}]
["Trans Summary Expenditure","TR_Exp_Right",{"$f":"IF(COUNTIF('Service Areas'!D79:D98,\"Yes\")<1,\"N/A\",\"E8:\"&ADDRESS(9+COUNTIF('Service Areas'!D79:D98,\"Yes\"),COLUMN('Trans Summary Expenditure'!D8)+(MEY-MSY),4))","v":"E8:O23"}]
["Trans Rev - Average","TR_RevAvg_Down",{"$f":"IF(COUNTIF('Service Areas'!D79:D98,\"Yes\")<=1,\"N/A\",\"B10:E\"&9+COUNTIF('Service Areas'!D79:D98,\"Yes\"))","v":"B10:E23"}]
["Trans Rev - Average","TR_RevAvg_Right",{"$f":"IF(COUNTIF('Service Areas'!D79:D98,\"Yes\")<1,\"N/A\",\"E8:\"&ADDRESS(9+COUNTIF('Service Areas'!D79:D98,\"Yes\"),COLUMN('Trans Rev - Average'!D8)+(MEY-MSY),4))","v":"E8:O23"}]
["Trans Rev - Marginal","TR_RevMar_Down",{"$f":"IF(COUNTIF('Service Areas'!D79:D98,\"Yes\")<=1,\"N/A\",\"B10:D\"&9+COUNTIF('Service Areas'!D79:D98,\"Yes\"))","v":"B10:D23"}]
["Trans Rev - Marginal","TR_RevMar_Right",{"$f":"IF(COUNTIF('Service Areas'!D79:D98,\"Yes\")<1,\"N/A\",\"D8:\"&ADDRESS(9+COUNTIF('Service Areas'!D79:D98,\"Yes\"),COLUMN('Trans Rev - Marginal'!D8)+(MEY-MSY-1),4))","v":"D8:N23"}]
["Annualised Parks Demand","PAD_Down",{"$f":"IF(COUNTIF('Service Areas'!D102:D121,\"Yes\")<=1,\"N/A\",\"B9:F\"&8+COUNTIF('Service Areas'!D102:D121,\"Yes\"))","v":"B9:F15"}]
["Annualised Parks Demand","PAD_Right",{"$f":"IF(COUNTIF('Service Areas'!D102:D121,\"Yes\")<1,\"N/A\",\"F8:\"&ADDRESS(8+COUNTIF('Service Areas'!D102:D121,\"Yes\"),COLUMN('Annualised Parks Demand'!E8)+(MEY-MSY),4))","v":"F8:P15"}]
["Parks Servicing Cost","PA_AC_Down","REMOVED",{"$f":"IF(COUNTIF('Service Areas'!D102:D121,\"Yes\")<=1,\"N/A\",\"B9:D\"&8+COUNTIF('Service Areas'!D102:D121,\"Yes\"))","v":"B9:D15"}]
["Parks Servicing Cost","PA_TC_Down","REMOVED",{"$f":"IF(COUNTIF('Service Areas'!D102:D121,\"Yes\")<=1,\"N/A\",\"X9:Z\"&8+COUNTIF('Service Areas'!D102:D121,\"Yes\"))","v":"X9:Z15"}]
["Parks Summary Expenditure","PA_Exp_Down",{"$f":"IF(COUNTIF('Service Areas'!D102:D121,\"Yes\")<=1,\"N/A\",\"B10:E\"&9+COUNTIF('Service Areas'!D102:D121,\"Yes\"))","v":"B10:E16"}]
["Parks Summary Expenditure","PA_Exp_Right",{"$f":"IF(COUNTIF('Service Areas'!D102:D121,\"Yes\")<1,\"N/A\",\"E8:\"&ADDRESS(9+COUNTIF('Service Areas'!D102:D121,\"Yes\"),COLUMN('Parks Summary Expenditure'!D8)+(MEY-MSY),4))","v":"E8:O16"}]
["Parks Rev - Average","PA_RevAvg_Down",{"$f":"IF(COUNTIF('Service Areas'!D102:D121,\"Yes\")<=1,\"N/A\",\"B10:E\"&9+COUNTIF('Service Areas'!D102:D121,\"Yes\"))","v":"B10:E16"}]
["Parks Rev - Average","PA_RevAvg_Right",{"$f":"IF(COUNTIF('Service Areas'!D102:D121,\"Yes\")<1,\"N/A\",\"E8:\"&ADDRESS(9+COUNTIF('Service Areas'!D102:D121,\"Yes\"),COLUMN('Parks Rev - Average'!D8)+(MEY-MSY),4))","v":"E8:O16"}]
["Parks Rev - Marginal","PA_RevMar_Down",{"$f":"IF(COUNTIF('Service Areas'!D102:D121,\"Yes\")<=1,\"N/A\",\"B10:D\"&9+COUNTIF('Service Areas'!D102:D121,\"Yes\"))","v":"B10:D16"}]
["Parks Rev - Marginal","PA_RevMar_Right",{"$f":"IF(COUNTIF('Service Areas'!D102:D121,\"Yes\")<1,\"N/A\",\"D8:\"&ADDRESS(9+COUNTIF('Service Areas'!D102:D121,\"Yes\"),COLUMN('Parks Rev - Marginal'!D8)+(MEY-MSY-1),4))","v":"D8:N16"}]
["Future Servicing Cost","WS_FSC","N/A"]
["Future Servicing Cost","WW_FSC","N/A"]
["Future Servicing Cost","SW_FSC","N/A"]
["Future Servicing Cost","TR_FSC","N/A"]
["Future Servicing Cost","PA_FSC","N/A"]
["Charge Rate Movements","CRM_Down",{"$f":"IF(COUNTA(LandUseTypes!A:A)-1<=1,\"N/A\",\"B9:F\"&7+COUNTA(LandUseTypes!A:A))","v":"B9:F16"}]
["Charge Rate Movements","CRM_Right",{"$f":"IF(COUNTA(LandUseTypes!A:A)-1<=1,\"N/A\",\"F7:\"&ADDRESS(7+COUNTA(LandUseTypes!A:A),COLUMN('Charge Rate Movements - CA1'!E7)+(MEY-MSY-1),4))","v":"F7:O16"}]
["Detailed Revenue","DR_Down",{"$f":"IF(COUNTA(AnnualDevelopment!C:C)-1<=1,\"N/A\",\"B13:H\"&11+COUNTA(AnnualDevelopment!C:C))","v":"B13:H26"}]
["Detailed Revenue","DR_Right",{"$f":"IF(COUNTA(AnnualDevelopment!C:C)-1<=1,\"N/A\",\"H9:\"&ADDRESS(11+COUNTA(AnnualDevelopment!C:C),COLUMN('Detailed Revenue'!H11)+(MEY-MSY-1),4))","v":"H9:R26"}]
["Detailed Cashflow","CF_Right",{"$f":"IF(MSY>=MEY,\"N/A\",\"D9:\"&LEFT(ADDRESS(8+COUNTA(WA_FutureAssets!D:D),COLUMN('Detailed Cashflow'!D9)+(MEY-MSY-1),4),MIN(FIND({0,1,2,3,4,5,6,7,8,9},ADDRESS(8+COUNTA(WA_FutureAssets!D:D),COLUMN('Detailed Cashflow'!D9)+(MEY-MSY),4)&\"0123456789\"))-1)&\"26\")","v":"D9:N26"}]
[]
[]
[]
[]
[]
[]
[]
[]
["DeleteFields"]
["Water - Future Infrastructure","DelWaterItems",{"$f":"IF((COUNTA('Water - Future Infrastructure'!B:B)+3)<11,\"N/A\",\"11:\"&COUNTA('Water - Future Infrastructure'!B:B)+3)","v":"11:17"}]
["Water Cons Cost NPV Calcs","DelWaterConsItems",{"$f":"IF((COUNTA('Water - Future Infrastructure'!B:B)+3)<11,\"N/A\",\"11:\"&COUNTA('Water - Future Infrastructure'!B:B)+3)","v":"11:17"}]
["Water Cons Cost NPV Calcs","DelWaterConsRows",{"$f":"\"J:\"&LEFT(ADDRESS(8+COUNTA(WA_FutureAssets!D:D),COLUMN('Water Cons Cost NPV Calcs'!H10)+(MEY-MSY),4),MIN(FIND({0,1,2,3,4,5,6,7,8,9},ADDRESS(8+COUNTA(WA_FutureAssets!D:D),COLUMN('Water Cons Cost NPV Calcs'!H10)+(MEY-MSY),4)&\"0123456789\"))-1)","v":"J:S"}]
["Water - Schedule of Works Table","DelWaterSchedItems",{"$f":"IF((COUNTA('Water - Future Infrastructure'!B:B)+3)<11,\"N/A\",\"11:\"&COUNTA('Water - Future Infrastructure'!B:B)+3)","v":"11:17"}]
["WA_FutureAssets_Output","DelWaterOutputItems",{"$f":"IF((COUNTA('Water - Future Infrastructure'!B:B)+3)<11,\"N/A\",\"3:\"&COUNTA('Water - Future Infrastructure'!B:B)-5)","v":"3:9"}]
["Water - Edit History","DelWaterEditItems",{"$f":"IF(COUNTA('Water - Edit History'!B:B)+3<10,\"N/A\",\"10:\"&COUNTA('Water - Edit History'!B:B)+3)","v":"N/A"}]
["Sewer - Future Infrastructure","DelSewerItems",{"$f":"IF((COUNTA('Sewer - Future Infrastructure'!B:B)+3)<11,\"N/A\",\"11:\"&COUNTA('Sewer - Future Infrastructure'!B:B)+3)","v":"11:98"}]
["Sewer Cons Cost NPV Calcs","DelSewerConsItems",{"$f":"IF((COUNTA('Sewer - Future Infrastructure'!B:B)+3)<11,\"N/A\",\"11:\"&COUNTA('Sewer - Future Infrastructure'!B:B)+3)","v":"11:98"}]
["Sewer Cons Cost NPV Calcs","DelSewerConsRows",{"$f":"\"J:\"&LEFT(ADDRESS(8+COUNTA(WW_FutureAssets!D:D),COLUMN('Sewer Cons Cost NPV Calcs'!H10)+(MEY-MSY),4),MIN(FIND({0,1,2,3,4,5,6,7,8,9},ADDRESS(8+COUNTA(WW_FutureAssets!D:D),COLUMN('Sewer Cons Cost NPV Calcs'!H10)+(MEY-MSY),4)&\"0123456789\"))-1)","v":"J:S"}]
["Sewer - Schedule of Works Table","DelSewerSchedItems",{"$f":"IF((COUNTA('Sewer - Future Infrastructure'!B:B)+3)<11,\"N/A\",\"11:\"&COUNTA('Sewer - Future Infrastructure'!B:B)+3)","v":"11:98"}]
["WW_FutureAssets_Output","DelSewerOutputItems",{"$f":"IF((COUNTA('Sewer - Future Infrastructure'!B:B)+3)<11,\"N/A\",\"3:\"&COUNTA('Sewer - Future Infrastructure'!B:B)-5)","v":"3:90"}]
["Sewer - Edit History","DelSewerEditItems",{"$f":"IF(COUNTA('Sewer - Edit History'!B:B)+3<10,\"N/A\",\"10:\"&COUNTA('Sewer - Edit History'!B:B)+3)","v":"N/A"}]
["Storm - Future Infrastructure","DelStormItems",{"$f":"IF((COUNTA('Storm - Future Infrastructure'!B:B)+3)<11,\"N/A\",\"11:\"&COUNTA('Storm - Future Infrastructure'!B:B)+3)","v":"11:118"}]
["Storm Cons Cost NPV Calcs","DelStormConsItems",{"$f":"IF((COUNTA('Storm - Future Infrastructure'!B:B)+3)<11,\"N/A\",\"11:\"&COUNTA('Storm - Future Infrastructure'!B:B)+3)","v":"11:118"}]
["Storm Cons Cost NPV Calcs","DelStormConsRows",{"$f":"\"J:\"&LEFT(ADDRESS(8+COUNTA(SW_FutureAssets!D:D),COLUMN('Storm Cons Cost NPV Calcs'!H10)+(MEY-MSY),4),MIN(FIND({0,1,2,3,4,5,6,7,8,9},ADDRESS(8+COUNTA(SW_FutureAssets!D:D),COLUMN('Storm Cons Cost NPV Calcs'!H10)+(MEY-MSY),4)&\"0123456789\"))-1)","v":"J:S"}]
["Storm - Schedule of Works Table","DelStormSchedItems",{"$f":"IF((COUNTA('Storm - Future Infrastructure'!B:B)+3)<11,\"N/A\",\"11:\"&COUNTA('Storm - Future Infrastructure'!B:B)+3)","v":"11:118"}]
["SW_FutureAssets_Output","DelStormOutputItems",{"$f":"IF((COUNTA('Storm - Future Infrastructure'!B:B)+3)<11,\"N/A\",\"3:\"&COUNTA('Storm - Future Infrastructure'!B:B)-5)","v":"3:110"}]
["Storm - Edit History","DelStormEditItems",{"$f":"IF(COUNTA('Storm - Edit History'!B:B)+3<10,\"N/A\",\"10:\"&COUNTA('Storm - Edit History'!B:B)+3)","v":"N/A"}]
["Trans - Future Infrastructure","DelTransItems",{"$f":"IF((COUNTA('Trans - Future Infrastructure'!B:B)+3)<11,\"N/A\",\"11:\"&COUNTA('Trans - Future Infrastructure'!B:B)+3)","v":"11:363"}]
["Trans Cons Cost NPV Calcs","DelTransConsItems",{"$f":"IF((COUNTA('Trans - Future Infrastructure'!B:B)+3)<11,\"N/A\",\"11:\"&COUNTA('Trans - Future Infrastructure'!B:B)+3)","v":"11:363"}]
["Trans Cons Cost NPV Calcs","DelTransConsRows",{"$f":"\"J:\"&LEFT(ADDRESS(8+COUNTA(TR_FutureAssets!D:D),COLUMN('Trans Cons Cost NPV Calcs'!H10)+(MEY-MSY),4),MIN(FIND({0,1,2,3,4,5,6,7,8,9},ADDRESS(8+COUNTA(TR_FutureAssets!D:D),COLUMN('Trans Cons Cost NPV Calcs'!H10)+(MEY-MSY),4)&\"0123456789\"))-1)","v":"J:S"}]
["Trans - Schedule of Works Table","DelTransSchedItems",{"$f":"IF((COUNTA('Trans - Future Infrastructure'!B:B)+3)<11,\"N/A\",\"11:\"&COUNTA('Trans - Future Infrastructure'!B:B)+3)","v":"11:363"}]
["TR_FutureAssets_Output","DelTransOutputItems",{"$f":"IF((COUNTA('Trans - Future Infrastructure'!B:B)+3)<11,\"N/A\",\"3:\"&COUNTA('Trans - Future Infrastructure'!B:B)-5)","v":"3:355"}]
["Trans - Edit History","DelTransEditItems",{"$f":"IF(COUNTA('Trans - Edit History'!B:B)+3<10,\"N/A\",\"10:\"&COUNTA('Trans - Edit History'!B:B)+3)","v":"N/A"}]
["Parks - Future Infrastructure","DelParksItems",{"$f":"IF((COUNTA('Parks - Future Infrastructure'!B:B)+3)<11,\"N/A\",\"11:\"&COUNTA('Parks - Future Infrastructure'!B:B)+3)","v":"11:287"}]
["Parks Cons Cost NPV Calcs","DelParksConsItems",{"$f":"IF((COUNTA('Parks - Future Infrastructure'!B:B)+3)<11,\"N/A\",\"11:\"&COUNTA('Parks - Future Infrastructure'!B:B)+3)","v":"11:287"}]
["Parks Cons Cost NPV Calcs","DelParksConsRows",{"$f":"\"J:\"&LEFT(ADDRESS(8+COUNTA(PA_FutureAssets!D:D),COLUMN('Parks Cons Cost NPV Calcs'!H10)+(MEY-MSY),4),MIN(FIND({0,1,2,3,4,5,6,7,8,9},ADDRESS(8+COUNTA(PA_FutureAssets!D:D),COLUMN('Parks Cons Cost NPV Calcs'!H10)+(MEY-MSY),4)&\"0123456789\"))-1)","v":"J:S"}]
["Parks - Schedule of Works Table","DelParksSchedItems",{"$f":"IF((COUNTA('Parks - Future Infrastructure'!B:B)+3)<11,\"N/A\",\"11:\"&COUNTA('Parks - Future Infrastructure'!B:B)+3)","v":"11:287"}]
["PA_FutureAssets_Output","DelParksOutputItems",{"$f":"IF((COUNTA('Parks - Future Infrastructure'!B:B)+3)<11,\"N/A\",\"3:\"&COUNTA('Parks - Future Infrastructure'!B:B)-5)","v":"3:279"}]
["Parks - Edit History","DelParksEditItems",{"$f":"IF(COUNTA('Parks - Edit History'!B:B)+3<10,\"N/A\",\"10:\"&COUNTA('Parks - Edit History'!B:B)+3)","v":"N/A"}]
["Annualised Water Demand","DelWD_Down",{"$f":"IF(COUNTIF('Service Areas'!D10:D29,\"Yes\")<=1,\"N/A\",\"10:\"&8+COUNTIF('Service Areas'!D10:D29,\"Yes\"))","v":"10:15"}]
["Annualised Water Demand","DelWD_Right",{"$f":"\"G:\"&LEFT(ADDRESS(75,COLUMN('Annualised Water Demand'!E8)+(MEY-MSY),4),MIN(FIND({0,1,2,3,4,5,6,7,8,9},ADDRESS(75,COLUMN('Annualised Water Demand'!E8)+(MEY-MSY),4)&\"0123456789\"))-1)","v":"G:P"}]
["Water Servicing Cost","Del_WSC",{"$f":"IF(COUNTIF('Service Areas'!D10:D29,\"Yes\")<=1,\"N/A\",\"10:\"&8+COUNTIF('Service Areas'!D10:D29,\"Yes\"))","v":"10:15"}]
["Water Summary Expenditure","DelWS_Exp_Down",{"$f":"IF(COUNTIF('Service Areas'!D10:D29,\"Yes\")<=1,\"N/A\",\"11:\"&9+COUNTIF('Service Areas'!D10:D29,\"Yes\"))","v":"11:16"}]
["Water Summary Expenditure","DelWS_Exp_Right",{"$f":"\"F:\"&LEFT(ADDRESS(75,COLUMN('Water Summary Expenditure'!D8)+(MEY-MSY),4),MIN(FIND({0,1,2,3,4,5,6,7,8,9},ADDRESS(75,COLUMN('Water Summary Expenditure'!D8)+(MEY-MSY),4)&\"0123456789\"))-1)","v":"F:O"}]
["Water Rev - Average","DelWS_RevAvg_Down",{"$f":"IF(COUNTIF('Service Areas'!D10:D29,\"Yes\")<=1,\"N/A\",\"11:\"&9+COUNTIF('Service Areas'!D10:D29,\"Yes\"))","v":"11:16"}]
["Water Rev - Average","DelWS_RevAvg_Right",{"$f":"\"F:\"&LEFT(ADDRESS(75,COLUMN('Water Rev - Average'!D8)+(MEY-MSY),4),MIN(FIND({0,1,2,3,4,5,6,7,8,9},ADDRESS(75,COLUMN('Water Rev - Average'!D8)+(MEY-MSY),4)&\"0123456789\"))-1)","v":"F:O"}]
["Water Rev - Marginal","DelWS_RevMar_Down",{"$f":"IF(COUNTIF('Service Areas'!D10:D29,\"Yes\")<=1,\"N/A\",\"11:\"&9+COUNTIF('Service Areas'!D10:D29,\"Yes\"))","v":"11:16"}]
["Water Rev - Marginal","DelWS_RevMar_Right",{"$f":"\"E:\"&LEFT(ADDRESS(75,COLUMN('Water Rev - Marginal'!D8)+(MEY-MSY-1),4),MIN(FIND({0,1,2,3,4,5,6,7,8,9},ADDRESS(75,COLUMN('Water Rev - Marginal'!D8)+(MEY-MSY-1),4)&\"0123456789\"))-1)","v":"E:N"}]
["Annualised Sewer Demand","DelWWD_Down",{"$f":"IF(COUNTIF('Service Areas'!D33:D52,\"Yes\")<=1,\"N/A\",\"10:\"&8+COUNTIF('Service Areas'!D33:D52,\"Yes\"))","v":"10:15"}]
["Annualised Sewer Demand","DelWWD_Right",{"$f":"\"G:\"&LEFT(ADDRESS(75,COLUMN('Annualised Sewer Demand'!E8)+(MEY-MSY),4),MIN(FIND({0,0,0,0,0,0,0,0,0,0},ADDRESS(75,COLUMN('Annualised Sewer Demand'!E8)+(MEY-MSY),4)&\"0123456789\"))-1)","v":"G:P75"}]
["Sewer Servicing Cost","DelWW_AC_Down",{"$f":"IF(COUNTIF('Service Areas'!D33:D52,\"Yes\")<=1,\"N/A\",\"10:\"&8+COUNTIF('Service Areas'!D33:D52,\"Yes\"))","v":"10:15"}]
["Sewer Summary Expenditure","DelWW_Exp_Down",{"$f":"IF(COUNTIF('Service Areas'!D33:D52,\"Yes\")<=1,\"N/A\",\"11:\"&9+COUNTIF('Service Areas'!D33:D52,\"Yes\"))","v":"11:16"}]
["Sewer Summary Expenditure","DelWW_Exp_Right",{"$f":"\"F:\"&LEFT(ADDRESS(75,COLUMN('Sewer Summary Expenditure'!D8)+(MEY-MSY),4),MIN(FIND({0,1,2,3,4,5,6,7,8,9},ADDRESS(75,COLUMN('Sewer Summary Expenditure'!D8)+(MEY-MSY),4)&\"0123456789\"))-1)","v":"F:O"}]
["Sewer Rev - Average","DelWW_RevAvg_Down",{"$f":"IF(COUNTIF('Service Areas'!D33:D52,\"Yes\")<=1,\"N/A\",\"11:\"&9+COUNTIF('Service Areas'!D33:D52,\"Yes\"))","v":"11:16"}]
["Sewer Rev - Average","DelWW_RevAvg_Right",{"$f":"\"F:\"&LEFT(ADDRESS(75,COLUMN('Sewer Rev - Average'!D8)+(MEY-MSY),4),MIN(FIND({0,1,2,3,4,5,6,7,8,9},ADDRESS(75,COLUMN('Sewer Rev - Average'!D8)+(MEY-MSY),4)&\"0123456789\"))-1)","v":"F:O"}]
["Sewer Rev - Marginal","DelWW_RevMar_Down",{"$f":"IF(COUNTIF('Service Areas'!D33:D52,\"Yes\")<=1,\"N/A\",\"11:\"&9+COUNTIF('Service Areas'!D33:D52,\"Yes\"))","v":"11:16"}]
["Sewer Rev - Marginal","DelWW_RevMar_Right",{"$f":"\"E:\"&LEFT(ADDRESS(75,COLUMN('Sewer Rev - Marginal'!D8)+(MEY-MSY-1),4),MIN(FIND({0,1,2,3,4,5,6,7,8,9},ADDRESS(75,COLUMN('Sewer Rev - Marginal'!D8)+(MEY-MSY-1),4)&\"0123456789\"))-1)","v":"E:N"}]
["Annualised Stormwater Demand","DelSWD_Down",{"$f":"IF(COUNTIF('Service Areas'!D56:D75,\"Yes\")<=1,\"N/A\",\"10:\"&8+COUNTIF('Service Areas'!D56:D75,\"Yes\"))","v":"10:17"}]
["Annualised Stormwater Demand","DelSWD_Right",{"$f":"\"G:\"&LEFT(ADDRESS(75,COLUMN('Annualised Stormwater Demand'!E8)+(MEY-MSY),4),MIN(FIND({0,1,2,3,4,5,6,7,8,9},ADDRESS(75,COLUMN('Annualised Stormwater Demand'!E8)+(MEY-MSY),4)&\"0123456789\"))-1)","v":"G:P"}]
["Storm Servicing Cost","DelSW_AC_Down",{"$f":"IF(COUNTIF('Service Areas'!D56:D75,\"Yes\")<=1,\"N/A\",\"10:\"&8+COUNTIF('Service Areas'!D56:D75,\"Yes\"))","v":"10:17"}]
["Storm Summary Expenditure","DelSW_Exp_Down",{"$f":"IF(COUNTIF('Service Areas'!D56:D75,\"Yes\")<=1,\"N/A\",\"11:\"&9+COUNTIF('Service Areas'!D56:D75,\"Yes\"))","v":"11:18"}]
["Storm Summary Expenditure","DelSW_Exp_Right",{"$f":"\"F:\"&LEFT(ADDRESS(75,COLUMN('Storm Summary Expenditure'!D8)+(MEY-MSY),4),MIN(FIND({0,1,2,3,4,5,6,7,8,9},ADDRESS(75,COLUMN('Storm Summary Expenditure'!D8)+(MEY-MSY),4)&\"0123456789\"))-1)","v":"F:O"}]
["Storm Rev - Average","DelSW_RevAvg_Down",{"$f":"IF(COUNTIF('Service Areas'!D56:D75,\"Yes\")<=1,\"N/A\",\"11:\"&9+COUNTIF('Service Areas'!D56:D75,\"Yes\"))","v":"11:18"}]
["Storm Rev - Average","DelSW_RevAvg_Right",{"$f":"\"F:\"&LEFT(ADDRESS(75,COLUMN('Storm Rev - Average'!D8)+(MEY-MSY),4),MIN(FIND({0,1,2,3,4,5,6,7,8,9},ADDRESS(75,COLUMN('Storm Rev - Average'!D8)+(MEY-MSY),4)&\"0123456789\"))-1)","v":"F:O"}]
["Storm Rev - Marginal","DelSW_RevMar_Down",{"$f":"IF(COUNTIF('Service Areas'!D56:D75,\"Yes\")<=1,\"N/A\",\"11:\"&9+COUNTIF('Service Areas'!D56:D75,\"Yes\"))","v":"11:18"}]
["Storm Rev - Marginal","DelSW_RevMar_Right",{"$f":"\"E:\"&LEFT(ADDRESS(75,COLUMN('Storm Rev - Marginal'!D8)+(MEY-MSY-1),4),MIN(FIND({0,1,2,3,4,5,6,7,8,9},ADDRESS(75,COLUMN('Storm Rev - Marginal'!D8)+(MEY-MSY-1),4)&\"0123456789\"))-1)","v":"E:N"}]
["Annualised Trans Demand","DelTRD_Down",{"$f":"IF(COUNTIF('Service Areas'!D79:D98,\"Yes\")<=1,\"N/A\",\"10:\"&8+COUNTIF('Service Areas'!D79:D98,\"Yes\"))","v":"10:22"}]
["Annualised Trans Demand","DelTRD_Right",{"$f":"\"G:\"&LEFT(ADDRESS(75,COLUMN('Annualised Trans Demand'!E8)+(MEY-MSY),4),MIN(FIND({0,1,2,3,4,5,6,7,8,9},ADDRESS(75,COLUMN('Annualised Trans Demand'!E8)+(MEY-MSY),4)&\"0123456789\"))-1)","v":"G:P"}]
["Trans Servicing Cost","DelTR_AC_Down",{"$f":"IF(COUNTIF('Service Areas'!D79:D98,\"Yes\")<=1,\"N/A\",\"10:\"&8+COUNTIF('Service Areas'!D79:D98,\"Yes\"))","v":"10:22"}]
["Trans Summary Expenditure","DelTR_Exp_Down",{"$f":"IF(COUNTIF('Service Areas'!D79:D98,\"Yes\")<=1,\"N/A\",\"11:\"&9+COUNTIF('Service Areas'!D79:D98,\"Yes\"))","v":"11:23"}]
["Trans Summary Expenditure","DelTR_Exp_Right",{"$f":"\"F:\"&LEFT(ADDRESS(75,COLUMN('Trans Summary Expenditure'!D8)+(MEY-MSY),4),MIN(FIND({0,1,2,3,4,5,6,7,8,9},ADDRESS(75,COLUMN('Trans Summary Expenditure'!D8)+(MEY-MSY),4)&\"0123456789\"))-1)","v":"F:O"}]
["Trans Rev - Average","DelTR_RevAvg_Down",{"$f":"IF(COUNTIF('Service Areas'!D79:D98,\"Yes\")<=1,\"N/A\",\"11:\"&9+COUNTIF('Service Areas'!D79:D98,\"Yes\"))","v":"11:23"}]
["Trans Rev - Average","DelTR_RevAvg_Right",{"$f":"\"F:\"&LEFT(ADDRESS(75,COLUMN('Trans Rev - Average'!D8)+(MEY-MSY),4),MIN(FIND({0,1,2,3,4,5,6,7,8,9},ADDRESS(75,COLUMN('Trans Rev - Average'!D8)+(MEY-MSY),4)&\"0123456789\"))-1)","v":"F:O"}]
["Trans Rev - Marginal","DelTR_RevMar_Down",{"$f":"IF(COUNTIF('Service Areas'!D79:D98,\"Yes\")<=1,\"N/A\",\"11:\"&9+COUNTIF('Service Areas'!D79:D98,\"Yes\"))","v":"11:23"}]
["Trans Rev - Marginal","DelTR_RevMar_Right",{"$f":"\"E:\"&LEFT(ADDRESS(75,COLUMN('Trans Rev - Marginal'!D8)+(MEY-MSY-1),4),MIN(FIND({0,1,2,3,4,5,6,7,8,9},ADDRESS(75,COLUMN('Trans Rev - Marginal'!D8)+(MEY-MSY-1),4)&\"0123456789\"))-1)","v":"E:N"}]
["Annualised Parks Demand","DelPAD_Down",{"$f":"IF(COUNTIF('Service Areas'!D102:D121,\"Yes\")<=1,\"N/A\",\"10:\"&8+COUNTIF('Service Areas'!D102:D121,\"Yes\"))","v":"10:15"}]
["Annualised Parks Demand","DelPAD_Right",{"$f":"\"G:\"&LEFT(ADDRESS(75,COLUMN('Annualised Parks Demand'!E8)+(MEY-MSY),4),MIN(FIND({0,1,2,3,4,5,6,7,8,9},ADDRESS(75,COLUMN('Annualised Parks Demand'!E8)+(MEY-MSY),4)&\"0123456789\"))-1)","v":"G:P"}]
["Parks Servicing Cost","DelPA_AC_Down",{"$f":"IF(COUNTIF('Service Areas'!D102:D121,\"Yes\")<=1,\"N/A\",\"10:\"&8+COUNTIF('Service Areas'!D102:D121,\"Yes\"))","v":"10:15"}]
["Parks Summary Expenditure","DelPA_Exp_Down",{"$f":"IF(COUNTIF('Service Areas'!D102:D121,\"Yes\")<=1,\"N/A\",\"11:\"&9+COUNTIF('Service Areas'!D102:D121,\"Yes\"))","v":"11:16"}]
["Parks Summary Expenditure","DelPA_Exp_Right",{"$f":"\"F:\"&LEFT(ADDRESS(75,COLUMN('Parks Summary Expenditure'!D8)+(MEY-MSY),4),MIN(FIND({0,1,2,3,4,5,6,7,8,9},ADDRESS(75,COLUMN('Parks Summary Expenditure'!D8)+(MEY-MSY),4)&\"0123456789\"))-1)","v":"F:O"}]
["Parks Rev - Average","DelPA_RevAvg_Down",{"$f":"IF(COUNTIF('Service Areas'!D102:D121,\"Yes\")<=1,\"N/A\",\"11:\"&9+COUNTIF('Service Areas'!D102:D121,\"Yes\"))","v":"11:16"}]
["Parks Rev - Average","DelPA_RevAvg_Right",{"$f":"\"F:\"&LEFT(ADDRESS(75,COLUMN('Parks Rev - Average'!D8)+(MEY-MSY),4),MIN(FIND({0,1,2,3,4,5,6,7,8,9},ADDRESS(75,COLUMN('Parks Rev - Average'!D8)+(MEY-MSY),4)&\"0123456789\"))-1)","v":"F:O"}]
["Parks Rev - Marginal","DelPA_RevMar_Down",{"$f":"IF(COUNTIF('Service Areas'!D102:D121,\"Yes\")<=1,\"N/A\",\"11:\"&9+COUNTIF('Service Areas'!D102:D121,\"Yes\"))","v":"11:16"}]
["Parks Rev - Marginal","DelPA_RevMar_Right",{"$f":"\"E:\"&LEFT(ADDRESS(75,COLUMN('Parks Rev - Marginal'!D8)+(MEY-MSY-1),4),MIN(FIND({0,1,2,3,4,5,6,7,8,9},ADDRESS(75,COLUMN('Parks Rev - Marginal'!D8)+(MEY-MSY-1),4)&\"0123456789\"))-1)","v":"E:N"}]
["Future Servicing Cost","DEL_FSC",{"$f":"\"9:300\"","v":"9:300"}]
["Charge Rate Movements","DelCRM_Down",{"$f":"IF(COUNTA(LandUseTypes!A:A)-1<=1,\"N/A\",\"10:\"&7+COUNTA(LandUseTypes!A:A))","v":"10:16"}]
["Charge Rate Movements","DelCRM_Right",{"$f":"\"G:\"&LEFT(ADDRESS(75,COLUMN('Charge Rate Movements - CA1'!E7)+(MEY-MSY-1),4),MIN(FIND({0,1,2,3,4,5,6,7,8,9},ADDRESS(75,COLUMN('Charge Rate Movements - CA1'!E7)+(MEY-MSY-1),4)&\"0123456789\"))-1)","v":"G:O"}]
["Detailed Revenue","DelDR_Down",{"$f":"\"14:\"&11+COUNTA(AnnualDevelopment!C:C)","v":"14:26"}]
["Detailed Revenue","DelDR_Right",{"$f":"\"I:\"&LEFT(ADDRESS(75,COLUMN('Detailed Revenue'!H11)+(MEY-MSY-1),4),MIN(FIND({0,1,2,3,4,5,6,7,8,9},ADDRESS(75,COLUMN('Detailed Revenue'!H11)+(MEY-MSY-1),4)&\"0123456789\"))-1)","v":"I:R"}]
["Detailed Cashflow","DelCF_Right",{"$f":"\"E:\"&LEFT(ADDRESS(8+COUNTA(WA_FutureAssets!D:D),COLUMN('Detailed Cashflow'!D9)+(MEY-MSY-1),4),MIN(FIND({0,1,2,3,4,5,6,7,8,9},ADDRESS(8+COUNTA(WA_FutureAssets!D:D),COLUMN('Detailed Cashflow'!D9)+(MEY-MSY),4)&\"0123456789\"))-1)","v":"E:N"}]